FIRST UNION COMMERCIAL MORTGAGE SECURITIES INC
S-3/A, 1997-03-19
ASSET-BACKED SECURITIES
Previous: CYTYC CORP, PRE 14A, 1997-03-19
Next: MOHAWK INDUSTRIES INC, S-8, 1997-03-19



<PAGE>
   
     As filed with the Securities and Exchange Commission on March 19, 1997
    
                       SECURITIES AND EXCHANGE COMMISSION
                             Washington, D.C. 20549
                         ------------------------------
   
                        PRE-EFFECTIVE AMENDMENT NO. 3 TO
                                    FORM S-3
                             REGISTRATION STATEMENT
                                      UNDER
                           THE SECURITIES ACT OF 1933
    
                         ------------------------------

                FIRST UNION COMMERCIAL MORTGAGE SECURITIES, INC.
             (Exact name of registrant as specified in its charter)

       North Carolina                                           56-1643598
 (State or other jurisdiction                               (I.R.S. Employer
      of incorporation)                                    Identification No.)

                             One First Union Center
                      Charlotte, North Carolina 28228-0600
                                 (704) 374-6161
          (Address, including zip code, and telephone number, including
             area code, of registrant's principal executive office)
                         ------------------------------

                           Marion A. Cowell, Jr., Esq.
             Executive Vice President, Secretary and General Counsel
                             First Union Corporation
                             One First Union Center
                      Charlotte, North Carolina 28228-0013
                                 (704) 374-6828

            (Name, address, including zip code, and telephone number,
                   including area code, of agent for service)
                         ------------------------------

                                 with copies to:

   Richard C. Sammis, Esq.                          Michael Durrer, Esq.
  Willkie Farr & Gallagher                        Kilpatrick Stockton, LLP
    One Citicorp Center                        3500 One First Union Center
   153 East 53rd Street                          301 South College Street
 New York, New York 10022                  Charlotte, North Carolina 28202-6001
      (212) 821-8000                                  (704) 338-5000

                  Approximate  date  of  commencement  of  proposed  sale to the
public:  From  time to  time  after  the  effective  date  of this  Registration
Statement, determined in light of market and other conditions.
                  If the only securities being registered on this Form are being
offered pursuant to dividend or interest  reinvestment  plans,  please check the
following box. [__]
                  If any of the securities  being registered on this Form are to
be offered  on a delayed  or  continuous  basis  pursuant  to Rule 415 under the
Securities Act of 1933,  other than  securities  offered only in connection with
dividend or interest reinvestment plans, check the following box.  [X]
                  If this Form is filed to register additional securities for an
offering  pursuant to Rule 462(b)  under the  Securities  Act,  please check the
following box and list the Securities Act  registration  statement number of the
earlier effective registration statement for the same offering.  [__]
                  If this Form is a  post-effective  amendment filed pursuant to
Rule 462(c)  under the  Securities  Act,  check the  following  box and list the
Securities  Act  registration   statement   number  of  the  earlier   effective
registration statement for the same offering.
                  If delivery of the  prospectus is expected to be made pursuant
to Rule 434, please check the following box.
                         ------------------------------





<PAGE>


<TABLE>
<CAPTION>
                         CALCULATION OF REGISTRATION FEE
   
<S>                                         <C>                <C>                 <C>                    <C>
=========================================== ================== =================== ====================== ===================
                                                                Proposed Maximum
                                                                 Aggregate Price      Proposed Maximum        Amount of
  Title of Each Class of Securities to be      Amount to be        per Unit(3)       Aggregate Offering      Registration
                 Registered                  Registered(1)(2)                             Price(3)              Fee(1)
- ------------------------------------------- ------------------ ------------------- ---------------------- -------------------
Commercial Mortgage Pass-Through
    Certificates.........................     $3,000,000,000           100%            $3,000,000,000         $909,132.71
- ------------------------------------------- ------------------ ------------------- ---------------------- -------------------
Amount Previously Paid                                                                                             344.83
- ------------------------------------------- ------------------ ------------------- ---------------------- -------------------
     Total Now Due                                                                                            $908,787.88
=========================================== ================== =================== ====================== ===================
</TABLE>

(1)   A  registration  fee in the  amount of  $344.83  for the  registration  of
      $1,000,000 of Commercial Mortgage Pass-Through Certificates was previously
      paid in  connection  with the October 11, 1995 filing of the  Registration
      Statement.  The previously paid  registration  fee was calculated based on
      the fee  schedule in place at the time of filing  (1/29 of 1%),  while the
      registration   fee  for  the   $2,999,000,000   of   Commercial   Mortgage
      Pass-Through  Certificates being registered in connection with this filing
      has been calculated based on the current fee schedule (1/33 of 1%).

(2)   There is also  being  registered  hereunder  an  indeterminate  amount  of
      Certificates   that  may  be  sold  by  Registrant  or  any  affiliate  of
      Registrant, including First Union Capital Markets Corp., in furtherance of
      market-making  activities in the Certificates and in connection with which
      it  is  necessary   under  the  federal   securities  laws  to  deliver  a
      market-making prospectus.
    
(3)    Estimated solely for purposes of determining the registration fee.
                         ------------------------------

                  The Registrant  hereby amends this  Registration  Statement on
such date or dates as may be  necessary  to delay its  effective  date until the
Registrant  shall file a further  amendment that  specifically  states that this
Registration  Statement  shall  thereafter  become  effective in accordance with
Section 8(a) of the Securities Act of 1933 or until this Registration  Statement
shall become  effective on such date as the Commission,  acting pursuant to said
Section 8(a), may determine.



<PAGE>
[INFORMATION CONTAINED HEREIN IS SUBJECT TO COMPLETION OR AMENDMENT.
A REGISTRATION STATEMENT RELATING TO THESE SECURITIES HAS BEEN FILED WITH THE
SECURITIES AND EXCHANGE COMMISSION.  THESE SECURITIES MAY NOT BE SOLD NOR MAY
OFFERS TO BUY BE ACCEPTED PRIOR TO THE TIME THE REGISTRATION STATEMENT BECOMES
EFFECTIVE.  THIS PROSPECTUS SHALL NOT CONSTITUTE AN OFFER TO SELL OR THE
SOLICITATION OF AN OFFER TO BUY NOR SHALL THERE BE ANY SALE OF THESE SECURITIES
IN ANY STATE IN WHICH SUCH OFFER, SOLICITATION OR SALE WOULD BE UNLAWFUL PRIOR
TO REGISTRATION OR QUALIFICATION UNDER THE SECURITIES LAWS OF ANY SUCH STATE.]

[GRAPHIC OMITTED]
   
                  SUBJECT TO COMPLETION, DATED MARCH 19, 1997
    
                 Commercial Mortgage Pass-Through Certificates
                              (Issuable in Series)

                First Union Commercial Mortgage Securities, Inc.
                                    Depositor
                              --------------------

                  This Prospectus describes the commercial mortgage pass-through
certificates (the "Offered  Certificates") offered hereby and by the supplements
hereto  (each,  a "Prospectus  Supplement"),  which will be offered from time to
time in series. The Offered Certificates of each series, together with any other
commercial mortgage pass-through certificates of such series not offered hereby,
are collectively referred to herein as the "Certificates".
                  In  the  aggregate,   the   Certificates  of  each  series  of
Certificates will represent the entire beneficial  ownership interest in a trust
fund (with respect to any series,  the "Trust Fund")  consisting  primarily of a
segregated  pool of one or more of various  types of  multifamily  or commercial
mortgage loans (the "Mortgage Loans"),  mortgage-backed securities ("CMBS") that
evidence interests in, or that are secured by pledges of, one or more of various
types of multifamily  or commercial  mortgage loans or a combination of Mortgage
Loans and CMBS (collectively,  "Mortgage  Assets").  Mortgage Loans (or mortgage
loans  underlying  a CMBS)  may be  secured  by first  or  junior,  recourse  or
non-recourse  liens  and may be  delinquent  or  non-performing  as of the  date
Certificates of a series are issued,  if so specified in the related  Prospectus
Supplement. 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".
                                                  (cover continued on next page)
                              --------------------

                  PROSPECTIVE  INVESTORS SHOULD REVIEW THE INFORMATION APPEARING
ON PAGE 21 UNDER THE CAPTION "RISK FACTORS" HEREIN AND ON PAGE 21 IN THE RELATED
PROSPECTUS SUPPLEMENT BEFORE PURCHASING ANY OFFERED CERTIFICATE.

                  THE CERTIFICATES WILL REPRESENT INTERESTS IN THE RELATED TRUST
FUND ONLY AND WILL NOT  REPRESENT  INTERESTS  IN OR  OBLIGATIONS  OF FIRST UNION
COMMERCIAL MORTGAGE SECURITIES, INC. OR ANY AFFILIATE THEREOF, INCLUDING WITHOUT
LIMITATION,  FIRST UNION NATIONAL BANK OF NORTH CAROLINA. A CERTIFICATE IS NOT A
DEPOSIT AND NEITHER  THE  CERTIFICATES  NOR THE  UNDERLYING  MORTGAGE  LOANS ARE
INSURED OR GUARANTEED BY THE FEDERAL DEPOSIT INSURANCE  CORPORATION OR ANY OTHER
GOVERNMENTAL AGENCY.

                  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.

                  Prior to  issuance  there  will have  been no  market  for the
Certificates of any series and there can be no assurance that a secondary market
for any Offered  Certificates will develop or that, if it does develop,  it will
continue.  See "Risk  Factors".  This  Prospectus  may not be used to consummate
sales of the  Offered  Certificates  of any  series  unless  accompanied  by the
Prospectus Supplement for such series.

                  The Offered  Certificates of any series may be offered through
one or more different methods such as offerings through underwriters,  including
First Union Capital  Markets  Corp.,  an affiliate of the  Depositor,  acting as
principals  for their own account or as agents,  as more fully  described  under
"Method  of  Distribution"  herein  and in the  related  Prospectus  Supplement.

                              --------------------
                                  [ ], 199[ ]

<PAGE>





(cover continued)

                  Each  series  of  Certificates  will  consist  of one or  more
classes of Certificates, and such class or classes (including classes of Offered
Certificates)  may (i) provide for the  accrual of interest  thereon  based on a
fixed, variable or adjustable rate; (ii) be senior or subordinate to one or more
other classes of  Certificates  in entitlement to certain  distributions  on the
Certificates;   (iii)  be  entitled  to   distributions   of   principal,   with
disproportionately  small,  nominal or no  distributions  of  interest;  (iv) be
entitled to distributions of interest, with disproportionately small, nominal or
no distributions of principal; (v) provide for distributions of principal and/or
interest that commence 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  to be made,  from time to time or for
designated periods, at a rate that is faster (and, in some cases,  substantially
faster) or slower (and,  in some cases,  substantially  slower) than the rate at
which  payments or other  collections  of principal are received on the Mortgage
Assets  in the  related  Trust  Fund;  or (vii)  provide  for  distributions  of
principal to be made, subject to available funds, based on a specified principal
payment schedule or other methodology. See "Description of the Certificates".

                  Distributions in respect of the Certificates will be made on a
monthly,  quarterly  or  other  periodic  basis  as  specified  in  the  related
Prospectus  Supplement.  Unless  otherwise  specified in the related  Prospectus
Supplement,  such distributions will be made only from the assets of the related
Trust Fund.

                  This Prospectus and related Prospectus Supplements may be used
by the  Depositor,  First Union  Capital  Markets  Corp.,  an  affiliate  of the
Depositor,  and any other  affiliate of the Depositor  when  required  under the
federal  securities  laws  in  connection  with  offers  and  sales  of  Offered
Certificates in furtherance of market-making activities in Offered Certificates.
First  Union  Capital  Markets  Corp.  or any such  other  affiliate  may act as
principal  or agent in such  transactions.  Such  sales  will be made at  prices
related to prevailing market prices at the time of sale or otherwise.

                  No  Certificates of any series will represent an obligation of
or interest in the  Depositor  or any of its  affiliates,  except to the limited
extent described herein and in the related  Prospectus  Supplement.  Neither the
Certificates  of any  series nor the  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  (the  "Certificateholders")
pursuant to a Pooling Agreement, as more fully described herein.

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

                  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" (a "REMIC") for
federal  income tax  purposes.  See "Certain  Federal  Income Tax  Consequences"
herein.

                  Until 90 days  after the date of each  Prospectus  Supplement,
all dealers effecting  transactions in the Offered  Certificates covered by such
Prospectus Supplement, whether or not participating in the distribution thereof,
may be required to deliver such Prospectus Supplement and this Prospectus.  This
is in  addition  to the  obligation  of  dealers  to  deliver a  Prospectus  and
Prospectus  Supplement  when acting as  underwriters  and with  respect to their
unsold allotments or subscriptions.



<PAGE>


                              PROSPECTUS SUPPLEMENT

                  As  more  particularly   described  herein,   each  Prospectus
Supplement  will,  among  other  things,   set  forth,  as  and  to  the  extent
appropriate:  (i) a description of the class or classes of Offered  Certificates
of the related  series,  including the aggregate  principal  amount of each such
class (the "Certificate  Balance"),  the rate at which interest will accrue from
time to time,  if at all,  with  respect to each such  class (the  "Pass-Through
Rate") or the method of determining  such rate; (ii) information with respect to
any other classes of Certificates of the same series not offered thereby;  (iii)
the   respective   dates   on   which   distributions   are   to  be   made   to
Certificateholders;  (iv) information as to the assets  constituting the related
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");
(v) the circumstances, if any, under which the related Trust Fund may be subject
to early termination;  (vi) additional information with respect to the method of
distribution  of such  Offered  Certificates;  (vii)  whether  one or more REMIC
elections  will be made,  and the  designation  of the "regular  interests"  and
"residual interests" in each REMIC to be created;  (viii) the initial percentage
ownership  interest in the related  Trust Fund to be  evidenced by each class of
Certificates of such series; (ix) information  concerning the trustee (as to any
series, the "Trustee") of the related Trust Fund; (x) information concerning the
master  servicer  (as to any  series,  the  "Master  Servicer")  and any special
servicer (as to any series,  the "Special  Servicer")  engaged to administer the
related  Mortgage  Assets;  (xi)  information as to the nature and extent of any
subordination  in entitlement to  distributions  of any class of Certificates of
such  series;  and (xii)  whether such  Offered  Certificates  will be initially
issued in definitive or book-entry form.

                              AVAILABLE INFORMATION

                  The  Depositor  has filed  with the  Securities  and  Exchange
Commission (the "Commission") a Registration Statement (of which this Prospectus
forms a part) under the  Securities  Act of 1933,  as amended  (the  "Securities
Act"),  with  respect  to the  Offered  Certificates.  This  Prospectus  and the
Prospectus  Supplement  relating  to the  Offered  Certificates  of each  series
contain summaries of the material terms of the documents  referred to herein and
therein, but do not contain all of the information set forth in the Registration
Statement  pursuant to the rules and regulations of the Commission.  For further
information,  reference is made to such Registration  Statement and the exhibits
thereto. Such Registration Statement and exhibits can be inspected and copied at
prescribed rates at the public reference facilities maintained by the Commission
at its Public Reference Section, 450 Fifth Street, N.W., Washington, D.C. 20549,
and at its  Regional  Offices  located  as  follows:  Chicago  Regional  Office,
Northwest Atrium Center, 500 West Madison Street, 14th Floor, Chicago,  Illinois
60661; and New York Regional Office,  Seven World Trade Center,  Suite 1300, New
York,  New York 10048.  The  Commission  also maintains a Web site that contains
reports,  proxy and  information  statements,  and other  information  regarding
registrants  that  file  electronically  with  the  Commission.  The site may be
accessed at http:/www.sec.gov.

                  No person has been  authorized to give any  information  or to
make  any  representation  not  contained  in this  Prospectus  and any  related
Prospectus  Supplement and, if given or made, such information or representation
must not be relied upon. This Prospectus and any related  Prospectus  Supplement
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.

                  The related  Master  Servicer  or Trustee  will be required to
mail to holders of the Offered  Certificates of each series  periodic  unaudited
reports concerning the related Trust Fund. If beneficial interests in a class of
Offered Certificates are being held and transferred in book-entry format through
the  facilities of The  Depository  Trust Company  ("DTC") as described  herein,
then,  unless  otherwise  provided in the related  Prospectus  Supplement,  such
reports will be sent on behalf of the related Trust Fund to a nominee of DTC as

                                       3
<PAGE>


the registered  holder of the Offered  Certificates.  The means by which notices
and other communications are conveyed by DTC to its participating organizations,
and directly or  indirectly  through  such  participating  organizations  to the
beneficial owners of the applicable  Offered  Certificates,  will be governed by
arrangements among them, subject to any statutory or regulatory  requirements as
may   be  in   effect   from   time   to   time.   See   "Description   of   the
Certificates--Reports to Certificateholders" and "--Book-Entry  Registration and
Definitive Certificates" and "Description of the Pooling Agreements--Evidence as
to Compliance". The Depositor will file or cause to be filed with the Commission
such periodic  reports with respect to each Trust Fund as are required under the
Securities  Exchange Act of 1934, as amended (the "Exchange Act"), and the rules
and regulations of the Commission thereunder.

                  To the extent described in the related Prospectus  Supplement,
some  or all of the  Mortgage  Loans  may be  secured  by an  assignment  of the
lessors'  (i.e.,  the related  Mortgagors')  rights in one or more  bond-type or
credit-type  net leases  (each,  a "Lease") of the related  Mortgaged  Property.
Unless otherwise  specified in the related Prospectus  Supplement,  no series of
Certificates  will represent  interests in or obligations of any lessee (each, a
"Lessee") under a Lease. If indicated, however, in the Prospectus Supplement for
a given  series,  a  significant  or the sole source of payments on the Mortgage
Loans in such series,  and,  therefore,  of distributions on such  Certificates,
will be rental  payments  due from the  Lessees  under the  Leases.  Under  such
circumstances,  prospective  investors in the related series of Certificates may
wish to consider publicly available information, if any, concerning the Lessees.
Reference  should be made to the related  Prospectus  Supplement for information
concerning  the Lessees and whether any such Lessees are subject to the periodic
reporting requirements of the Exchange Act.

                INCORPORATION OF CERTAIN INFORMATION BY REFERENCE

                  There are  incorporated  herein by reference all documents and
reports  filed or caused to be filed by the  Depositor  with  respect to a Trust
Fund pursuant to Section 13(a), 13(c), 14 or 15(d) of the Exchange Act, prior to
the  termination  of an offering of Offered  Certificates  evidencing  interests
therein.  The  Depositor,  upon  request,  will  provide or cause to be provided
without charge to each person to whom this Prospectus is delivered in connection
with the offering of one or more classes of Offered Certificates,  a copy of any
or all documents or reports  incorporated  herein by reference,  in each case to
the  extent  such  documents  or reports  relate to one or more of such  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 One
First Union Center, Charlotte, North Carolina 28228-0013,  Attention: Secretary,
or by telephone at 704-374-6161. The Depositor has determined that its financial
statements will not be material to the offering of any Offered Certificates.


                                       4
<PAGE>






                                TABLE OF CONTENTS

                                                                            Page

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

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

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

SUMMARY OF PROSPECTUS..........................................................9

RISK FACTORS..................................................................21
  Limited Liquidity...........................................................21
  Limited Assets..............................................................21
  Prepayments; Average Life of Certificates; Yields...........................22
  Limited Nature of Ratings...................................................23
  Risks Associated with Mortgage Loans and Mortgaged Properties...............23
  Risks Associated with Certain Mortgage Loans and Related Leases.............24
  Balloon Payments; Borrower Default..........................................25
  Junior Mortgage Loans.......................................................25
  Credit Support Limitations..................................................25
  Enforceability..............................................................26
  Leases and Rents............................................................26
  Environmental Risks.........................................................27
  ERISA Considerations........................................................27
  Certain Federal Tax Considerations Regarding REMIC Residual Certificates....27
  Book-Entry Registration.....................................................28
  Delinquent and Non-Performing Mortgage Loans................................28

DESCRIPTION OF THE TRUST FUNDS................................................28
  General.....................................................................28
  Mortgage Loans-Leases.......................................................28
    General...................................................................28
    Leases....................................................................29
    Default and Loss Considerations with Respect to the Mortgage Loans........30
    Payment Provisions of the Mortgage Loans..................................31
    Mortgage Loan Information in Prospectus Supplements.......................32
  CMBS........................................................................32
  Certificate Accounts........................................................33
  Credit Support..............................................................33
  Cash Flow Agreements........................................................34

YIELD AND MATURITY CONSIDERATIONS.............................................34
  General.....................................................................34
  Pass-Through Rate...........................................................34
  Payment Delays..............................................................34
  Certain Shortfalls in Collections of Interest...............................35
  Yield and Prepayment Considerations.........................................35
  Weighted Average Life and Maturity..........................................36
  Controlled Amortization Classes and Companion Classes.......................37
  Other Factors Affecting Yield, Weighted Average Life and Maturity...........38
    Balloon Payments; Extensions of Maturity..................................38
    Negative Amortization.....................................................38

                                       5
<PAGE>


    Foreclosures and Payment Plans............................................38
    Losses and Shortfalls on the Mortgage Assets..............................39
    Additional Certificate Amortization.......................................39

THE DEPOSITOR.................................................................39

USE OF PROCEEDS...............................................................40

DESCRIPTION OF THE CERTIFICATES...............................................40
  General.....................................................................40
  Distributions...............................................................40
  Distributions of Interest on the Certificates...............................41
  Distributions of Certificate Principal......................................42
  Distributions on the Certificates in Respect of Prepayment Premiums
     or in Respect of Equity Participations...................................43
  Allocation of Losses and Shortfalls.........................................43
  Advances in Respect of Delinquencies........................................43
  Reports to Certificateholders...............................................44
  Voting Rights...............................................................46
  Termination.................................................................46
  Book-Entry Registration and Definitive Certificates.........................47

DESCRIPTION OF THE POOLING AGREEMENTS.........................................48
  General.....................................................................48
  Assignment of Mortgage Assets; Repurchases..................................49
  Representations and Warranties; Repurchases.................................50
  Certificate Account.........................................................51
    General...................................................................51
    Deposits..................................................................51
    Withdrawals...............................................................52
  Collection and Other Servicing Procedures...................................54
  Modifications, Waivers and Amendments of Mortgage Loans.....................54
  Sub-Servicers...............................................................54
  Special Servicers...........................................................54
  Realization Upon Defaulted Mortgage Loans...................................55
  Hazard Insurance Policies...................................................56
  Due-on-Sale and Due-on-Encumbrance Provisions...............................57
  Servicing Compensation and Payment of Expenses..............................57
  Evidence as to Compliance...................................................58
  Certain Matters Regarding the Master Servicer and the Depositor.............58
  Events of Default...........................................................59
  Rights Upon Event of Default................................................60
  Amendment...................................................................60
  List of Certificateholders..................................................61
  The Trustee.................................................................61
  Duties of the Trustee.......................................................61
  Certain Matters Regarding the Trustee.......................................61
  Resignation and Removal of the Trustee......................................62

DESCRIPTION OF CREDIT SUPPORT.................................................62
  General.....................................................................62
  Subordinate Certificates....................................................63
  Cross-Support Provisions....................................................63
  Insurance or Guarantees with Respect to Mortgage Loans......................63

                                       6
<PAGE>


  Letter of Credit............................................................63
  Certificate Insurance and Surety Bonds......................................63
  Reserve Funds...............................................................64
  Credit Support with Respect to CMBS.........................................64

CERTAIN LEGAL ASPECTS OF MORTGAGE LOANS AND LEASES............................64
  General.....................................................................65
  Types of Mortgage Instruments...............................................65
  Leases and Rents............................................................65
  Personalty..................................................................66
  Cooperative Loans...........................................................66
  Junior Mortgages; Rights of Senior Lenders..................................67
  Foreclosure.................................................................68
    General...................................................................68
    Judicial Foreclosure......................................................68
    Non-Judicial Foreclosure/Power of Sale....................................68
    Equitable Limitations on Enforceability of Certain Provisions.............69
    Public Sale...............................................................69
    Rights of Redemption......................................................70
    Anti-Deficiency Legislation...............................................70
    Leasehold Risks...........................................................71
    Regulated Healthcare Facilities...........................................71
    Cross-Collateralization...................................................71
    Cooperative Loans.........................................................71
  Bankruptcy Laws.............................................................72
  Environmental Considerations................................................73
    General...................................................................73
    Superlien Laws............................................................73
    CERCLA....................................................................73
    Certain Other State Laws..................................................74
    Additional Considerations.................................................74
  Due-on-Sale and Due-on-Encumbrance..........................................75
  Subordinate Financing.......................................................75
  Default Interest and Limitations on Prepayments.............................75
  Applicability of Usury Laws.................................................75
  Soldiers' and Sailors' Civil Relief Act of 1940.............................76
  Americans with Disabilities Act.............................................76
  Forfeitures in Drug and RICO Proceedings....................................76

CERTAIN FEDERAL INCOME TAX CONSEQUENCES.......................................77
  General.....................................................................77
  REMICs......................................................................78
    Classification of REMICs..................................................78
    Characterization of Investments in REMIC Certificates.....................78
    Tiered REMIC Structures...................................................79
  Taxation of Owners of REMIC Regular Certificates............................79
    General...................................................................79
    Original Issue Discount...................................................79
    Market Discount...........................................................81
    Premium...................................................................83
    Realized Losses...........................................................83
  Taxation of Owners of REMIC Residual Certificates...........................83
    General...................................................................83
    Taxable Income of the REMIC...............................................84

                                       7
<PAGE>


    Basis Rules, Net Losses and Distributions.................................86
    Excess Inclusions.........................................................86
    Noneconomic REMIC Residual Certificates...................................87
    Mark-to-Market Rules......................................................88
    Possible Pass-Through of Miscellaneous Itemized Deductions................89
    Sales of REMIC Certificates...............................................89
    Prohibited Transactions Tax and Other Taxes...............................90
    Tax and Restrictions on Transfers of REMIC Residual Certificates to
      Certain Organizations...................................................91
    Termination...............................................................92
    Reporting and Other Administrative Matters................................92
    Backup Withholding with Respect to REMIC Certificates.....................93
    Foreign Investors in REMIC Certificates...................................93
  Grantor Trust Funds.........................................................94
    Classification of Grantor Trust Funds.....................................94
  Characterization of Investments in Grantor Trust Certificates...............94
    Grantor Trust Fractional Interest Certificates............................94
    Grantor Trust Strip Certificates..........................................94
  Taxation of Owners of Grantor Trust Fractional Interest Certificates........94
    General...................................................................94
    If Stripped Bond Rules Apply..............................................95
    If Stripped Bond Rules Do Not Apply.......................................97
    Market Discount...........................................................98
    Premium...................................................................99
    Taxation of Owners of Grantor Trust Strip Certificates...................100
    Possible Application of Contingent Payment Rules.........................101
    Sales of Grantor Trust Certificates......................................101
    Grantor Trust Reporting..................................................102
    Backup Withholding.......................................................102
    Foreign Investor.........................................................102

STATE AND OTHER TAX CONSEQUENCES.............................................102

ERISA CONSIDERATIONS.........................................................103
  General....................................................................103
    Plan Asset Regulations...................................................103
  Prohibited Transaction Exemptions..........................................103

LEGAL INVESTMENT.............................................................106

METHOD OF DISTRIBUTION.......................................................107

LEGAL MATTERS................................................................108

FINANCIAL INFORMATION........................................................108

RATING.......................................................................108

INDEX OF PRINCIPAL DEFINITIONS...............................................110




                                       8
<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  Offered
Certificates  of such series.  An Index of Principal  Definitions is included at
the end of this Prospectus.

Title of Certificates.........Commercial  Mortgage  Pass-Through   Certificates,
                                issuable in series (the "Certificates").

Depositor.....................First Union Commercial Mortgage Securities,  Inc.,
                                a   wholly-owned   subsidiary   of  First  Union
                                National  Bank  of  North  Carolina.   See  "The
                                Depositor".

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


Special Servicer..............The special servicer (the "Special Servicer"),  if
                                any, for a series of Certificates will be named,
                                or  the  circumstances  under  which  a  Special
                                Servicer will be appointed will be described, in
                                the   related   Prospectus    Supplement.    See
                                "Description of the Pooling  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
                                Pooling Agreements--The Trustee".

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

     A.  Mortgage Assets......The Mortgage Assets with respect to each series of
                                Certificates will, in general, consist of a pool
                                of mortgage loans  (collectively,  the "Mortgage
                                Loans")  secured by first or junior liens on, or
                                security interests in, or installment  contracts
                                for  the  sale  of,  fee  simple  or   leasehold
                                interests   in,   (i)   residential   properties
                                consisting   of   five   or   more   rental   or
                                cooperatively owned dwelling units ("Multifamily
                                Properties") or (ii) office buildings,  shopping
                                centers,   retail  stores,   hotels  or  motels,
                                nursing  homes,  hospitals or other  health-care
                                related facilities, mobile home parks, warehouse
                                facilities,    mini-warehouse    facilities   or
                                self-storage   facilities,   industrial  plants,
                                mixed  use or other  types  of  income-producing
                                properties  or  unimproved   land   ("Commercial
                                Properties"), (iii) CMBS, or (iv) participations
                                in, or any combination of, the foregoing.  If so

                                       9
<PAGE>
                                specified in the related  Prospectus  Supplement
                                and if permitted by applicable law, a Trust Fund
                                may  include  (i)   Multifamily   Properties  or
                                Commercial Properties acquired by foreclosure or
                                by deed-in-lieu of foreclosure  ("REO Property")
                                and (ii) Mortgage Loans secured by liens on real
                                estate  projects  under   construction.   If  so
                                specified in the related Prospectus  Supplement,
                                some   Mortgage   Loans  may  be  delinquent  or
                                non-performing  as of the date of their  deposit
                                into the related Trust Fund.  The Mortgage Loans
                                will  not  be   guaranteed  or  insured  by  the
                                Depositor,  any of  its  affiliates  or,  unless
                                otherwise    specified    in   the    Prospectus
                                Supplement,   by  any  governmental   agency  or
                                instrumentality or other person.

                              To the extent described in the related  Prospectus
                                Supplement,  some or all of the  Mortgage  Loans
                                may also be secured by an  assignment  of one or
                                more  leases (a "Lease  Assignment"),  including
                                bond-type or  credit-type  net leases  (each,  a
                                "Lease")  of  one  or  more  lessees   (each,  a
                                "Lessee")  of all or a  portion  of the  related
                                Mortgaged Properties (as defined herein). Unless
                                otherwise  specified  in the related  Prospectus
                                Supplement,  a significant or the sole source of
                                payments on certain  Mortgage  Loans will be the
                                rental payments due under the related Leases. In
                                certain    circumstances,    with   respect   to
                                Commercial  Properties,  the material  terms and
                                conditions  of  the  related  Leases  may be set
                                forth in the related Prospectus Supplement.  See
                                "Description   of  the   Trust   Funds--Mortgage
                                Loans--Leases"   and   "Risk    Factors--Limited
                                Assets" herein.

                              Unless   otherwise   provided   in   the   related
                                Prospectus Supplement,  the Mortgaged Properties
                                may be located in any one of the 50 states,  the
                                District  of  Columbia  or the  Commonwealth  of
                                Puerto Rico.  Unless  otherwise  provided in the
                                related  Prospectus  Supplement,   all  Mortgage
                                Loans will have individual principal balances at
                                origination   of  not  less  than  $100,000  and
                                original  terms to  maturity of not more than 40
                                years.

                              As and  to the  extent  described  in the  related
                                Prospectus  Supplement,  a Mortgage Loan (i) 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 at the borrower's  election from an
                                adjustable to a fixed  Mortgage  Rate, or from a
                                fixed to an adjustable  Mortgage Rate,  (ii) may
                                provide for the  formula,  index or other method
                                by which the Mortgage  Rate will be  calculated,

                                       10
<PAGE>



                                (iii) may provide for level payments to maturity
                                or for payments that adjust from time to time to
                                accommodate  changes in the Mortgage  Rate or to
                                reflect the  occurrence of certain  events,  and
                                may permit negative  amortization or accelerated
                                amortization,  (iv) may be fully amortizing over
                                its term to maturity,  or may provide for little
                                or  no  amortization  over  its  term  and  thus
                                require a balloon payment on its stated maturity
                                date,   (v)  may   contain  a   prohibition   on
                                prepayment or require  payment of a premium or a
                                yield  maintenance  penalty in connection with a
                                prepayment  and (vi) may provide for payments of
                                principal,  interest or both,  on due dates that
                                occur  monthly  or  quarterly  or at such  other
                                interval   as  is   specified   in  the  related
                                Prospectus  Supplement.  See "Description of the
                                Trust Funds-- Mortgage Loans".

                              If and  to the  extent  specified  in the  related
                                Prospectus Supplement,  the Mortgage Assets that
                                constitute  a  particular  Trust  Fund  may also
                                include  or  consist   solely  of  (i)   private
                                mortgage  participations,  mortgage pass-through
                                certificates or other mortgage-backed securities
                                or (ii)  certificates  insured or  guaranteed by
                                the  Federal  Home  Loan  Mortgage   Corporation
                                ("FHLMC"),   the   Federal   National   Mortgage
                                Association ("FNMA"),  the Governmental National
                                Mortgage  Association  ("GNMA")  or the  Federal
                                Agricultural   Mortgage   Corporation   ("FAMC")
                                (collectively,  the  mortgage-backed  securities
                                referred  to in clauses  (i) and (ii),  "CMBS"),
                                provided   that  each  CMBS  will   evidence  an
                                interest  in, or will be secured by a pledge of,
                                one or more  mortgage  loans that conform to the
                                descriptions  of the  Mortgage  Loans  contained
                                herein.    See   "Description   of   the   Trust
                                Funds--CMBS".

                              Each  Mortgage  Asset  will  be  selected  by  the
                                Depositor  for  inclusion  in a Trust  Fund from
                                among  those   purchased,   either  directly  or
                                indirectly,  from  a  prior  holder  thereof  (a
                                "Mortgage Asset Seller"), which prior holder may
                                or may not be the  originator  of such  Mortgage
                                Loan or the  issuer  of such  CMBS and may be an
                                affiliate   of  the   Depositor,   all  as  more
                                particularly described in the related Prospectus
                                Supplement.


     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

                                       11
<PAGE>




                                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 Trust  Funds--Certificate  Accounts"  and
                                "Description   of   the   Pooling   Agreements--
                                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  overcollateralization,  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 any Credit Support,  the
                                identification  of the entity  providing  it (if
                                applicable) and related  information will be set
                                forth in the related Prospectus Supplement.  The
                                Prospectus   Supplement   for  any   series   of
                                Certificates  evidencing  an interest in a Trust
                                Fund that  includes  CMBS will  describe  in the
                                same fashion any similar forms of credit support
                                that are  provided by or with respect to, or are
                                included as part of the trust fund  evidenced by
                                or  providing  security  for,  such  CMBS to the
                                extent   information  is  available  and  deemed
                                material. The type, characteristic and amount of
                                Credit  Support will be determined  based on the
                                characteristics of the Mortgage Assets and other
                                factors and will be established, in part, on the
                                basis  of  requirements  of each  Rating  Agency
                                rating the  Certificates  of such series.  If so
                                specified in the related Prospectus  Supplement,
                                any such  Credit  Support  may apply only in the
                                event   of   certain    types   of   losses   or
                                delinquencies and the protection  against losses
                                or delinquencies provided by such Credit Support
                                will be  limited.  See  "Risk  Factors--  Credit
                                Support Limitations",  "Description of the Trust
                                Funds--Credit   Support"  and   "Description  of
                                Credit Support".


                                       12
<PAGE>


     D.  Cash Flow Agreements.If  so   provided   in  the   related   Prospectus
                                Supplement,  a 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   designed  to  reduce  the
                                effects of interest  rate or  currency  exchange
                                rate  fluctuations  on the Mortgage Assets or on
                                one  or  more  classes  of   Certificates.   The
                                principal   terms   of   any   such   guaranteed
                                investment contract or other agreement (any such
                                agreement, a "Cash Flow Agreement"),  including,
                                without  limitation,  provisions relating to the
                                timing, manner and amount of payments thereunder
                                and  provisions   relating  to  the  termination
                                thereof,  will be  described  in the  Prospectus
                                Supplement for the related series.  In addition,
                                the related  Prospectus  Supplement will contain
                                certain information that pertains to the obligor
                                under  any  such  Cash   Flow   Agreement.   The
                                Prospectus   Supplement   for  any   series   of
                                Certificates  evidencing  an interest in a Trust
                                Fund that  includes  CMBS will  describe  in the
                                same fashion any Cash Flow  Agreements  that are
                                included as part of the trust fund  evidenced by
                                or  providing  security  for  such  CMBS  to the
                                extent   information  is  available  and  deemed
                                material.   See   "Description   of  the   Trust
                                Funds--Cash Flow Agreements".

Description of Certificates...Each  series  of   Certificates   will  be  issued
                                pursuant to a pooling and servicing agreement or
                                other   agreement   specified   in  the  related
                                Prospectus   Supplement   (in  either   case,  a
                                "Pooling  Agreement")  and will represent in the
                                aggregate   the  entire   beneficial   ownership
                                interest in the related Trust Fund.

                              Each series of Certificates  may consist of one or
                                more classes of Certificates,  and such class or
                                classes    (including    classes    of   Offered
                                Certificates)  may (i) be senior  (collectively,
                                "Senior     Certificates")     or    subordinate
                                (collectively,  "Subordinate  Certificates")  to
                                one or more  other  classes of  Certificates  in
                                entitlement  to  certain  distributions  on  the
                                Certificates;  (ii) be entitled to distributions
                                of  principal,  with  disproportionately  small,
                                nominal   or  no   distributions   of   interest
                                (collectively,        "Stripped        Principal
                                Certificates");    (iii)    be    entitled    to
                                distributions       of      interest,       with

                                       13
<PAGE>


                                disproportionately    small,   nominal   or   no
                                distributions   of   principal    (collectively,
                                "Stripped Interest Certificates");  (iv) provide
                                for  distributions  of principal and/or interest
                                that  commence  only  after  the  occurrence  of
                                certain events, such as the retirement of one or
                                more  other  classes  of  Certificates  of  such
                                series;   (v)  provide  for   distributions   of
                                principal to be made,  from time to time, or for
                                designated  periods,  at a rate  that is  faster
                                (and,  in some cases,  substantially  faster) or
                                slower  (and,   in  some  cases,   substantially
                                slower) than the rate at which payments or other
                                collections  of  principal  are  received on the
                                Mortgage  Assets in the related Trust Fund; (vi)
                                provide for  distributions  of  principal  to be
                                made,  subject to  available  funds,  based on a
                                specified  principal  payment  schedule or other
                                methodology;    and/or    (vii)    provide   for
                                distributions  based on a combination  of two or
                                more components  thereof with one or more of the
                                characteristics  described  in  this  paragraph,
                                including  a  Stripped   Principal   Certificate
                                component  and a Stripped  Interest  Certificate
                                component,  to the extent of available funds, in
                                each case as described in the related Prospectus
                                Supplement. Any such classes may include classes
                                of  Offered   Certificates.   With   respect  to
                                Certificates   with  two  or  more   components,
                                references   herein  to   Certificate   Balance,
                                notional amount and  Pass-Through  Rate refer to
                                the principal balance,  if any, notional amount,
                                if any, and the  Pass-Through  Rate, if any, for
                                any such component.

                              Each class of  Certificates,  other  than  certain
                                classes of Stripped  Interest  Certificates  and
                                certain REMIC Residual  Certificates (as defined
                                below),  will have a stated  principal amount (a
                                "Certificate   Balance"),   and  each  class  of
                                Certificates,  other  than  certain  classes  of
                                Stripped  Principal   Certificates  and  certain
                                REMIC   Residual   Certificates,   will   accrue
                                interest on its  Certificate  Balance or, in the
                                case of  certain  classes of  Stripped  Interest
                                Certificates,  on a notional  amount  ("Notional
                                Amount"),   based  on  a  fixed,   variable   or
                                adjustable   interest   rate  (a   "Pass-Through
                                Rate"). The related  Prospectus  Supplement will
                                specify the Certificate Balance, Notional Amount
                                and Pass-Through  Rate for each class of Offered
                                Certificates,  as applicable, or, in the case of
                                a variable or adjustable  Pass-Through Rate, the
                                method for determining the Pass-Through Rate.


                              The Certificates will not be guaranteed or insured
                                by the  Depositor or any of its  affiliates,  by
                                any governmental agency or instrumentality or by


                                       14
<PAGE>


                                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 the Certificates.........Interest  on each  class of  Offered  Certificates
                                (other   than   certain   classes  of   Stripped
                                Principal  Certificates  and  Stripped  Interest
                                Certificates    and   certain   REMIC   Residual
                                Certificates)  of each series will accrue at the
                                applicable  Pass-Through Rate on the Certificate
                                Balance  or, in the case of  certain  classes of
                                Stripped  Interest  Certificates,  the  Notional
                                Amount thereof outstanding from time to time 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  of interest with respect
                                to  one  or   more   classes   of   Certificates
                                (collectively,  "Accrual  Certificates") may not
                                commence until the occurrence of certain events,
                                such  as the  retirement  of one or  more  other
                                classes of  Certificates,  and interest  accrued
                                with respect to a class of Accrual  Certificates
                                prior to the  occurrence  of such an event  will
                                either  be  added  to  the  Certificate  Balance
                                thereof or otherwise deferred.  Distributions of
                                interest  with respect 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--Prepayments;     Average     Life    of
                                Certificates;   Yields",   "Yield  and  Maturity
                                Considerations",   and   "Description   of   the
                                Certificates--Distributions  of  Interest on the
                                Certificates".

Distributions of Certificate
  Principal.................. Each  class  of the  Certificates  of each  series
                                (other than certain classes of Stripped Interest
                                Certificates and/or REMIC Residual Certificates)
                                will have a Certificate Balance which, as of any
                                date, will represent the maximum amount that the
                                holders  thereof are then entitled to receive in
                                respect of  principal  from  future cash flow on
                                the Mortgage  Assets in the related  Trust Fund.
                                Unless   otherwise   specified  in  the  related
                                Prospectus  Supplement,  the  initial  aggregate
                                Certificate  Balance of all  classes of a series
                                of Certificates  will not exceed the outstanding
                                principal balance of the related Mortgage Assets
                                as of a  specified  date (the  "Cut-off  Date"),
                                after  application of scheduled  payments due on
                                or before such date, whether or not received. As
                                and  to the  extent  described  in  the  related
                                Prospectus    Supplement,    distributions    of


                                       15
<PAGE>



                                principal   with   respect  to  each  series  of
                                Certificates  will be made on each  Distribution
                                Date to the  holders  of the class or classes of
                                Certificates  of such  series  entitled  thereto
                                until   the   Certificate   Balances   of   such
                                Certificates   have   been   reduced   to  zero.
                                Distributions  of principal  with respect to one
                                or more classes of Certificates  (i) may be made
                                at a rate that is faster  (and,  in some  cases,
                                substantially  faster)  than  the  rate at which
                                payments or other  collections  of principal are
                                received on the  Mortgage  Assets in the related
                                Trust  Fund;  (ii) may not  commence  until  the
                                occurrence  of  certain  events,   such  as  the
                                retirement  of  one or  more  other  classes  of
                                Certificates of the same series,  or may be made
                                at a rate that is slower  (and,  in some  cases,
                                substantially  slower)  than  the  rate at which
                                payments or other  collections  of principal are
                                received on the  Mortgage  Assets in the related
                                Trust  Fund;  (iii)  may  be  made,  subject  to
                                available funds, based on a specified  principal
                                payment   schedule   for  any  such   class,   a
                                "Controlled  Amortization  Class"); and (iv) may
                                be contingent on the specified principal payment
                                schedule for a Controlled  Amortization Class of
                                the same  series and the rate at which  payments
                                and  other   collections  of  principal  on  the
                                Mortgage  Assets in the  related  Trust Fund are
                                received (any such class, a "Companion  Class").
                                Unless   otherwise   specified  in  the  related
                                Prospectus    Supplement,    distributions    of
                                principal of any class of  Certificates  will be
                                made  on a pro  rata  basis  among  all  of  the
                                Certificates of such class.  See "Description of
                                the  Certificates--Distributions  of Certificate
                                Principal".



Advances......................If and  to  the  extent  provided  in the  related
                                Prospectus   Supplement,   the  Master  Servicer
                                and/or   another   specified   person   will  be
                                obligated to make, or have the option of making,
                                certain  advances  with  respect  to  delinquent
                                scheduled  payments of principal and/or interest
                                on the Mortgage Loans in the related Trust Fund.
                                Any  such   advances  made  with  respect  to  a
                                particular  Mortgage  Loan will be  reimbursable
                                from  subsequent  recoveries  in respect of such
                                Mortgage   Loan  and  otherwise  to  the  extent
                                described  herein and in the related  Prospectus
                                Supplement. If and to the extent provided in the
                                Prospectus    Supplement   for   a   series   of
                                Certificates,   the  Master  Servicer  or  other
                                specified  person  will be  entitled  to receive
                                interest  on its  advances  for the period  that
                                they are  outstanding,  payable  from amounts in
                                the related Trust Fund. See  "Description of the


                                       16
<PAGE>
                                Certificates--Advances     in     Respect     of
                                Delinquencies".  If a Trust Fund includes  CMBS,
                                any comparable  advancing  obligation of a party
                                to the related Pooling Agreement,  or of a party
                                to the related CMBS Agreement, will be described
                                in the related Prospectus Supplement.

Termination...................If  so   specified   in  the  related   Prospectus
                                Supplement,  a series  of  Certificates  will be
                                subject to optional  early  termination by means
                                of the repurchase of the Mortgage  Assets in the
                                related  Trust  Fund  by the  party  or  parties
                                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,   a  party
                                specified  therein may be authorized or required
                                to solicit  bids for the  purchase of all of the
                                Mortgage  Assets  of  the  Trust  Fund,  or of a
                                sufficient  portion of such  Mortgage  Assets to
                                retire   such  class  or   classes,   under  the
                                circumstances   and  in  the  manner  set  forth
                                therein.  Further, if so provided in the related
                                Prospectus   Supplement,   certain   classes  of
                                Certificates  may be  purchased  by a  party  or
                                parties specified therein under similar or other
                                conditions    as    described    therein.    See
                                "Description of the Certificates-- Termination".

Registration of Book-Entry
  Certificates................If  so   provided   in  the   related   Prospectus
                                Supplement,  one or more  classes of the Offered
                                Certificates  of any  series  will be offered in
                                book-entry  format  (collectively,   "Book-Entry
                                Certificates")  through the  facilities  of DTC.
                                Each class of  Book-Entry  Certificates  will be
                                initially    represented    by   one   or   more
                                Certificates registered in the name of a nominee
                                of DTC.  No person  acquiring  an  interest in a
                                class of Book-Entry Certificates (a "Certificate
                                Owner")   will  be   entitled   to   receive   a
                                Certificate  of such class in fully  registered,
                                definitive  form (a  "Definitive  Certificate"),
                                except 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,  or a
                                designated  portion thereof,  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

                                      17
<PAGE>
                                Trust  Fund  treated  as a grantor  trust  under
                                applicable    provisions   of   the   Code.

A. REMIC.......................REMIC  Regular  Certificates  generally  will  be
                                treated as debt  obligations  of the  applicable
                                REMIC  for  federal  income  tax  purposes.   In
                                general,  to the extent the assets and income of
                                the REMIC are treated as  qualifying  assets and
                                income under the following sections of the Code,
                                REMIC  Regular  Certificates  owned  by  a  real
                                estate investment trust will be treated as "real
                                estate   assets"   for   purposes   of   Section
                                856(c)(5)(A)  of the  Code and  interest  income
                                therefrom   will  be  treated  as  "interest  on
                                obligations   secured  by   mortgages   on  real
                                property"  for purposes of Section  856(c)(3)(B)
                                of  the  Code.   In  addition,   REMIC   Regular
                                Certificates   will  be  "qualified   mortgages"
                                within the meaning of Section  860G(a)(3) of the
                                Code. Moreover, if 95% or more of the assets and
                                the income of the REMIC  qualify  for any of the
                                foregoing   treatments,    the   REMIC   Regular
                                Certificates  will  qualify  for  the  foregoing
                                treatments  in their  entirety.  However,  REMIC
                                Regular   Certificates   owned   by   a   thrift
                                institution will constitute  assets described in
                                Section  7701(a)(19)(C)  of the Code  only if so
                                specified in the related Prospectus  Supplement.
                                If  so  specified  in  the  related   Prospectus
                                Supplement,   certain   of  the  REMIC   Regular
                                Certificates  may be issued with original  issue
                                discount.   See  "Certain   Federal  Income  Tax
                                Consequences--REMICs--Taxation   of   Owners  of
                                REMIC  Regular  Certificates".

                               REMIC  Residual  Certificates  generally will  be
                               treated as representing an interest in qualifying
                                assets and income to the same  extent  described
                                above for institutions  subject   to    Sections
                                856(c)(5)(A)  and  856(c)(3)(B) of the Code, but
                                not for  purposes of Section  7701(a)(19)(C)  of
                                the Code unless  otherwise stated in the related
                                Prospectus Supplement. A portion (or, in certain
                                cases,  all) of the income  from REMIC  Residual
                                Certificates (i) may not be offset by any losses
                                from  other  activities  of the  holder  of such
                                REMIC Residual Certificates, (ii) may be treated
                                as unrelated business taxable income for holders
                                of REMIC Residual  Certificates that are subject
                                to tax on unrelated  business taxable income (as
                                defined in Section  511 of the Code),  and (iii)
                                may be subject to foreign withholding rules. See
                                "Certain        Federal        Income        Tax
                                Consequences--REMICs--Taxation   of   Owners  of
                                REMIC Residual Certificates".


     B.  Grantor Trust........Unless   otherwise   provided   in   the   related
                                Prospectus     Supplement,     Grantor     Trust


                                      18
<PAGE>

                                Certificates  may be  either  Certificates  that
                                have a  Certificate  Balance and a  Pass-Through
                                Rate or that are Stripped Principal Certificates
                                (collectively,    "Grantor   Trust    Fractional
                                Interest  Certificates"),  or  may  be  Stripped
                                Interest Certificates.  Holders of Grantor Trust
                                Fractional Interest Certificates  generally will
                                be treated as owning an interest  in  qualifying
                                assets and income under  Sections  856(c)(5)(A),
                                856(c)(3)(B)  and  860G(a)(3)  of the Code,  but
                                will not be so treated  for  purposes of Section
                                7701(a)(19)(C)  of  the  Code  unless  otherwise
                                stated in the related Prospectus Supplement.

                              It   is   unclear   whether   Stripped    Interest
                                Certificates  will be treated as representing an
                                ownership  interest  in  qualifying  assets  and
                                income   under   Sections    856(c)(5)(A)    and
                                856(c)(3)(B)  of the Code,  although  the policy
                                considerations underlying those Sections suggest
                                that  such   treatment   should  be   available.
                                However,  such  Certificates will not be treated
                                as representing an ownership  interest in assets
                                described in Section  7701(a)(19)(C) of the Code
                                unless   otherwise   stated   in   the   related
                                Prospectus  Supplement.  The taxation of holders
                                of Stripped  Interest  Certificates is uncertain
                                in various respects, including in particular the
                                method such holders  should use to recover their
                                purchase  price and to report  their income with
                                respect to such Stripped Interest  Certificates.
                                See     "Certain      Federal     Income     Tax
                                Conse-quences--Grantor  Trust Funds".

                               Investors  are  advised  to  consult   their  tax
                                advisors   with  respect  to  the   taxation  of
                                holders of Stripped Interest  Certificates   and
                                to    review    "Certain  Federal   Income   Tax
                                Consequences"   herein  and  in  the     related
                                Prospectus   Supplement.

ERISA Considerations...........Fiduciaries   of  employee   benefit  plans   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 are subject to the Employee
                                Retirement  Income  Security  Act  of  1974,  as
                                amended ("ERISA"),  or Section 4975 of the Code,
                                should   carefully   review   with  their  legal
                                advisors  whether  the  purchase  or  holding of
                                Offered   Certificates  could  give  rise  to  a
                                transaction   that  is   prohibited  or  is  not
                                otherwise  permissible  either  under  ERISA  or
                                Section   4975   of   the   Code.   See   "ERISA
                                Considerations"   herein  and  in  the   related
                                Prospectus Supplement.

                                      19
<PAGE>
                              The  Offered   Certificates  of  any  series  will
                                constitute  "mortgage  related  securities"  for
                                purposes  of  the  Secondary   Mortgage   Market
                                Enhancement  Act of 1984 only if so specified in
                                the  related  Prospectus  Supplement.  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 their respective dates of issuance,  each class
                                of Offered  Certificates will be rated not lower
                                than investment  grade by one or more nationally
                                recognized statistical rating agencies requested
                                by   the   Depositor   to   rate   the   Offered
                                Certificates  (each,  a  "Rating  Agency").  See
                                "Rating"  herein and in the  related  Prospectus
                                Supplement.











                                      20
<PAGE>

                                  RISK FACTORS

                  In  considering an investment in the Offered  Certificates  of
any series, investors should consider, among other things, the following factors
and any other factors set forth under the heading "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 similarly pertain
to and be influenced by the  characteristics  or behavior of the mortgage  loans
underlying any CMBS included in such Trust Fund.

Limited Liquidity

                  There can be no  assurance  that a  secondary  market  for the
Offered Certificates of any series will develop or, if it does develop,  that it
will provide  holders with  liquidity of investment or will continue for as long
as such  Certificates  remain  outstanding.  Furthermore,  because,  among other
things,  the timing of receipt of payments with respect to a pool of multifamily
or commercial mortgage loans may be substantially more difficult to predict than
that of a pool of single family mortgage loans,  any such secondary  market that
does develop may provide less liquidity to investors than any comparable  market
for securities that evidence interests in single-family mortgage loans.

                  The primary  source of  continuing  information  regarding the
Offered Certificates of any series,  including  information regarding the status
of the related  Mortgage  Assets and any Credit  Support for such  Certificates,
will be the periodic  reports to  Certificateholders  delivered  pursuant to the
related Pooling Agreement as described herein under the heading  "Description of
the Certificates--Reports to Certificateholders". There can be no assurance that
any additional continuing  information regarding the Offered Certificates of any
series will be available  through any other  source,  and the limited  nature of
such information may adversely affect the liquidity thereof, even if a secondary
market for such Certificates does develop.

                  Except  to the  extent  described  herein  and in the  related
Prospectus  Supplement,  Certificateholders  will have no redemption rights, and
the Offered  Certificates  of each series are subject to early  retirement  only
under  certain  specified  circumstances  described  herein  and in the  related
Prospectus Supplement. See "Description of the Certificates--Termination".

Limited Assets

                  Unless   otherwise   specified   in  the  related   Prospectus
Supplement,  neither the  Offered  Certificates  of any series nor the  Mortgage
Assets in the related  Trust Fund will be guaranteed or insured by the Depositor
or any of its affiliates,  by any governmental  agency or  instrumentality or by
any other  person;  and no Offered  Certificate  of any series will  represent a
claim  against or security  interest  in the Trust  Funds for any other  series.
Accordingly,  if the related Trust Fund has insufficient assets to make payments
on such  Certificates,  no other  assets  will be  available  for payment of the
deficiency. Additionally, certain amounts on deposit from time to time remaining
in certain funds or accounts  constituting  part of a Trust Fund,  including the
Certificate  Account  and any  accounts  maintained  as Credit  Support,  may be
withdrawn  under  certain  conditions  that  will be  described  in the  related
Prospectus  Supplement,  for purposes  other than the payment of principal of or
interest on the related series of 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 done 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.


                                       21
<PAGE>


Prepayments; Average Life of Certificates; Yields

                  For  a  number  of  reasons,   including  the   difficulty  of
predicting the rate of  prepayments on the Mortgage Loans in a particular  Trust
Fund, the amount and timing of distributions of principal and/or interest on the
Offered  Certificates  of  the  related  series  may  be  highly  unpredictable.
Prepayments on the Mortgage Loans in any Trust Fund 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
such  Certificates,  including  a class  of  Offered  Certificates.  The rate of
principal  payments on pools of mortgage  loans varies among pools and from time
to time is influenced by a variety of economic, demographic, geographic, social,
tax, legal and other  factors.  For example,  if prevailing  interest rates fall
significantly below the Mortgage 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. Conversely, if
prevailing  interest rates rise significantly  above the Mortgage Rates borne by
the Mortgage Loans included in a Trust Fund,  principal  prepayments thereon are
likely to be lower  than if  prevailing  interest  rates  remain at or below the
rates borne by those Mortgage Loans. There can be no assurance as to the rate of
prepayments  on the  Mortgage  Loans in any  Trust  Fund or that  such rate will
conform to any model  described  herein or in any  Prospectus  Supplement.  As a
result,  depending on the anticipated  rate of prepayment for the Mortgage Loans
in any Trust Fund,  the retirement of any class of  Certificates  of the related
series could occur significantly earlier or later than expected.

                  The extent to which  prepayments  on the Mortgage Loans in any
Trust Fund  ultimately  affect the average life of any class of  Certificates of
the related  series will  depend on the terms of such  Certificates.  A class of
Certificates, including a class of Offered Certificates, may provide that on any
Distribution  Date the holders of such  Certificates  are entitled to a pro rata
share of the prepayments  (including  prepayments occasioned by defaults) on the
Mortgage Loans in the related Trust Fund that are distributable on such date, to
a  disproportionately  large share  (which,  in some cases,  may be all) of such
prepayments,  or to a disproportionately  small share (which, in some cases, may
be none) of such prepayments.  A class of Certificates that entitles the holders
thereof to a disproportionately  large share of prepayments enhances the risk of
early retirement of such class ("call risk") if the rate of prepayment is faster
than  anticipated;  while a class of  Certificates  that  entitles  the  holders
thereof to a disproportionately  small share of prepayments enhances the risk of
an  extended  average  life of such  class  ("extension  risk")  if the  rate of
prepayment  is slower than  anticipated.  As and to the extent  described in the
related  Prospectus  Supplement,  the  respective  entitlements  of the  various
classes  of  Certificateholders  of any  series to  receive  payments  (and,  in
particular, prepayments) of principal of the Mortgage Loans in the related Trust
Fund may vary based on the occurrence of certain events (e.g., the retirement of
one or more  classes  of  Certificates  of such  series)  or  subject to certain
contingencies (e.g.,  prepayment and default rates with respect to such Mortgage
Loans).

                  A series of  Certificates  may include one or more  Controlled
Amortization  Classes that will be entitled to receive  principal  distributions
according to a specified  principal payment schedule.  Although  prepayment risk
cannot be eliminated  entirely for any class of Certificates,  it can be reduced
substantially  in the  case of a  Controlled  Amortization  Class so long as the
actual rate of  prepayments  on the  Mortgage  Loans in the  related  Trust Fund
remains  relatively  constant  at the  rate,  or within  the range of rates,  of
prepayment used to establish the specific  principal  payment  schedule for such
Certificates. However, the reduction of prepayment risk afforded to a Controlled
Amortization  Class comes at the expense of one or more Companion Classes of the
same  series,  any of which  Companion  Classes  may also be a class of  Offered
Certificates.  In general,  and as more  specifically  described  in the related
Prospectus  Supplement,  a Companion Class will entitle the holders thereof to a
disproportionately  large  share of  prepayments  on the  Mortgage  Loans in the
related  Trust Fund when the rate of prepayment  is  relatively  fast,  and to a
disproportionately  small share of those prepayments when the rate of prepayment
is  relatively  slow,  and thus  absorbs  some (but not all) of the "call  risk"
and/or  "extension  risk" that would  otherwise  affect the  related  Controlled
Amortization  Class if all  payments of  principal  of the  Mortgage  Loans were
allocated on a pro rata basis.


                                       22
<PAGE>


                  A series of Certificates  may also include one or more classes
of Offered Certificates offered at a premium or discount. Yields on such classes
of Certificates  will be sensitive,  and in some cases extremely  sensitive,  to
prepayments  on the  Mortgage  Loans in the  related  Trust Fund and,  where the
amount of interest payable with respect to a class is disproportionately  large,
as  compared to the amount of  principal,  as with  certain  classes of Stripped
Interest  Certificates,  a holder might fail to recoup its  original  investment
under some prepayment scenarios. 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. See "Yield and
Maturity  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 Offered
Certificates  will reflect only its assessment of the likelihood that holders of
Certificates   of   such   class   will   receive   payments   to   which   such
Certificateholders are entitled under the related Pooling Agreement. Such rating
will not constitute an assessment of the likelihood  that principal  prepayments
(including those caused by defaults) 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
related  Trust  Fund.  Such  rating  will  not  address  the  possibility   that
prepayments  on the  related  Mortgage  Loans at a higher  or  lower  rate  than
anticipated  by an investor may cause such  investor to  experience a lower than
anticipated yield or that an investor that purchases an Offered Certificate at a
significant  premium might fail to recoup its initial  investment  under certain
prepayment scenarios.

                  The  amount,  type  and  nature  of  Credit  Support,  if any,
provided  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.  Those  criteria  are  sometimes  based  upon an
actuarial analysis of the behavior of mortgage loans in a larger group. However,
there can be no assurance that the historical data supporting any such actuarial
analysis will  accurately  reflect future  experience,  or that the data derived
from a large pool of mortgage  loans will  accurately  predict the  delinquency,
foreclosure or loss  experience of any  particular  pool of Mortgage  Loans.  In
other cases, such criteria may be based upon determinations of the values of the
Mortgaged  Properties that provide security for the Mortgage Loans.  However, no
assurance  can be given that those  values will not  decline in the future.  See
"Description of Credit Support" and "Rating".

Risks Associated with Mortgage Loans and Mortgaged Properties

                  Mortgage   loans  made  on  the  security  of  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 loans made on the security of single-family  property.  See "Description of
the Trust  Funds--Mortgage  Loans-Leases".  The ability of a borrower to repay a
loan secured by an  income-producing  property typically is dependent  primarily
upon the successful operation of such property rather than upon the existence of
independent  income  or  assets of the  borrower;  thus,  the value of an income
producing  property is directly related to the net operating income derived from
such  property.  If the net  operating  income of the  property is reduced  (for
example,  if rental or occupancy rates decline or real estate tax rates or other
operating  expenses  increase),  the borrower's ability to repay the loan may be
impaired.   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

                                       23
<PAGE>


expenses;  changes in  governmental  rules,  regulations  and  fiscal  policies,
including environmental  legislation,  acts of God; and other factors beyond the
control of a 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.  In particular,  required
licenses for hospitals and nursing homes are generally nontransferable;  thus it
may be impossible for a person acquiring such a property through  foreclosure to
operate the property as a hospital or a nursing home. Hotel and motel properties
are often  operated  pursuant to franchise,  management or operating  agreements
which may be  terminable  by the  franchiser  or operator.  Termination  of such
agreements  may be available to the  franchises  or operator  under a variety of
circumstances, including foreclosure. 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  some  or all 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 those Mortgage Loans, recourse in the
event of borrower  default  will be limited to the  specific  real  property and
other assets,  if any, that were pledged to secure the Mortgage  Loan.  However,
even with respect to those Mortgage Loans that provide for recourse  against the
borrower and its assets generally, there can be no assurance that enforcement of
such recourse provisions will be practicable, or that the assets of the borrower
will be sufficient to permit a recovery in respect of a defaulted  Mortgage Loan
in excess of the liquidation value of the related Mortgaged Property.

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

Risks Associated with Certain Mortgage Loans and Related Leases

                  If so  described  in the related  Prospectus  Supplement,  the
borrower  under a  Mortgage  Loan  may be an  entity  created  by the  owner  or
purchaser  of the related  Mortgaged  Property  solely to own or  purchase  such
property, in part to isolate the property from the debts and liabilities of such
owner or purchaser.  Unless  otherwise  specified,  each such Mortgage Loan will
represent a nonrecourse  obligation of the related  borrower secured by the lien
of the  related  Mortgage  and the  related  Lease  Assignments.  In the case of
Commercial  Properties,  the value of a property that is not itself an operating
business  generally will be derived from rental  payments under Leases of all or
portions of the property.  Whether or not such loans are recourse or nonrecourse
obligations,  it is not expected that the borrowers of Mortgage Loans secured by
Commercial Properties will have any significant assets other than the Commercial
Properties  and any related  Leases,  which will be pledged to the Trustee under
the related Pooling Agreement. Therefore, the payment of amounts due on any such
Mortgage Loans, and,  consequently,  the payment of principal of and interest on
the related Certificates,  will depend primarily or solely on rental payments by
the Lessees.  Such rental payments will, in turn, depend on continued  occupancy
by, and/or the  creditworthiness  of, such Lessees,  which in either case may be
adversely  affected by a general economic downturn or an adverse change in their
financial condition.  Moreover, to the extent a Commercial Property was designed
for the needs of a  specific  type of tenant  (e.g.,  a nursing  home,  hotel or
motel),  the value of such  property  in the event of a default by the Lessee or
the  early  termination  of such  Lease may be  adversely  affected  because  of
difficulty in  re-leasing  the property to a suitable  substitute  lessee or, if
re-leasing to such a substitute is not possible, because of the cost of altering
the property for another more marketable  use. As a result,  without the benefit
of the  Lessee's  continued  support  of the  Commercial  Property,  and  absent
significant amortization of the Mortgage Loan, if such loan is foreclosed on and
the Commercial Property liquidated  following a Lease default,  the net proceeds
might be insufficient  to cover the outstanding  principal and interest owing on
such Mortgage Loan, thereby increasing the risk that holders of the Certificates
will suffer some loss.


                                       24
<PAGE>


                  The   performance   of  a   Mortgage   Loan   secured   by  an
income-producing  property leased  (pursuant to general  commercial-type  leases
rather than credit- or bond-type  leases) by the Mortgagor to Lessees as well as
the  liquidation  value of such  property  may be  dependent  upon the  business
operated by such Lessees in connection with such property,  the creditworthiness
of such Lessees or both; the risks  associated  with such loans may be offset by
the  number of Lessees  or, if  applicable,  a  diversity  of types of  business
operated by such Lessees.

Balloon Payments; Borrower Default

                  Certain of the Mortgage Loans included in a Trust Fund may not
be fully  amortizing  (or may not  amortize at all) over their terms to maturity
and,  thus,  will  require  substantial  principal  payments  (that is,  balloon
payments)  at their  stated  maturity.  Mortgage  Loans of this  type  involve a
greater  degree of risk 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  accomplish  either of these  goals will be affected by a number of
factors,  including the value of the related  Mortgaged  Property,  the level of
available  mortgage  rates at the time of sale or  refinancing,  the  borrower's
equity in the related Mortgaged Property,  the financial condition and operating
history of the  borrower  and the related  Mortgaged  Property,  tax laws,  rent
control  laws (with  respect to certain  residential  properties),  Medicaid and
Medicare  reimbursement  rates (with  respect to hospitals  and nursing  homes),
prevailing general economic  conditions and the availability of credit for loans
secured  by  commercial  or  multifamily,  as the case may be,  real  properties
generally.  In addition,  a Master Servicer or a Special  Servicer may receive a
workout fee based on receipts from or proceeds of such Mortgage Loans.

                  If and to  the  extent  specified  in the  related  Prospectus
Supplement,  in order to maximize  recoveries on defaulted  Mortgage Loans,  the
Master  Servicer or a Special  Servicer  will be  permitted  (within  prescribed
limits) to extend and modify Mortgage Loans that are in default or as to which a
payment default is imminent.  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 any such extension or  modification  will in fact increase
the present value of receipts from or proceeds of the affected Mortgage Loans.

Junior Mortgage Loans

                  To the extent specified in the related Prospectus  Supplement,
certain of the Mortgage Loans may be secured primarily by junior  mortgages.  In
the case of liquidation, Mortgage Loans secured by junior mortgages are entitled
to satisfaction from proceeds that remain from the sale of the related Mortgaged
Property  after the  mortgage  loans  senior to such  Mortgage  Loans  have been
satisfied.  If there are not  sufficient  funds to satisfy such junior  Mortgage
Loans and senior mortgage  loans,  the junior Mortgage Loans would suffer a loss
and,  accordingly,  one or more  classes of  Certificates  would bear such loss.
Therefore,  any risks of deficiencies  associated with first Mortgage Loans will
be greater with respect to junior Mortgage Loans.  See "--Risks  Associated with
Mortgage Loans and Mortgaged Properties".

Credit Support Limitations

                  The Prospectus Supplement for the Offered Certificates of each
series will describe any Credit Support  provided with respect  thereto.  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


                                    25
<PAGE>


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 fully  repaid.  As a
result,  the impact of losses and  shortfalls  experienced  with  respect to the
Mortgage Assets may fall primarily upon those classes of  Certificates  having a
lower  priority of payment.  Moreover,  if a form of Credit  Support covers more
than one series of  Certificates,  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  and losses on the underlying  Mortgage Assets
and other factors.  There can, however, be no assurance that the loss experience
on the  related  Mortgage  Assets  will not  exceed  such  assumed  levels.  See
"--Limited   Nature  of  Ratings",   "Description  of  the   Certificates"   and
"Description of Credit Support".

                  Regardless  of the form of credit  enhancement  provided,  the
amount of  coverage  will be limited in amount and in most cases will be subject
to periodic  reduction  in  accordance  with a schedule  or formula.  The Master
Servicer will generally be permitted to reduce, terminate or substitute all or a
portion  of the  credit  enhancement  for  any  series  of  Certificates  if the
applicable Rating Agency indicates that the then-current rating thereof will not
be  adversely  affected.  The  rating  of  any  series  of  Certificates  by any
applicable  Rating Agency may be lowered  following the initial issuance thereof
as a result of the  downgrading  of the  obligations  of any  applicable  credit
support  provider,  or as a result  of  losses on the  related  Mortgage  Assets
substantially in excess of the levels  contemplated by such Rating Agency at the
time of its initial rating analysis. None of the Depositor,  the Master Servicer
or any of their affiliates will have any obligation to replace or supplement any
credit  enhancement,  or to take any other  action to maintain any rating of any
series of Certificates.

Enforceability

                  Mortgages may contain a due-on-sale clause,  which permits the
lender to accelerate  the maturity of the Mortgage  Loan if the borrower  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 borrower. Such clauses are not always enforceable.  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.

Leases and Rents

                  The Mortgage  Loans  included in any Trust Fund typically will
be secured by an assignment  of leases and rents  pursuant to which the borrower
assigns to the lender its right, title and interest as landlord under the leases
of the related Mortgaged Property, and the income derived therefrom,  as further
security for the related  Mortgage  Loan,  while  retaining a license to collect
rents for so long as there is no default. If the borrower defaults,  the license
terminates  and the lender is  entitled  to collect  rents.  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  borrower,  the  lender's  ability  to  collect  the rents may be
adversely   affected.   See  "Certain   Legal  Aspects  of  Mortgage  Loans  and
Leases--Leases and Rents".


                                       26
<PAGE>


Environmental Risks

                  Under  the  laws  of  certain  states,  contamination  of real
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 an existing  mortgage lien on
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  at  a
property, if agents or employees of the lender have become sufficiently involved
in  the   operations  of  the  borrower,   regardless  of  whether  or  not  the
environmental  damage or threat was caused by the borrower or a prior  owner.  A
lender also risks such liability on  foreclosure  of the mortgage.  In addition,
liabilities  imposed upon a borrower by CERCLA or other  environmental  laws may
adversely  affect a  borrower's  ability  to repay a loan.  See  "Certain  Legal
Aspects of Mortgage Loans and Leases--Environmental  Considerations". If a Trust
Fund includes  Mortgage  Loans and the related  Prospectus  Supplement  does not
otherwise  specify,  the  related  Pooling  Agreement  will  contain  provisions
generally to the effect that the Master Servicer,  acting on behalf of the Trust
Fund,  may not acquire  title to a Mortgaged  Property or assume  control of its
operation unless the Master  Servicer,  based upon 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  "Description  of  the  Pooling
Agreements--Realization  Upon Defaulted  Mortgage  Loans".  These provisions are
designed to reduce substantially the risk of liability for costs associated with
remediation  of a  hazardous  environmental  condition,  but  there  can  be  no
assurance in a given case that those risks can be eliminated entirely. Moreover,
it is likely that any recourse  against the person  preparing the  environmental
report, and such person's ability to satisfy a judgment, will be limited.

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 that 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 under "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  a  REMIC  Residual  Certificate  may  be
significantly  less than that of a corporate bond or stripped  instrument having
similar cash flow characteristics.


                                       27
<PAGE>


Book-Entry Registration

                  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. Each class of Book-Entry Certificates will be initially
represented by one or more Certificates  registered in the name of a nominee for
DTC. As a result,  unless and until  corresponding  Definitive  Certificates are
issued,  the  Certificate  Owners  with  respect  to  any  class  of  Book-Entry
Certificates  will be able to  exercise  the rights of  Certificateholders  only
indirectly through DTC and its participating organizations ("Participants").  In
addition,  the  access  of  Certificate  Owners  to  information  regarding  the
Book-Entry  Certificates in which they hold interests may be limited.  The means
by  which  notices  and  other   communications  are  conveyed  by  DTC  to  its
Participants,   and  directly  and  indirectly   through  such  Participants  to
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.
Furthermore,  as described herein,  Certificate  Owners may experience delays in
the receipt of payments on the Book-Entry  Certificates,  and the ability of any
Certificate  Owner to pledge or  otherwise  take  actions  with  respect  to its
interest  in the  Book-Entry  Certificates  may be limited  due to the lack of a
physical  certificate   evidencing  such  interest.   See  "Description  of  the
Certificates--Book-Entry Registration and Definitive Certificates".

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  as of the date they are  deposited in the Trust
Fund.  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 nonperforming Mortgage Loans, and investors
should  consider the risk that the inclusion of such Mortgage Loans in the Trust
Fund may adversely  affect the rate of defaults and  prepayments on the Mortgage
Loans in the  Trust  Fund  and the  yield on the  Offered  Certificates  of such
series. See "Description of the Trust Funds--Mortgage Loans--General".

                         DESCRIPTION OF THE TRUST FUNDS

General

                  The  primary  assets of each  Trust  Fund will  consist of (i)
multifamily  and or  commercial  mortgage  loans (the  "Mortgage  Loans"),  (ii)
mortgage  participations,  pass-through  certificates  or other  mortgage-backed
securities  ("CMBS") that evidence  interests in, or that are secured by pledges
of, one or more of various types of multifamily or commercial mortgage loans, or
(iii)  a  combination  of  Mortgage  Loans  and  CMBS  (collectively,  "Mortgage
Assets"). Each Trust Fund will be established by First Union Commercial Mortgage
Securities, Inc. (the "Depositor").  Each Mortgage Asset will be selected by the
Depositor  for  inclusion  in a Trust Fund from among  those  purchased,  either
directly or indirectly, from a prior holder thereof (a "Mortgage Asset Seller"),
which prior holder may or may not be the originator of such Mortgage Loan or the
issuer of such  CMBS and may be an  affiliate  of the  Depositor.  The  Mortgage
Assets  will  not  be  guaranteed  or  insured  by the  Depositor  or any of its
affiliates or, unless otherwise provided in the related  Prospectus  Supplement,
by any  governmental  agency  or  instrumentality  or by any other  person.  The
discussion below under the heading "--Mortgage  Loans",  unless otherwise noted,
applies  equally to mortgage loans  underlying any CMBS included in a particular
Trust Fund.

Mortgage Loans-Leases

                  General.  The Mortgage  Loans will be evidenced by  promissory
notes (the  "Mortgage  Notes")  secured by mortgages,  deeds of trust or similar
security  instruments  ("mortgages")  that create  first or junior  liens on, or
installment  contracts  for the sale of, fee simple or  leasehold  interests  in
properties (the "Mortgaged Properties") consisting of (i) residential properties
consisting  of five or more  rental or  cooperatively  owned  dwelling  units in
high-rise,   mid-rise  or  garden  apartment   buildings  or  other  residential
structures ("Multifamily

                                       28
<PAGE>


Properties") 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,   self-storage  facilities,
industrial plants,  mixed use or other types of  income-producing  properties or
unimproved  land  ("Commercial  Properties").  The  Multifamily  Properties  may
include mixed  commercial and residential  structures and may include  apartment
buildings owned by private  cooperative housing  corporations  ("Cooperatives").
Unless otherwise specified in the related Prospectus  Supplement,  each Mortgage
will create a first priority mortgage lien on a Mortgaged  Property.  A Mortgage
may  create a lien on a  borrower's  leasehold  estate in a  property;  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.

                  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.

                  Leases.  To the extent  specified  in the  related  Prospectus
Supplement, the Commercial Properties may be leased to Lessees that respectively
occupy all or a portion of such properties.  Pursuant to a Lease Assignment, the
related  borrower may assign its right,  title and interest as lessor under each
Lease and the income derived therefrom to the related mortgagee, while retaining
a  license  to  collect  the rents  for so long as there is no  default.  If the
borrower  defaults,  the license  terminates  and the  mortgagee or its agent is
entitled to collect the rents from the related Lessee or Lessees for application
to the monetary obligations of the borrower. State law may limit or restrict the
enforcement of the Lease Assignments by a mortgagee until it takes possession of
the related  Mortgaged  Property  and/or a receiver is  appointed.  See "Certain
Legal   Aspects  of  the   Mortgage   Loans  and   Leases--Leases   and  Rents."
Alternatively, to the extent specified in the related Prospectus Supplement, the
borrower and the mortgagee  may agree that payments  under Leases are to be made
directly to the Master Servicer or the Special Servicer.

                  To the extent described in the related Prospectus  Supplement,
the Leases,  which may include "bond-type" or "credit-type"  leases, may require
the  Lessees  to pay rent  that is  sufficient  in the  aggregate  to cover  all
scheduled  payments of principal and interest on the related Mortgage Loans and,
in certain  cases,  their pro rata share of the  operating  expenses,  insurance
premiums and real estate  taxes  associated  with the  Mortgaged  Properties.  A
"bond-type"  lease is a lease  between  a lessor  and a lessee  for a  specified
period of time with  specified  rent  payments  that are at least  sufficient to
repay the related note(s).  A bond-type lease requires the lessee to perform all
obligations  related to the leased  premises;  also,  no matter what occurs with
regard to the leased  premises,  the lessee is  obligated to continue to pay its
rent.  A  "credit-type"  lease is a lease  between a lessor  and a lessee  for a
specified  period of time with  specified  rent payments at least  sufficient to
repay the related  note(s).  A credit-type  lease requires the lessee to perform
most of the  obligations  related to the leased  premises,  excluding only a few
landlord duties which remain the responsibility of the borrower/lessor.  Certain
of the Leases  (including  credit-type  leases) may require the borrower to bear
costs associated with structural  repairs and/or the maintenance of the exterior
or other portions of the Mortgaged Property or provide for certain limits on the
aggregate  amount of operating  expenses,  insurance  premiums,  taxes and other
expenses  that the Lessees are  required to pay. If so  specified in the related
Prospectus Supplement,  under certain circumstances the Lessees may be permitted
to set off their  rental  obligations  against the  obligations  of the borrower
under the Leases.  In those cases  where  payments  under the Leases (net of any
operating  expenses payable by the borrowers) are insufficient to pay all of the
scheduled  principal and interest on the related  Mortgage Loans,  the borrowers
must rely on other income or sources generated by the related Mortgaged Property
to make payments on the related  Mortgage  Loan. To the extent  specified in the
related

                                       29
<PAGE>


Prospectus Supplement,  some Commercial Properties may be leased entirely to one
Lessee.  This would  generally be the case in bond-type  leases and  credit-type
leases. In such cases, absent the availability of other funds, the borrower must
rely  entirely on rent paid by such Lessee in order for the  borrower to pay all
of the  scheduled  principal and interest on the related  Mortgage  Loan. To the
extent  specified in the related  Prospectus  Supplement,  certain of the Leases
(not including  bond-type leases) may expire prior to the stated maturity of the
related Mortgage Loan. In such cases, upon expiration of the Leases the Borrower
will have to look to  alternative  sources of income,  including rent payment by
any new  Lessees  or  proceeds  from the sale or  refinancing  of the  Mortgaged
Property,  to cover the payments of principal  and interest due on such Mortgage
Loans  unless the Lease is  renewed.  As  specified  in the  related  Prospectus
Supplement,  certain of the Leases may  provide  that upon the  occurrence  of a
casualty  affecting  a  Mortgaged  Property,  the Lessee  will have the right to
terminate  its Lease,  unless  the  borrower,  as  lessor,  is able to cause the
Mortgaged  Property to be restored  within a specified  period of time.  Certain
Leases may provide  that it is the lessor's  responsibility,  while other Leases
provide  that  it is the  Lessee's  responsibility,  to  restore  the  Mortgaged
Property after a casualty to its original condition.  Certain Leases may provide
a right of  termination  to the  related  Lessee  if a taking of a  material  or
specified  percentage of the leased space in the Mortgage Property occurs, or if
the ingress or egress to the leased space has been materially impaired.

                  Default and Loss  Considerations  with Respect to the Mortgage
Loans.  Mortgage  loans  secured  by liens on  income-producing  properties  are
substantially  different  from  loans  made on the  security  of  owner-occupied
single-family  homes.  The  repayment  of a loan  secured by a lien on an income
producing property is typically dependent upon the successful  operation of such
property (that is, its ability to generate income.) Moreover, some or all of the
Mortgage Loans included in a particular  Trust Fund may be  non-recourse  loans,
which means that, absent special facts,  recourse in the case of default will be
limited to the  Mortgaged  Property  and such other  assets,  if any,  that were
pledged to secure repayment of the Mortgage Loan.

                  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.  Unless  otherwise  defined in the  related  Prospectus
Supplement,  the "Debt Service  Coverage  Ratio" of a Mortgage Loan at any given
time is the  ratio of (i) the Net  Operating  Income  of the  related  Mortgaged
Property for a twelve-month period to (ii) the annualized  scheduled payments on
the  Mortgage  Loan  and on any  other  loan  that is  secured  by a lien on the
Mortgaged  Property prior to the lien of the related Mortgage.  Unless otherwise
defined in the related Prospectus Supplement,  "Net Operating Income" means, for
any given period, 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 (including the related Mortgage Loan) secured by liens on the Mortgaged
Property.  The Net Operating Income of a Mortgaged  Property will fluctuate over
time and may or may not be  sufficient  to cover  debt  service  on the  related
Mortgage Loan at any given time. An insufficiency of Net Operating Income can be
compounded  or solely  caused by an ARM Loan,  a Mortgage  Loan that  carries an
adjustable  Mortgage Rate. As the primary source of the operating  revenues of a
non-owner  occupied  income-producing  property,  rental income (and maintenance
payments  from  tenant-stockholders  of a  Cooperative)  may be  affected by the
condition of the applicable real estate market and/or area economy. In addition,
properties  typically  leased,  occupied or used on a short-term  basis, such as
certain health care-related facilities, hotels and motels, and miniwarehouse and
self-storage  facilities,  tend to be affected more rapidly by changes in market
or business  conditions than do properties  typically leased for longer periods,
such as warehouses,  retail  stores,  office  buildings and  industrial  plants.
Commercial  Properties may be owner-occupied or leased to a single tenant. Thus,
the Net Operating Income of such a Mortgaged  Property may depend  substantially
on the financial  condition of the borrower or the single  tenant,  and Mortgage
Loans  secured by liens on such  properties  may pose  greater  risks than loans
secured  by  liens  on  Multifamily  Properties  or  on  multitenant  Commercial
Properties.

                  Increases  in operating  expenses due to the general  economic
climate or  economic  conditions  in a locality  or  industry  segment,  such as
increases in interest rates,  real estate tax rates,  energy costs,  labor costs
and other operating expenses,  and/or changes in governmental rules, regulations
and fiscal  policies may also affect the risk of default on a Mortgage  Loan. As
may be further described in the related Prospectus

                                       30
<PAGE>


Supplement,  in some cases leases of Mortgaged  Properties  may provide that the
Lessee,  rather  than the  borrower/landlord,  is  responsible  for  payment  of
operating expenses.  However,  the existence of such "net of expense" provisions
will result in stable Net Operating Income to the borrower/landlord  only to the
extent  that the  Lessee is able to absorb  operating  expense  increases  while
continuing to make rent payments. See "--Leases" above.

                  While the duration of leases and the  existence of any "net of
expense" provisions are often viewed as the primary considerations in evaluating
the  credit  risk  of  mortgage   loans  secured  by  certain   income-producing
properties,  such risk may be affected equally or to a greater extent by changes
in government regulation of the operator of the property. Examples of the latter
include  mortgage loans secured by health  care-related  facilities,  the income
from which and the  operating  expenses  of which are  subject  to state  and/or
federal regulations,  such as Medicare and Medicaid,  and multifamily properties
and mobile  home  parks,  which may be  subject  to state or local rent  control
regulation  and,  in  certain  cases,  restrictions  on  changes  in  use of the
property. Low- and moderate-income housing in particular may be subject to legal
limitations and regulations but, because of such  regulations,  may also be less
sensitive to fluctuations in market rents generally.

                  Lenders  also look to the  Loan-to-Value  Ratio of a  mortgage
loan as a measure of risk of loss if a property must be  liquidated  following a
default.  Unless otherwise  defined in the related  Prospectus  Supplement,  the
"Loan-to-Value  Ratio"  of a  Mortgage  Loan  at any  given  time  is the  ratio
(expressed as a percentage) of (i) the then outstanding principal balance of the
Mortgage  Loan and the  outstanding  principal  balance of any loan secured by a
lien  on the  related  Mortgaged  Property  prior  to the  lien  of the  related
Mortgage,  to (ii) the  Value  of such  Mortgaged  Property.  The  "Value"  of a
Mortgaged  Property,  is  generally  its  fair  market  value  determined  in an
appraisal  obtained by the originator at the origination of such loan. The lower
the Loan-to-Value  Ratio, the greater the percentage of the borrower's equity in
a Mortgaged  Property,  and thus the greater the cushion  provided to the lender
against loss on liquidation following a default.

                  Loan-to-Value  Ratios  will  not  necessarily   constitute  an
accurate  measure of the risk of liquidation  loss in a pool of Mortgage  Loans.
For  example,  the  value of a  Mortgaged  Property  as of the  date of  initial
issuance  of the  related  series  of  Certificates  may be less  than the Value
determined at loan origination,  and will likely continue to fluctuate from time
to time based upon changes in economic  conditions  and the real estate  market.
Moreover, even when current, an appraisal is not necessarily a reliable estimate
of value. Appraised values of income-producing properties are generally 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 can present analytical difficulties.  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 provide  significantly  different
results,  an accurate  determination of value and,  correspondingly,  a reliable
analysis of default and loss risks, is even more difficult.

                  While the Depositor believes that the foregoing considerations
are  important  factors that  generally  distinguish  loans  secured by liens on
income-producing  real estate from  single-family  mortgage  loans,  there is no
assurance that all of such factors will in fact have been  prudently  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
Mortgage  Loans and Mortgaged  Properties"  and  "--Balloon  Payments;  Borrower
Default".

                  Payment  Provisions of the Mortgage  Loans.  Unless  otherwise
specified in the related Prospectus  Supplement,  all of the Mortgage Loans will
have had  original  terms to maturity of not more than 40 years and will provide
for scheduled  payments of principal,  interest or both, to be made on specified
dates that occur monthly or quarterly or at such other  interval as is specified
in the Prospectus Supplement. A Mortgage

                                       31
<PAGE>


Loan (i) 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  at the  borrower's
election  from an  adjustable  to a fixed  Mortgage  Rate, or from a fixed to an
adjustable  Mortgage  Rate,  (ii) may  provide for the  formula,  index or other
method by which the  Mortgage  Rate will be  calculated,  (iii) may  provide for
level  payments  to maturity  or for  payments  that adjust from time to time to
accommodate changes in the Mortgage Rate or to reflect the occurrence of certain
events, and may permit negative amortization or accelerated  amortization,  (iv)
may be fully amortizing over its term to maturity,  or may provide for little or
no  amortization  over its term and thus require a balloon payment on its stated
maturity date,  and (v) may contain a prohibition  on prepayment  (the period of
such prohibition, a "Lockout Period") 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. A Mortgage Loan may
also contain a provision that entitles the lender to a share of profits realized
from  the  operation  or  disposition  of the  Mortgaged  Property  (an  "Equity
Participation"),  as described in the related Prospectus Supplement.  If holders
of any class or classes of Offered  Certificates of a series will be entitled to
all or a portion of an Equity  Participation,  the related Prospectus Supplement
will  describe  the  Equity  Participation  and the  method or  methods by which
distributions in respect thereof will be made to such holders.

                  Mortgage  Loan  Information  in Prospectus  Supplements.  Each
Prospectus  Supplement  will  contain  certain  information  pertaining  to  the
Mortgage  Loans which will  generally  be current as of a date  specified in the
related  Prospectus  Supplement  and which,  to the extent then  applicable  and
specifically  known  to the  Depositor,  will  include  the  following:  (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 or types of property that provide  security for repayment of
the Mortgage  Loans,  (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  original
Loan-to-Value  Ratios of the Mortgage Loans, (vi) the Mortgage Rates or range of
Mortgage  Rates and the weighted  average  Mortgage Rate carried by the Mortgage
Loans,  (vii) the  geographic  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) with respect to Mortgage Loans
with  adjustable  Mortgage Rates ("ARM Loans"),  the index or indices upon which
such adjustments are based, the adjustment dates, the range of gross margins and
the weighted  average gross margin,  and any limits on Mortgage Rate adjustments
at the  time of any  adjustment  and over  the  life of the ARM  Loan,  (x) Debt
Service  Coverage  Ratios either at  origination or as of a more recent date (or
both) and (xi) information regarding the payment characteristics of the Mortgage
Loans,  including  without  limitation  balloon  payment and other  amortization
provisions.  In appropriate cases, the related  Prospectus  Supplement will also
contain  certain  information  available to the  Depositor  that pertains to the
provisions of leases and the nature of tenants of the Mortgaged  Properties.  If
the Depositor is unable to tabulate the specific information  described above at
the time Offered  Certificates of a series are initially  offered,  more general
information  of the nature  described  above  will be  provided  in the  related
Prospectus  Supplement,  and specific  information will be set forth in a report
which will be available to  purchasers  of those  Certificates  at or before the
initial  issuance  thereof and will be filed as part of a Current Report on Form
8-K with the Commission within 15 days following such issuance.

CMBS

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

                  Any CMBS will have been issued pursuant to a participation and
servicing agreement, a pooling and servicing agreement,  an indenture or similar
agreement  (a "CMBS  Agreement").  The issuer  (the "CMBS  Issuer")  of the CMBS
and/or the servicer (the "CMBS Servicer") of the underlying mortgage loans will


                                    32
<PAGE>


have  entered  into the CMBS  Agreement,  generally  with a trustee  (the  "CMBS
Trustee") or, in the alternative,  with the original  purchaser or purchasers of
the CMBS.

                  The CMBS may have  been  issued  in one or more  classes  with
characteristics  similar  to  the  classes  of  Certificates  described  herein.
Distributions  in respect of the CMBS will be made by the CMBS  Servicer  or the
CMBS Trustee on the dates specified in the related  Prospectus  Supplement.  The
CMBS Issuer or the CMBS  Servicer  or another  person  specified  in the related
Prospectus  Supplement  may  have the  right  or  obligation  to  repurchase  or
substitute  assets  underlying  the CMBS  after a  certain  date or under  other
circumstances specified in the related Prospectus Supplement.

                  Reserve funds,  subordination  or other credit support similar
to that described for the Certificates under "Description of Credit Support" may
have been  provided  with  respect to the CMBS.  The type,  characteristics  and
amount of such credit support, if any, will be a function of the characteristics
of the underlying  mortgage loans and other factors and generally will have been
established on the basis of the  requirements of any Rating Agency that may have
assigned a rating to the CMBS, or by the initial purchasers of the CMBS.

                  The Prospectus  Supplement for a series of  Certificates  that
evidence  interests in CMBS will  specify,  to the extent  available  and deemed
material, (i) the aggregate approximate initial and outstanding principal amount
and type of the CMBS to be  included in the Trust Fund,  (ii) the  original  and
remaining  term to  stated  maturity  of the  CMBS,  if  applicable,  (iii)  the
pass-through or bond rate of the CMBS or the formula for determining such rates,
(iv) the payment characteristics of the CMBS, (v) the CMBS Issuer, CMBS Servicer
and CMBS Trustee,  as applicable,  (vi) a description of the credit support,  if
any, (vii) the circumstances  under which the related underlying mortgage loans,
or the CMBS  themselves,  may be purchased prior to their  maturity,  (viii) the
terms on which mortgage loans may be substituted for those originally underlying
the CMBS, (ix) the servicing fees payable under the CMBS Agreement, (x) the type
of  information  in respect of the underlying  mortgage  loans  described  under
"--Mortgage  Loans--Leases--Mortgage Loan Information in Prospectus Supplements"
and (xi) the  characteristics  of any cash flow  agreements  that  relate to the
CMBS.

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  overcollateralization,  a letter of credit, insurance policy, guarantee
or reserve fund,  among others,  or by a combination  thereof (any such coverage
with respect to the Certificates of any series,  "Credit  Support").  The amount
and types of  Credit  Support,  the  identity  of the  entity  providing  it (if
applicable) and related information with respect to each type of Credit Support,
if  any,  will  be set  forth  in the  Prospectus  Supplement  for  the  Offered
Certificates  of each  series.  The  Prospectus  Supplement  for any  series  of
Certificates  evidencing  an  interest in a Trust Fund that  includes  CMBS will
describe  in the same  fashion  any  similar  forms of credit  support  that are
provided  by or with  respect  to, or are  included  as part of the  trust  fund
evidenced by or providing  security for, such CMBS to the extent  information is
available and deemed  material.  The type,  characteristic  and amount of Credit
Support will be determined based

                                       33
<PAGE>


on the  characteristics  of the  Mortgage  Assets and other  factors and will be
established,  in part, on the basis of requirements of each Rating Agency rating
the  Certificates  of such series.  If so  specified  in the related  Prospectus
Supplement, any such Credit Support may apply only in the event of certain types
of losses or  delinquencies  and the protection  against losses or delinquencies
provided  by such Credit  Support  will be  limited.  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  designed  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"),  and the identity of the Cash Flow Agreement obligor,  will be
described in the related Prospectus  Supplement.  The Prospectus  Supplement for
any series of Certificates  evidencing an interest in a Trust Fund that includes
CMBS  will  describe  in the same  fashion  any cash  flow  agreements  that are
included as part of the trust fund  evidenced by or providing  security for such
CMBS to the extent information is available and deemed material.

                        YIELD AND MATURITY CONSIDERATIONS

General

                  The yield on any Offered  Certificate will depend on the price
paid by the Certificateholder,  the Pass-Through Rate of the Certificate and the
amount   and   timing   of   distributions   on  the   Certificate.   See  "Risk
Factors--Prepayments;  Average  Life of  Certificates;  Yields".  The  following
discussion  contemplates  a Trust Fund that consists  solely of Mortgage  Loans.
While the  characteristics  and behavior of mortgage loans  underlying  CMBS 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  CMBS.  If a  Trust  Fund  includes  CMBS,  the  related
Prospectus   Supplement   will   discuss  the  effect  that  the  CMBS   payment
characteristics  may have on the yield to maturity and weighted average lives of
the Offered Certificates offered thereby.

Pass-Through Rate

                  The  Certificates  of any  class  within a  series  may have a
fixed,  variable or adjustable  Pass-Through Rate, 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 the Offered Certificates of any series
will specify the  Pass-Through  Rate for each class of such  Certificates or, in
the  case of a class of  Offered  Certificates  with 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 Loan on the  Pass-Through  Rate of one
or more  classes of Offered  Certificates;  and  whether  the  distributions  of
interest on the Offered Certificates of any class will be dependent, in whole or
in part, on the performance of any obligor under a Cash Flow Agreement.

Payment Delays

                  With respect to any series of  Certificates,  a period of time
will elapse  between the date upon which  payments on the Mortgage  Loans in the
related Trust Fund are due and the Distribution  Date on which such payments are
passed through to  Certificateholders.  That delay will  effectively  reduce the
yield that would  otherwise be produced if payments on such Mortgage  Loans were
distributed to Certificateholders on or near the date they were due.


                                      34
<PAGE>


Certain Shortfalls in Collections of Interest

                  When a  principal  prepayment  in full or in part is made on a
Mortgage  Loan, the borrower is generally  charged  interest only for the period
from  the Due Date of the  preceding  scheduled  payment  up to the date of such
prepayment, instead of for the full accrual period, that is, the period from the
Due  Date of the  preceding  scheduled  payment  up to the Due Date for the next
scheduled payment.  However,  interest accrued on any series of Certificates and
distributable  thereon on any  Distribution  Date will  generally  correspond to
interest accrued on the principal balance of Mortgage Loans for their respective
full accrual  periods.  Consequently,  if a prepayment  on any Mortgage  Loan is
distributable to Certificateholders on a particular  Distribution Date, but such
prepayment is not  accompanied by interest  thereon for the full accrual period,
the interest charged to the borrower (net of servicing and administrative  fees)
may be less  (such  shortfall,  a  "Prepayment  Interest  Shortfall")  than  the
corresponding   amount  of  interest  accrued  and  otherwise   payable  on  the
Certificates of the related series. If and to the extent that any such shortfall
is  allocated  to a class of Offered  Certificates,  the yield  thereon  will be
adversely affected.  The Prospectus Supplement for a series of Certificates will
describe the manner in which any such  shortfalls  will be  allocated  among the
classes  of  such  Certificates.  If so  specified  in  the  related  Prospectus
Supplement,  the Master  Servicer  will be  required to apply some or all of its
servicing  compensation for the corresponding period to offset the amount of any
such shortfalls.  The related Prospectus Supplement will also describe any other
amounts  available to offset such  shortfalls.  See  "Description of the Pooling
Agreements--Servicing Compensation and Payment of Expenses".

Yield and Prepayment Considerations

                  A Certificate's yield to maturity will be affected by the rate
of principal  payments on the Mortgage  Loans in the related  Trust Fund and the
allocation  thereof to reduce the  principal  balance (or  Notional  Amount,  if
applicable) of such Certificate.  The rate of principal payments on the Mortgage
Loans will in turn be affected by the amortization  schedules thereof (which, in
the case of ARM Loans,  will change  periodically to accommodate  adjustments to
their Mortgage Rates),  the dates on which any balloon payments are due, and the
rate of principal  prepayments thereon (including for this purpose,  prepayments
resulting from  liquidations  of Mortgage  Loans due to defaults,  casualties or
condemnations affecting the Mortgaged Properties, or purchases of Mortgage Loans
out of the  Trust  Fund).  Because  the  rate of  principal  prepayments  on the
Mortgage  Loans in any Trust Fund will depend on future  events and a variety of
factors (as  discussed  more fully  below),  it is  impossible  to predict  with
assurance.

                  The  extent  to  which  the  yield to  maturity  of a class of
Offered  Certificates  of any  series may vary from the  anticipated  yield will
depend upon the degree to which they are  purchased at a discount or premium and
when,  and to what degree,  payments of  principal on the Mortgage  Loans in the
related Trust Fund are in turn distributed on such Certificates (or, in the case
of a class of Stripped  Interest  Certificates,  result in the  reduction of the
Notional Amount thereof).  Further, 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 in the related
Trust Fund 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  prepayment  of principal on the
Mortgage Loans is distributed on an Offered Certificate  purchased at a discount
or premium (or, if applicable,  is allocated in reduction of the Notional Amount
thereof), the greater will be the effect on the investor's yield to maturity. As
a result,  the effect on such  investor's  yield of  principal  payments (to the
extent distributable in reduction of the principal balance or Notional Amount of
such investor's Offered Certificates) 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
principal payments.

                  A  class  of  Certificates,   including  a  class  of  Offered
Certificates,  may  provide  that on any  Distribution  Date the holders of such
Certificates  are  entitled  to a pro rata share of the  prepayments  (including
prepayments  occasioned by defaults) on the Mortgage  Loans in the related Trust
Fund that are distributable on

                                       35

<PAGE>


such date, to a  disproportionately  large share (which,  in some cases,  may be
all) of such prepayments, or to a disproportionately small share (which, in some
cases, may be none) of such  prepayments.  As and to the extent described in the
related  Prospectus  Supplement,  the  respective  entitlements  of the  various
classes  of  Certificateholders  of any  series to  receive  payments  (and,  in
particular, prepayments) of principal of the Mortgage Loans in the related Trust
Fund may vary based on the occurrence of certain events (e.g., the retirement of
one or more  classes  of  Certificates  of such  series)  or  subject to certain
contingencies (e.g.,  prepayment and default rates with respect to such Mortgage
Loans).

                  In  general,  the  Notional  Amount  of a  class  of  Stripped
Interest Certificates will either (i) be based on the principal balances of some
or all of the  Mortgage  Assets  in the  related  Trust  Fund or (ii)  equal the
Certificate  Balances of one or more of the other classes of Certificates of the
same series. Accordingly,  the yield on such Stripped Interest Certificates will
be directly  related to the amortization of such Mortgage Assets or such classes
of  Certificates,  as the case may be. Thus, if a class of  Certificates  of any
series  consists  of  Stripped  Interest   Certificates  or  Stripped  Principal
Certificates,  a lower than  anticipated  rate of principal  prepayments  on the
Mortgage  Loans in the related  Trust Fund will  negatively  affect the yield to
investors in Stripped Principal Certificates, and a higher than anticipated rate
of principal prepayments on such Mortgage Loans will negatively affect the yield
to investors in Stripped Interest Certificates.

                  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  multifamily  or commercial  mortgage  loans.  However,  the
extent of  prepayments  of principal of the Mortgage Loans in any Trust Fund may
be  affected  by  a  number  of  factors,  including,  without  limitation,  the
availability of mortgage credit,  the relative  economic vitality of the area in
which the  Mortgaged  Properties  are located,  the quality of management of the
Mortgaged  Properties,  the servicing of the Mortgage Loans, possible changes in
tax laws and  other  opportunities  for  investment.  In  addition,  the rate of
principal  payments on the  Mortgage  Loans in any Trust Fund may be affected by
the existence of Lockout Periods and requirements that principal  prepayments be
accompanied by Prepayment  Premiums,  and by the extent to which such provisions
may be practicably enforced.

                  The rate of  prepayment  on a pool of  mortgage  loans is also
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  coupon,  a borrower may have an increased  incentive to refinance  its
mortgage loan. In addition,  as prevailing  market interest rates decline,  even
borrowers  with ARM Loans that have  experienced a  corresponding  interest rate
decline may have an increased  incentive to refinance for purposes of either (i)
converting  to a fixed  rate  loan and  thereby  "locking  in" such rate or (ii)
taking  advantage of the initial  "teaser rate" (a mortgage  interest rate below
what it would  otherwise  be if the  applicable  index  and  gross  margin  were
applied) on another adjustable rate mortgage loan.

                  Depending on prevailing market interest rates, the outlook for
market interest rates and economic conditions generally, some borrowers may sell
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
will make no  representation  as to the particular  factors that will affect the
prepayment  of  the  Mortgage  Loans  in any  Trust  Fund,  as to  the  relative
importance of such  factors,  as to the  percentage of the principal  balance of
such  Mortgage  Loans that will be paid as of any date or as to the overall rate
of prepayment on such Mortgage Loans.

Weighted Average Life and Maturity

                  The rate at  which  principal  payments  are  received  on the
Mortgage  Loans in any Trust Fund will  affect  the  ultimate  maturity  and the
weighted average life of one or more classes of the Certificates of such series.
Weighted average life refers to the average amount of time that will elapse from
the date of issuance of an instrument  until each dollar of the principal amount
of such instrument is repaid to the investor.


                                       36
<PAGE>


                  The  weighted   average  life  and  maturity  of  a  class  of
Certificates  of any series will be influenced by the rate at which principal on
the related  Mortgage  Loans,  whether in the form of scheduled  amortization or
prepayments  (for  this  purpose,  the  term  "prepayment"   includes  voluntary
prepayments,  liquidations due to default and purchases of Mortgage Loans out of
the related Trust Fund),  is paid to such class.  Prepayment  rates on loans are
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. CPR represents an assumed constant rate of
prepayment each month (expressed as an annual  percentage)  relative to the then
outstanding principal balance of a pool of loans for the life of such loans. SPA
represents an assumed  variable rate of prepayment  each month  (expressed as an
annual percentage) relative to the then outstanding  principal balance of a pool
of loans, with different  prepayment  assumptions often expressed as percentages
of SPA. For example,  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 30th month.  Beginning in the 30th 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  particular  pool of
loans.  Moreover,  the CPR and SPA models were developed  based upon  historical
prepayment  experience for  single-family  loans.  Thus, it is unlikely that the
prepayment  experience  of the  Mortgage  Loans  included in any Trust Fund will
conform to any particular level of CPR or SPA.

                  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
related Mortgage Loans are made at rates corresponding to various percentages of
CPR or SPA, or at such other rates specified in such Prospectus Supplement. Such
tables and assumptions  will illustrate the sensitivity of the weighted  average
lives of the  Certificates to various assumed  prepayment  rates and will not be
intended to predict,  or to provide  information  that will enable  investors to
predict, the actual weighted average lives of the Certificates.

Controlled Amortization Classes and Companion Classes

                  A series of  Certificates  may include one or more  Controlled
Amortization  Classes that are designed to provide increased  protection against
prepayment  risk by  transferring  that risk to one or more  Companion  Classes.
Unless otherwise specified in the related Prospectus Supplement, each Controlled
Amortization  Class will either be a Planned  Amortization  Class (a "PAC") or a
Targeted Amortization Class (a "TAC"). In general, distributions of principal on
a PAC are made in accordance with a specified  amortization  schedule so long as
prepayments on the underlying  Mortgage Loans occur within a specified  range of
constant  prepayment  rates  and,  as  described  below,  so long as one or more
Companion Classes remain to absorb excess cash flows and make up for shortfalls.
For example,  if the rate of prepayments is significantly  higher than expected,
the excess  prepayments  may retire the  Companion  Classes  much  earlier  than
expected,  thus leaving the PAC without further prepayment protection.  A TAC is
similar  to a PAC,  but a TAC  structure  generally  does not draw on  Companion
Classes  to make  up cash  flow  shortfalls,  and  will  generally  not  provide
protection to the TAC against the risk that  prepayments  occur more slowly than
expected.

                  In general,  the  reduction of  prepayment  risk afforded to a
Controlled  Amortization  Class  comes at the  expense of one or more  Companion
Classes  of the  same  series  (any of  which  may  also be a class  of  Offered
Certificates)  which absorb a  disproportionate  share of the overall prepayment
risk of a  given  structure.  As  more  particularly  described  in the  related
Prospectus  Supplement,  the  holders  of  a  Companion  Class  will  receive  a
disproportionately  large  share of  prepayments  when  the  rate of  prepayment
exceeds the rate assumed in structuring the Controlled  Amortization  Class, and
(in the case of a Companion Class that supports a PAC) a


                                       37
<PAGE>


disproportionately  small share of prepayments (or no prepayments) when the rate
of  prepayment  falls  below  that  assumed  rate.  Thus,  as and to the  extent
described in the related Prospectus Supplement,  a Companion Class will absorb a
disproportionate  share of the risk that a relatively  fast rate of  prepayments
will result in the early  retirement  of the  investment,  that is, "call risk",
and, if applicable,  the risk that a relatively  slow rate of  prepayments  will
extend the average life of the investment,  that is, "extension risk" that would
otherwise   be  allocated  to  the  related   Controlled   Amortization   Class.
Accordingly, Companion Classes can exhibit significant average life variability.

Other Factors Affecting Yield, Weighted Average Life and Maturity

                  Balloon Payments;  Extensions of Maturity.  Some or all of the
Mortgage  Loans  included in a  particular  Trust Fund may require  that balloon
payments  be made at  maturity.  Because  the  ability of a  borrower  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 Mortgage
Loans  that  require  balloon  payments  may  default at  maturity,  or that the
maturity of such a Mortgage Loan may be extended in  connection  with a workout.
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
property is located.  In order to minimize  losses on defaulted  Mortgage Loans,
the  Master  Servicer  or a  Special  Servicer,  to the  extent  and  under  the
circumstances set forth herein and in the related Prospectus Supplement,  may be
authorized 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 may delay  distributions of principal on a class
of Offered  Certificates  and thereby  extend the weighted  average life of such
Certificates and, if such Certificates were purchased at a discount,  reduce the
yield thereon.

                  Negative Amortization. The weighted average life of a class of
Certificates   can  be  affected  by   Mortgage   Loans  that  permit   negative
amortization. In general, such Mortgage Loans by their terms limit the amount by
which  scheduled  payments  may adjust in response to changes in Mortgage  Rates
and/or provide that scheduled  payment  amounts will adjust less frequently than
the Mortgage Rates.  Accordingly,  during a period of rising interest rates, the
scheduled  payment on a Mortgage Loan that permits negative  amortization may be
less than the amount  necessary  to amortize  the loan fully over its  remaining
amortization  schedule and pay interest at the then applicable Mortgage Rate. In
that case,  the Mortgage Loan balance would  amortize more slowly than necessary
to repay it over such schedule and, if the amount of scheduled payment were less
than the amount  necessary to pay current  interest at the  applicable  Mortgage
Rate, the loan balance would negatively  amortize to the extent of the amount of
the interest shortfall. Conversely, during a period of declining interest rates,
the scheduled payment on such a Mortgage Loan may exceed the amount necessary to
amortize  the  loan  fully  over its  remaining  amortization  schedule  and pay
interest at the then applicable Mortgage Rate. In that case, the excess would be
applied to principal,  thereby  resulting in  amortization at a rate faster than
necessary to repay the Mortgage Loan balance over such schedule.

                  A slower or negative rate of Mortgage Loan amortization  would
correspondingly  be reflected in a slower or negative rate of  amortization  for
one or more classes of  Certificates  of the related  series.  Accordingly,  the
weighted average lives of Mortgage Loans that permit negative  amortization (and
that of the  classes of  Certificates  to which any such  negative  amortization
would  be  allocated  or  which  would  bear the  effects  of a  slower  rate of
amortization on such Mortgage Loans) may increase as a result of such feature. A
faster rate of Mortgage Loan amortization will shorten the weighted average life
of such Mortgage Loans and, correspondingly, the weighted average lives of those
classes of Certificates then entitled to a portion of the principal  payments on
such  Mortgage  Loans.  The related  Prospectus  Supplement  will  describe,  if
applicable, the manner in which negative amortization in respect of the Mortgage
Loans  in  any  Trust  Fund  is  allocated  among  the  respective   classes  of
Certificates of the related series.

                  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 lives of those Mortgage Loans
and,


                                       38
<PAGE>


accordingly, the weighted average lives of and yields on the Certificates of the
related  series.  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 lives of and yields on the Certificates of the related series.

                  Losses and  Shortfalls  on the Mortgage  Assets.  The yield to
holders of the Offered  Certificates  of any series will directly  depend on the
extent to which such  holders are  required to bear the effects of any losses or
shortfalls in  collections  arising out of defaults on the Mortgage Loans in the
related Trust Find and the timing of such losses and shortfalls. In general, the
earlier that any such loss or shortfall occurs, the greater will be the negative
effect on yield  for any  class of  Certificates  that is  required  to bear the
effects thereof.

                  The amount of any losses or shortfalls in  collections  on the
Mortgage  Assets in any Trust Fund (to the extent not covered or offset by draws
on any reserve fund or under any instrument of Credit Support) will be allocated
among the  respective  classes  of  Certificates  of the  related  series in the
priority and manner,  and subject to the  limitations,  specified in the related
Prospectus Supplement.  As described in the related Prospectus Supplement,  such
allocations  may result in reductions  in the  entitlements  to interest  and/or
Certificate  Balances  of one or more such  classes of  Certificates,  or may be
effected  simply  by  a  prioritization   of  payments  among  such  classes  of
Certificates.  The yield to maturity on a class of Subordinate  Certificates may
be extremely  sensitive to losses and  shortfalls in collections on the Mortgage
Loans in the related Trust Fund.

                  Additional Certificate Amortization.  In addition to entitling
the holders thereof to a specified portion (which may range from none to all) of
the  principal  payments  received on the Mortgage  Assets in the related  Trust
Fund, one or more classes of Certificates  of any series,  including one or more
classes of Offered Certificates of such series, may provide for distributions of
principal  thereof  from (i) amounts  attributable  to interest  accrued but not
currently  distributable  on one or more classes of Accrual  Certificates,  (ii)
Excess  Funds or (iii) any other  amounts  described  in the related  Prospectus
Supplement.  Unless otherwise  specified in the related  Prospectus  Supplement,
"Excess  Funds"  will,  in  general,  represent  that  portion  of  the  amounts
distributable  in respect of the  Certificates of any series on any Distribution
Date that represent (i) interest  received or advanced on the Mortgage Assets in
the related Trust Fund that is in excess of the interest currently distributable
on the  Certificates  of such series,  as well as any  interest  accrued but not
currently  distributable  on any  Accrual  Certificates  of such  series or (ii)
Prepayment  Premiums,  payments from Equity  Participations or any other amounts
received on the Mortgage Assets in the related Trust Fund that do not constitute
interest thereon or principal thereof.

                  The  amortization  of any  class  of  Certificates  out of the
sources described in the preceding  paragraph would shorten the weighted average
life of such Certificates and, if such Certificates were purchased at a premium,
reduce the yield thereon.  The related  Prospectus  Supplement  will discuss the
relevant  factors to be  considered  in  determining  whether  distributions  of
principal  of any  class of  Certificates  out of such  sources  would  have any
material effect on the rate at which such Certificates are amortized.

                                  THE DEPOSITOR

                  First  Union  Commercial   Mortgage   Securities,   Inc.,  the
Depositor,  is a North  Carolina  corporation  organized on August 17, 1988 as a
wholly owned subsidiary of First Union National Bank of North Carolina, which is
a subsidiary of First Union Corporation, a North Carolina corporation registered
as a bank  holding  company  under  the Bank  Holding  Company  Act of 1956,  as
amended.  The Depositor maintains its principal office at 301 South College St.,
Charlotte, N.C. 28228-0600.  Its telephone number is 704-374-6161.  There can be
no assurance that the Depositor will have any significant assets.


                                       39
<PAGE>


                                 USE OF PROCEEDS

                  The  net  proceeds  to  be  received  from  the  sale  of  the
Certificates  of any series 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.

                         DESCRIPTION OF THE CERTIFICATES

General

                  In  the  aggregate,   the   Certificates  of  each  series  of
Certificates  will  represent the entire  beneficial  ownership  interest in the
Trust Fund created  pursuant to the related  Pooling  Agreement.  Each series of
Certificates  may  consist  of one or more  classes of  Certificates  (including
classes of Offered Certificates),  and such class or classes may (i) provide for
the accrual of interest thereon at a fixed, variable or adjustable rate; (ii) be
senior  (collectively,  "Senior  Certificates")  or  subordinate  (collectively,
"Subordinate  Certificates")  to one or more other  classes of  Certificates  in
entitlement to certain  distributions on the Certificates;  (iii) be entitled to
distributions  of  principal,  with  disproportionately  small,  nominal  or  no
distributions of interest  (collectively,  "Stripped  Principal  Certificates");
(iv) be entitled to distributions of interest,  with  disproportionately  small,
nominal  or no  distributions  of  principal  (collectively  "Stripped  Interest
Certificates");  (v) provide for  distributions  of  principal  and/or  interest
thereon that  commence only after 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  to be made,  from time to time or for
designated periods, at a rate that is faster (and, in some cases,  substantially
faster) or slower (and,  in some cases,  substantially  slower) than the rate at
which  payments or other  collections  of principal are received on the Mortgage
Assets in the related Trust Fund;  (vii) provide for  distributions of principal
to be made, subject to available funds,  based on a specified  principal payment
schedule or other methodology;  and/or (viii) provide for distributions based on
a  combination  of two or  more  components  thereof  with  one or  more  of the
characteristics  described  in this  paragraph,  including a Stripped  Principal
Certificate  component and a Stripped  Interest  Certificate  component,  to the
extent of available  funds, in each case as described in the related  Prospectus
Supplement.  Any such classes may include classes of Offered Certificates.  With
respect  to  Certificates  with two or more  components,  references  herein  to
Certificate  Balance,  Notional  Amount  and  Pass-Through  Rate  refer  to  the
principal  balance,  if any, Notional Amount, if any, and the Pass-Through Rate,
if any, for any such component.

                  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  or REMIC  Residual  Certificates,  Notional
Amounts or percentage interests specified in the related Prospectus  Supplement.
As provided in the related Prospectus Supplement, one or more classes of Offered
Certificates  of any series may be issued in fully  registered,  definitive form
(such Certificates,  "Definitive  Certificates") or may be offered in book-entry
format (such Certificates,  "Book-Entry Certificates") through the facilities of
DTC.  The  Offered   Certificates  of  each  series  (if  issued  as  Definitive
Certificates)  may be transferred or exchanged,  subject to any  restrictions on
transfer  described  in the  related  Prospectus  Supplement,  at  the  location
specified  in the  related  Prospectus  Supplement,  without  the payment of any
service  charge,  other  than any tax or other  governmental  charge  payable in
connection  therewith.  Interests in a class of Book-Entry  Certificates will be
transferred   on  the   book-entry   records   of  DTC  and  its   participating
organizations.  See "Risk  Factors--Limited  Liquidity",  "--Limited Assets" and
"--Book-Entry Registration".

Distributions

                  Distributions  on the Certificates of each series will be made
by or on behalf of the related Trustee or 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. Unless otherwise
provided in the


                                       40
<PAGE>


related  Prospectus  Supplement,  the  "Available  Distribution  Amount" for any
series of Certificates and any Distribution  Date will refer to the total of all
payments or other  collections  (or  advances in lieu  thereof)  on, under or in
respect of the  Mortgage  Assets and any other  assets  included  in the related
Trust Fund that are available for distribution to the Certificateholders of such
series on such date.  The  particular  components of the Available  Distribution
Amount  for any  series  on each  Distribution  Date  will be more  specifically
described in the related Prospectus Supplement.

                  Except  as  otherwise  specified  in  the  related  Prospectus
Supplement,  distributions  on the  Certificates  of each series (other than the
final  distribution in retirement of any such  Certificate)  will be made to the
persons in whose names such Certificates are registered at the close of business
on the  last  business  day of the  month  preceding  the  month  in  which  the
applicable  Distribution Date occurs (the "Record Date"), and the amount of each
distribution  will be  determined  as of the close of  business on the date (the
"Determination  Date")  specified  in the  related  Prospectus  Supplement.  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 provided the
Trustee or other person required to make such payments with wiring  instructions
(which  may be  provided  in the  form of a  standing  order  applicable  to all
subsequent  distributions)  no  later  than the date  specified  in the  related
Prospectus Supplement (and, if so provided in the related Prospectus Supplement,
such   Certificateholder   holds   Certificates  in  the  requisite   amount  or
denomination  specified  therein),  or by check  mailed to the  address  of such
Certificateholder 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 such Certificates at the location specified in the
notice to Certificateholders of such final distribution.

Distributions of Interest on the Certificates

                  Each class of  Certificates of each series (other than certain
classes  of  Stripped   Principal   Certificates   and  certain  REMIC  Residual
Certificates that have no Pass-Through  Rate) may have a different  Pass-Through
Rate,  which  may be fixed,  variable  or  adjustable.  The  related  Prospectus
Supplement will specify the  Pass-Through  Rate or, in the case of a variable or
adjustable  Pass-Through Rate, the method for determining the Pass-Through Rate,
for each class. Unless otherwise specified in the related Prospectus Supplement,
interest on the Certificates of each series 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  (other  than any class of  Certificates  that  will be  entitled  to
distributions of accrued interest  commencing only on the Distribution  Date, or
under  the  circumstances,   specified  in  the  related  Prospectus  Supplement
("Accrual  Certificates"),  and  other  than  any  class of  Stripped  Principal
Certificates  or  REMIC  Residual  Certificates  that  is  not  entitled  to any
distributions of interest) will be made on each  Distribution  Date 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   (other  than  certain  classes  of  Stripped  Interest
Certificates and REMIC Residual  Certificates),  "Accrued Certificate  Interest"
for  each  Distribution  Date  will  be  equal  to  interest  at the  applicable
Pass-Through  Rate accrued for a specified period  (generally the period between
Distribution  Dates) on the outstanding  Certificate Balance thereof immediately
prior to such  Distribution  Date.  Unless  otherwise  provided  in the  related
Prospectus  Supplement,  Accrued Certificate Interest for each Distribution Date
on Stripped Interest  Certificates  will be similarly  calculated except that it
will accrue on a notional amount (a "Notional  Amount") that is either (i) based
on the principal  balances of some or all of the Mortgage  Assets in the related
Trust  Fund or (ii)  equal  to the  Certificate  Balances  of one or more  other
classes of Certificates of the same series.  Reference to a Notional Amount with
respect to a class of Stripped  Interest  Certificates is solely for convenience
in making


                                      41
<PAGE>


certain   calculations   and  does  not  represent  the  right  to  receive  any
distributions  of  principal.   If  so  specified  in  the  related   Prospectus
Supplement,  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) one or more classes of the Certificates of
a series will be reduced to the extent that any Prepayment Interest  Shortfalls,
as described  under "Yield and Maturity  Considerations--Certain  Shortfalls  in
Collections of Interest",  exceed the amount of any sums  (including,  if and to
the extent specified in the related Prospectus Supplement, the Master Servicer's
servicing  compensation)  that  are  applied  to  offset  such  shortfalls.  The
particular  manner in which such  shortfalls will 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--Prepayments;   Average  Life  of
Certificates; Yields" and "Yield and Maturity Considerations".

Distributions of Certificate Principal

                  Each class of  Certificates of each series (other than certain
classes of Stripped Interest  Certificates of REMIC Residual  Certificates) will
have a  Certificate  Balance  which,  at any time,  will equal the then  maximum
amount  that the  holders of  Certificates  of such class  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 class of Certificates will be reduced by distributions
of  principal  made thereon from time to time and, if so provided in the related
Prospectus Supplement,  further by any losses incurred in respect of the related
Mortgage  Assets  allocated  thereto from time to time. In turn, the outstanding
Certificate  Balance of a class of Certificates  may be increased as a result of
any deferred  interest on or in respect of the related  Mortgage  Assets that is
allocated  thereto from time to time,  and will be  increased,  in the case of a
class  of  Accrual   Certificates  prior  to  the  Distribution  Date  on  which
distributions of interest thereon are required to commence, by the amount of any
Accrued  Certificate  Interest in respect thereof (reduced as described  above).
Unless  otherwise  provided in the related  Prospectus  Supplement,  the initial
aggregate  Certificate  Balance of all classes of a series of Certificates  will
not be greater than the aggregate  outstanding  principal balance of the related
Mortgage  Assets  as of  the  applicable  Cut-off  Date,  after  application  of
scheduled payments due on or before such date,  whether or not received.  As and
to the extent described in the related Prospectus  Supplement,  distributions of
principal  with  respect  to a  series  of  Certificates  will  be  made on each
Distribution Date to the holders of the class or classes of Certificates of such
series entitled thereto until the Certificate Balances of such Certificates have
been reduced to zero.  Distributions  of  principal  with respect to one or more
classes  of  Certificates  may be made at a rate  that is faster  (and,  in some
cases,   substantially  faster)  than  the  rate  at  which  payments  or  other
collections  of principal  are  received on the  Mortgage  Assets in the related
Trust Fund, may not commence until the occurrence of certain events, such as the
retirement of one or more other classes of Certificates  of the same series,  or
may be made at a rate that is slower (and, in some cases,  substantially slower)
than the rate at which  payments or other  collections of principal are received
on such Mortgage Assets. In addition, distributions of principal with respect to
one or more classes of Certificates (each such class, a "Controlled Amortization
Class") may be made, subject to available funds, based on a specified  principal
payment schedule and, with respect to one or more classes of Certificates  (each
such class, a "Companion  Class"),  may be contingent on the specified principal
payment schedule for a Controlled  Amortization Class of the same series and the
rate at which payments and other collections of principal on the Mortgage Assets
in the  related  Trust Fund are  received.  Unless  otherwise  specified  in the
related  Prospectus  Supplement,  distributions  of  principal  of any  class of
Certificates  will be made on a pro rata basis among all of the  Certificates of
such class.


                                       42
<PAGE>


Distributions  on the  Certificates  in Respect  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  received on
or in connection  with the Mortgage Assets in any Trust Fund will be distributed
on each  Distribution  Date to the holders of the class of  Certificates  of the
related series entitled  thereto in accordance with the provisions  described in
such Prospectus Supplement.

Allocation of Losses and Shortfalls

                  The amount of any losses or shortfalls in  collections  on the
Mortgage  Assets in any Trust Fund (to the extent not covered or offset by draws
on any reserve fund or under any instrument of Credit Support) will be allocated
among the  respective  classes  of  Certificates  of the  related  series in the
priority and manner,  and subject to the  limitations,  specified in the related
Prospectus Supplement.  As described in the related Prospectus Supplement,  such
allocations  may result in reductions in the  entitlements to interest and/or in
the Certificate Balances of one or more such classes of Certificates,  or may be
effected  simply  by  a  prioritization   of  payments  among  such  classes  of
Certificates.

Advances in Respect of Delinquencies

                  If and to  the  extent  provided  in  the  related  Prospectus
Supplement,   the  related  Master  Servicer  and/or  another  specified  person
(including a provider of Credit  Support)  may be obligated to advance,  or have
the option of advancing,  on or before each Distribution Date, from its or their
own funds or from excess funds held in the related  Certificate Account that are
not  part of the  Available  Distribution  Amount  for  the  related  series  of
Certificates  for such  Distribution  Date, an amount up to the aggregate of any
payments of principal  (other than any balloon  payments) and interest that were
due on or in respect of such  Mortgage  Loans  during the related Due Period and
were delinquent on the related  Determination Date. Unless otherwise provided in
the  related  Prospectus  Supplement,  a  "Due  Period"  is the  period  between
Distribution  Dates,  and scheduled  payments on the Mortgage Loans in any Trust
Fund that became due during a given Due Period will,  to the extent  received by
the related  Determination  Date or advanced by the related  Master  Servicer or
other specified  person, be distributed on the Distribution Date next succeeding
such Determination Date.

                  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.  Accordingly,  all advances made from the  advancing  person's own funds
will be reimbursable out of related  recoveries on the Mortgage Loans (including
amounts  received under any instrument of Credit Support)  respecting which such
advances were made (as to any Mortgage Loan,  "Related Proceeds") and such other
specific  sources as may be  identified  in the related  Prospectus  Supplement,
including  in the  case  of a  series  that  includes  one or  more  classes  of
Subordinate  Certificates,  collections  on other  Mortgage Loans in the related
Trust Fund that would otherwise be  distributable  to the holders of one or more
classes of such Subordinate Certificates. No advance will be required to be made
by the Master  Servicer or by any other person if, in the good faith judgment of
the Master Servicer or such other person,  such advance would not be recoverable
from  Related  Proceeds  or another  specifically  identified  source  (any such
advance,  a  "Nonrecoverable  Advance");  and,  if  previously  made by a Master
Servicer or another person, a Nonrecoverable  Advance will be reimbursable  from
any amounts in the related  Certificate Account prior to any distributions being
made to the related series of Certificateholders.

                  If advances  have been made from excess funds in a Certificate
Account,  the Master  Servicer or other person that  advanced such funds will be
required  to  replace  such  funds  in the  Certificate  Account  on any  future
Distribution  Date to the extent that funds then in the Certificate  Account are
insufficient to permit full distributions to Certificateholders on such date. If
so specified in the related  Prospectus  Supplement,  the obligation of a Master
Servicer or other  specified  person to make  advances  may be secured by a cash
advance


                                       43
<PAGE>


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,  any entity  making  advances  will be entitled to receive  interest
thereon for the period that such advances are  outstanding at the rate specified
in such  Prospectus  Supplement,  and such entity will be entitled to payment of
such interest periodically from general collections on the Mortgage Loans in the
related  Trust Fund prior to any payment to  Certificateholders  or as otherwise
provided in the related  Pooling  Agreement  and  described  in such  Prospectus
Supplement.

                  The  Prospectus  Supplement  for any  series  of  Certificates
evidencing  an interest in a Trust Fund that  includes  CMBS will  describe  any
comparable  advancing  obligation of a party to the related Pooling Agreement or
of a party to the related CMBS Agreement.

Reports to Certificateholders

                  On each Distribution  Date,  together with the distribution to
the  holders of each class of the  Offered  Certificates  of a series,  a Master
Servicer or Trustee,  as provided  in the related  Prospectus  Supplement,  will
forward to each such holder, a statement (a "Distribution Date Statement") that,
unless otherwise provided in the related Prospectus Supplement,  will set forth,
among other things, in each case to the extent applicable:

                (i) the amount of such  distribution  to holders of Certificates
        of such  class  that was  applied  to  reduce  the  Certificate  Balance
        thereof;

                (ii) the amount of such  distribution to holders of Certificates
        of such class that is allocable to Accrued Certificate Interest;

                (iii) the  amount,  if any, of such  distribution  to holders of
        Certificates of such class that is allocable to (A) Prepayment  Premiums
        and (B) payments on account of Equity Participations;

                (iv)  the  amount  of  servicing  compensation  received  by the
        related  Master  Servicer  (and, if payable  directly out of the related
        Trust Fund,  by any Special  Servicer and any  Sub-Servicer  (as defined
        herein)) and such other customary information as such Master Servicer or
        the related Trustee, as the case may be, 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 related  Mortgage
        Loans on, or as of a specified date shortly prior to, such  Distribution
        Date;

                (vii) the number and aggregate principal balance of any 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 in
        respect  of  three  or more  scheduled  payments,  (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 to the related Master  Servicer,  a Special  Servicer and/or
        any other entity on related servicing expenses and related advances, (F)
        whether a notice of acceleration has been sent


                                       44
<PAGE>


        to the  borrower  and,  if so,  the date of such  notice and (G) a brief
        description of the status of any foreclosure proceedings or negotiations
        with the borrower;

                (ix) with respect to any  Mortgage  Loan  liquidated  during the
        related  Prepayment  Period (that is, the  specified  period,  generally
        equal in length to the time period between  Distribution  Dates,  during
        which  prepayments  and other  unscheduled  collections  on the Mortgage
        Loans  in the  related  Trust  Fund  must be  received  in  order  to be
        distributed on a particular Distribution Date (the "Prepayment Period"))
        in connection with a default thereon or by reason of being purchased out
        of the related Trust Fund, (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 related Master Servicer or a Special  Servicer in
        respect  of  such  Mortgage  Loan  and  (E) the  amount  of any  loss to
        Certificateholders;

                (x) with respect to each  Mortgaged  Property  acquired  through
        foreclosure,  deed-in-lieu of foreclosure or otherwise ("REO  Property")
        and included in the related  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 principal
        balance of the related  Mortgage  Loan  (calculated  as if such Mortgage
        Loan  were  still  outstanding   taking  into  account  certain  limited
        modifications  to the terms  thereof  specified  in the related  Pooling
        Agreement),  (D) the aggregate amount of unreimbursed servicing expenses
        and unreimbursed advances in respect thereof and (E) if applicable,  the
        aggregate  amount of interest  accrued and payable to the related Master
        Servicer,  a  Special  Servicer  and/or  any  other  entity  on  related
        servicing expenses and related advances;

                (xi) with  respect to any REO  Property  sold during the related
        Prepayment Period, (A) the loan number of the related Mortgage Loan, (B)
        the aggregate  amount of sales  proceeds,  (C) the portion of such sales
        proceeds  payable or  reimbursable  to the related 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 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 losses in respect of
        the related  Mortgage Loans and any 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 on the
        Mortgage Loans during the related Prepayment Period;

                (xiv) the amount deposited in or withdrawn from any reserve fund
        on such  Distribution  Date, and the amount remaining on deposit in such
        reserve fund as of the close of business on such Distribution Date;

                (xv) the amount of any Accrued Certificate  Interest due but not
        paid on such class of Offered  Certificates  at the close of business on
        such Distribution Date;

                (xvi)  if such  class of  Offered  Certificates  has a  variable
        Pass-Through Rate or an adjustable  Pass-Through  Rate, the Pass-Through
        Rate applicable thereto for such Distribution Date and, if determinable,
        for the next succeeding Distribution Date; and

                (xvii)  if  the  related   Trust  Fund   includes  one  or  more
        instruments of Credit Support,  such as a letter of credit, an insurance
        policy  and/or a surety  bond,  the amount of  coverage  under each such
        instrument as of the close of business on such Distribution Date.

                                       45

<PAGE>


                  In the case of  information  furnished  pursuant to subclauses
(i)-(iv)  above,  the amounts will be  expressed as a dollar  amount per minimum
denomination  of the relevant class of Offered  Certificates  or per a specified
portion of such minimum denomination.  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 related Master Servicer or Trustee,  as the case may be, will
be required to furnish to each person who at any time during the  calendar  year
was a holder of an Offered  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  will be deemed  to have  been  satisfied  to the  extent  that
substantially comparable information is provided pursuant to any requirements of
the Code as are from time to time in force.  See,  however,  "Description of the
Certificates--Book-Entry Registration and Definitive Certificates".

                  If the Trust Fund for a series of Certificates  includes CMBS,
the ability of the related  Master  Servicer or Trustee,  as the case may be, to
include in any Distribution  Date Statement  information  regarding the mortgage
loans  underlying such CMBS will depend on the reports  received with respect to
such CMBS. In such cases,  the related  Prospectus  Supplement will describe the
loan-specific  information to be included in the  Distribution  Date  Statements
that will be forwarded to the holders of the Offered Certificates of that series
in connection with distributions made to them.

Voting Rights

                  The Voting  Rights  evidenced  by each series of  Certificates
will be  allocated  among the  respective  classes of such  series in the manner
described in the related Prospectus Supplement.

                  Certificateholders  will  generally  have a right to vote only
with respect to required  consents to certain  amendments to the related Pooling
Agreement and as otherwise specified in the related Prospectus  Supplement.  See
"Description  of the Pooling  Agreements--Amendment".  The holders of  specified
amounts of Certificates of a particular series will have the collective right to
remove the related  Trustee and also to cause the removal of the related  Master
Servicer in the case of an Event of Default on the part of the Master  Servicer.
See "Description of the Pooling  Agreements--Events of Default",  "--Rights Upon
Event of Default" and "--Resignation and Removal of the Trustee".

Termination

                  The  obligations  created by the  Pooling  Agreement  for each
series of  Certificates  will  terminate  upon the  payment  (or  provision  for
payment) to Certificateholders of that series of all amounts held in the related
Certificate  Account,  or otherwise by the related Master Servicer or Trustee or
by a  Special  Servicer,  and  required  to be paid  to such  Certificateholders
pursuant  to such  Pooling  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 related Trust
Fund by the party entitled to effect such  termination,  under the circumstances
and in the manner that will be described in the related  Prospectus  Supplement.
Written  notice  of  termination  of a Pooling  Agreement  will be given to each
Certificateholder of the related series, and the final distribution will be made
only upon  presentation  and surrender of the Certificates of such series at the
location to be specified in the notice of termination.

                  If so specified in the related Prospectus Supplement, a series
of  Certificates  will be subject to  optional  early  termination  through  the
repurchase  of the  assets in the  related  Trust  Fund by a party  that will be
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, a party identified therein will be authorized or
required to


                                       46
<PAGE>


solicit bids for the purchase of all the assets of the related 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.  Further,  if so provided in
the  related  Prospectus  Supplement,  certain  classes of  Certificates  may be
purchased  by a party  or  parties  specified  therein  under  similar  or other
conditions as described 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 offered in
book-entry  format through the facilities of The Depository  Trust Company,  and
each  such  class  will  be  represented  by one  or  more  global  Certificates
registered in the name of DTC or its nominee.

                  DTC is a limited-purpose trust company organized under the New
York  Banking  Law, a "banking  corporation"  within the meaning of the New York
Banking Law, a member of the Federal  Reserve System,  a "clearing  corporation"
within  the  meaning of the New York  Uniform  Commercial  Code and a  "clearing
agency"  registered  pursuant to the  provisions  of Section 17A of the Exchange
Act.  DTC holds  securities  that its  Participants  deposit  with DTC. DTC also
facilitates the settlement among Participants of securities  transactions,  such
as  transfers  and  pledges,   in  deposited   securities   through   electronic
computerized book entry changes in their accounts,  thereby eliminating the need
for physical movement of securities certificates.  "Direct Participants",  which
maintain accounts with DTC, include securities brokers and dealers, banks, trust
companies and clearing corporations and may include certain other organizations.
DTC is owned by a number of its  Direct  Participants  and by the New York Stock
Exchange,  Inc., the American Stock Exchange, Inc., and the National Association
of Securities Dealers, Inc. Access to the DTC system also is available to others
such as securities  brokers and dealers,  banks and trust  companies  that clear
through or maintain a custodial  relationship with a Direct Participant,  either
directly or indirectly  ("Indirect  Participants").  The rules applicable to DTC
and its Participants are on file with the Commission.

                  Purchases of Book-Entry Certificates under the DTC system must
be made by or through Direct  Participants,  which will receive a credit for the
Book-Entry  Certificates on DTC's records. The ownership interest of each actual
purchaser of a Book-Entry  Certificate (a  "Certificate  Owner") will in turn be
recorded on the records of Direct and Indirect Participants.  Certificate Owners
will  not  receive  written  confirmation  from  DTC  of  their  purchases,  but
Certificate  Owners are  expected  to receive  written  confirmations  providing
details of such transactions,  as well as periodic statements of their holdings,
from the Direct or Indirect  Participant  through which each  Certificate  Owner
entered into the transaction.  Transfers of ownership interest in the Book-Entry
Certificates  will be  accomplished by entries made on the books of Participants
acting on behalf of  Certificate  Owners.  Certificate  Owners  will not receive
certificates   representing   their   ownership   interests  in  the  Book-Entry
Certificates,  except in the event  that use of the  book-entry  system  for the
Book-Entry Certificates of any series is discontinued as described below.

                  DTC will not know the identity of actual Certificate Owners of
the  Book-Entry  Certificates;  DTC's  records  reflect only the identity of the
Direct  Participants  to whose  accounts such  Certificates  are  credited.  The
Participants  will remain  responsible  for keeping account of their holdings on
behalf of their customers.  Notices and other communications  conveyed by DTC to
Direct  Participants,  by Direct Participants to Indirect  Participants,  and by
Direct  Participants  and Indirect  Participants  to 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.

                  Distributions on the Book-Entry  Certificates  will be made to
DTC.  DTC's practice is to credit Direct  Participants'  accounts on the related
Distribution  Date in accordance with their  respective  holdings shown on DTC's
records  unless DTC has reason to believe  that it will not  receive  payment on
such date.  Disbursement  of such  distributions  by Participants to Certificate
Owners will be governed by standing instructions and customary practices,  as is
the case with  securities  held for the  accounts of customers in bearer form or
registered  in  "street  name",  and  will be the  responsibility  of each  such
Participant (and not of DTC, the


                                       47
<PAGE>


Depositor  or any  Trustee  or Master  Servicer),  subject to any  statutory  or
regulatory  requirements  as may  be in  effect  from  time  to  time.  Under  a
book-entry  system,  Certificate  Owners may receive  payments after the related
Distribution Date.

                  Unless   otherwise   provided   in  the   related   Prospectus
Supplement,  the only  "Certificateholder"(as  such term is used in the  related
Pooling  Agreement) of a Book-Entry  Certificate will be the nominee of DTC, and
the Certificate  Owners will not be recognized as  Certificateholders  under the
Pooling  Agreement.  Certificate Owners will be permitted to exercise the rights
of  Certificateholders  under the  related  Pooling  Agreement  only  indirectly
through the Participants who in turn will exercise their rights through DTC. The
Depositor  is  informed  that DTC will take  action  permitted  to be taken by a
Certificateholder under a Pooling Agreement only at the direction of one or more
Participants to whose account with DTC interests in the Book-Entry  Certificates
are credited.

                  Because  DTC can act only on  behalf of  Participants,  who in
turn act on behalf of Indirect  Participants and certain Certificate Owners, the
ability of a Certificate Owner to pledge its interest in 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  Book-Entry  Certificates,  may be
limited due to the lack of a physical certificate evidencing such interest.

                  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 such  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 with respect to such  Certificates.
Upon the occurrence of either of the events described in the preceding sentence,
DTC will be required to notify all Participants of the availability  through DTC
of  Definitive  Certificates.  Upon  surrender  by  DTC of  the  certificate  or
certificates  representing  a class of  Book-Entry  Certificates,  together with
instructions for  reregistration,  the Trustee or other designated party will be
required to issue to the Certificate  Owners identified in such instructions the
Definitive  Certificates to which they are entitled,  and thereafter the holders
of such Definitive  Certificates will be recognized as Certificateholders  under
the related Pooling Agreement.

                      DESCRIPTION OF THE POOLING AGREEMENTS

General

                  The  Certificates  of each series will be issued pursuant to a
pooling and  servicing  agreement  or other  agreement  specified in the related
Prospectus Supplement (in either case, a "Pooling  Agreement").  In general, the
parties to a Pooling  Agreement  will include the  Depositor,  the Trustee,  the
Master Servicer and, in some cases, a Special Servicer  appointed as of the date
of the Pooling  Agreement.  However, a Pooling Agreement that relates to a Trust
Fund that  consists  solely of CMBS may not  include a Master  Servicer or other
servicer  as a  party.  All  parties  to  each  Pooling  Agreement  under  which
Certificates of a series are issued will be identified in the related Prospectus
Supplement.

                  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.
However,  the provisions of each Pooling  Agreement will vary depending upon the
nature of the Certificates to be issued thereunder and the nature of the related
Trust Fund. The following  summaries describe certain provisions that may appear
in a Pooling  Agreement  under which  Certificates  that  evidence  interests in
Mortgage  Loans  will be  issued.  The  Prospectus  Supplement  for a series  of
Certificates  will describe any provision of the related Pooling  Agreement that
materially  differs from the  description  thereof  contained in this Prospectus
and, if the related Trust Fund includes CMBS, will summarize all of the material
provisions of the related Pooling Agreement. The summaries herein 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


                                       48
<PAGE>




Pooling Agreement for each series of Certificates 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
Pooling Agreement  (without exhibits) that relates to any series of Certificates
without charge upon written  request of a holder of a Certificate of such series
addressed to First Union Commercial Mortgage  Securities,  Inc., One First Union
Center, Charlotte, N.C. 28288-0166, Attention: Securitization Services.

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 Loans to be included in the related Trust Fund,  together with,  unless
otherwise  specified in the related  Prospectus  Supplement,  all  principal and
interest  to be  received on or with  respect to such  Mortgage  Loans after the
Cut-off  Date,  other than  principal  and interest due on or before the Cut-off
Date.  The  Trustee  will,  concurrently  with  such  assignment,   deliver  the
Certificates  to or at the  direction  of the  Depositor  in  exchange  for  the
Mortgage  Loans and the other  assets to be  included in the Trust Fund for such
series.  Each Mortgage  Loan will be  identified  in a schedule  appearing as an
exhibit to the related Pooling  Agreement.  Such schedule generally will include
detailed information that pertains to each Mortgage Loan included in the related
Trust Fund, which  information will typically include the address of the related
Mortgaged  Property  and  type of such  property;  the  Mortgage  Rate  and,  if
applicable, the applicable index, gross margin, adjustment date and any rate cap
information;   the  original  and  remaining  term  to  maturity;  the  original
amortization  term;  the original and  outstanding  principal  balance;  and the
Loan-to-Value Ratio and Debt Service Coverage Ratio as of the date indicated.

                  With respect to each  Mortgage  Loan to be included in a Trust
Fund,  the  Depositor  will  deliver (or cause to be  delivered)  to the related
Trustee (or to a custodian  appointed  by the Trustee)  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  Pooling  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.

                  The  related  Trustee  (or  the  custodian  appointed  by  the
Trustee)  will be  required  to review  the  Mortgage  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  of the related  series.  Unless  otherwise  specified in the
related  Prospectus  Supplement,  if any such document is found to be missing or
defective,  in either case such that  interests  of the  Certificateholders  are
materially  and  adversely  affected,  the Trustee (or such  custodian)  will be
required  to notify  the  Master  Servicer  and the  Depositor,  and the  Master
Servicer will be required to notify the relevant  Mortgage Asset Seller. In that
case,  and if the Mortgage  Asset Seller cannot deliver the document or cure the
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  to  replace  the  related  Mortgage  Loan or
repurchase  it from the Trustee at a price that will be specified in the related
Prospectus Supplement.

                  If so  provided  in the  related  Prospectus  Supplement,  the
Depositor will, as to some or all of the Mortgage  Loans,  assign or cause to be
assigned to the Trustee the related Lease  Assignments.  In certain  cases,  the
Trustee,  or Master  Servicer,  as applicable,  may collect all moneys under the
related Leases and distribute  amounts, if any, required under the Lease for the
payment of  maintenance,  insurance  and taxes,  to the extent  specified in the
related  Lease  agreement.  The Trustee,  or if so  specified in the  Prospectus
Supplement, the Master Servicer, as agent for the Trustee, may hold the Lease in
trust for the benefit of the Certificateholders.


                                       49
<PAGE>


                  With respect to each CMBS in  certificate  form, the Depositor
will  deliver or cause to be  delivered  to the Trustee (or the  custodian)  the
original  certificate  or other  definitive  evidence of such CMBS together with
bond  power  or other  instruments,  certifications  or  documents  required  to
transfer   fully   such   CMBS  to  the   Trustee   for  the   benefit   of  the
Certificateholders.  With respect to each CMBS in  uncertificated  or book-entry
form or held through a "clearing corporation" within the meaning of the New York
Uniform  Commercial  Code, the Depositor and the Trustee will cause such CMBS to
be  registered  directly or on the books of such  clearing  corporation  or of a
financial  intermediary  in the  name  of the  Trustee  for the  benefit  of the
Certificateholders.   Unless  otherwise   provided  in  the  related  Prospectus
Supplement, the related Pooling Agreement will require that either the Depositor
or the Trustee  promptly cause any CMBS in  certificated  form not registered in
the name of the Trustee to be reregistered,  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  Mortgage  Loan in the
related Trust Fund, make or assign certain representations and warranties,  (the
person making such  representations  and  warranties,  the  "Warranting  Party")
covering,  by way of example:  (i) the accuracy of the information set forth for
such Mortgage Loan on the schedule of Mortgage Loans  appearing as an exhibit to
the related Pooling  Agreement;  (ii) the enforceability of the related Mortgage
Note and  Mortgage  and the  existence  of  title  insurance  insuring  the lien
priority of the related  Mortgage;  (iii) the  Warranting  Party's  title to the
Mortgage  Loan and the  authority of the  Warranting  Party to sell the Mortgage
Loan; and (iv) the payment status of the Mortgage Loan.  Each  Warranting  Party
will be identified in the related Prospectus Supplement.

                  Unless   otherwise   provided   in  the   related   Prospectus
Supplement,  each Pooling Agreement will provide that the Master Servicer and/or
Trustee will be required to notify  promptly any Warranting  Party of any breach
of any  representation or warranty made by it in respect of a Mortgage Loan that
materially    and    adversely    affects   the   interests   of   the   related
Certificateholders.  If such  Warranting  Party cannot cure such breach within a
specified  period  following  the date on which it was  notified of such breach,
then, unless otherwise provided in the related Prospectus Supplement, it will be
obligated to repurchase  such Mortgage Loan from the Trustee  within a specified
period at a price that will be specified in the related  Prospectus  Supplement.
If so provided in the  Prospectus  Supplement  for a series of  Certificates,  a
Warranting  Party,  in lieu of repurchasing a Mortgage Loan as to which a breach
has occurred,  will have the option,  exercisable upon certain conditions and/or
within a specified period after initial issuance of such series of Certificates,
to  replace  such  Mortgage  Loan  with one or more  other  mortgage  loans,  in
accordance  with standards that will be described in the 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 of any series for a breach of  representation  and warranty by a
Warranting Party.  Moreover,  neither the Depositor (unless it is the Warranting
Party)  nor the Master  Servicer  will be  obligated  to  purchase  or replace a
Mortgage Loan if a Warranting Party defaults on its obligation to do so.

                  Unless   otherwise   provided   in  the   related   Prospectus
Supplement,  the  Warranting  Party  will,  with  respect  to a Trust  Fund that
includes CMBS,  make or assign certain  representations  or warranties,  as of a
specified  date,  with  respect to such CMBS,  covering  (i) the accuracy of the
information set forth therefor on the schedule of Mortgage  Assets  appearing as
an  exhibit to the  related  Pooling  Agreement  and (ii) the  authority  of the
Warranting Party to sell such Mortgage Assets.

                  The dates as of which representations and warranties have been
made  by a  Warranting  Party  will  be  specified  in  the  related  Prospectus
Supplement.  In some cases, such  representations  and warranties will have been
made  as of a  date  prior  to  the  date  upon  which  the  related  series  of
Certificates is issued, and thus may not address events that may occur following
the date as of which they were made. However, the Depositor will not include any
Mortgage Loan in the Trust Fund for any series of  Certificates  if anything has
come to the


                                       50
<PAGE>


Depositor's  attention  that would cause it to believe that the  representations
and warranties made in respect of such Mortgage Loan will not be accurate in all
material respects as of such date of issuance.

Certificate Account

                  General.  The Master  Servicer  and/or the Trustee will, as to
each  Trust  Fund,  establish  and  maintain  or  cause  to be  established  and
maintained  Certificate  Accounts for the  collection of payments on the related
Mortgage Loans,  which will be established so as to comply with the standards of
each Rating Agency that has rated any one or more classes of Certificates of the
related series. As described in the related Prospectus Supplement, a Certificate
Account   may   be   maintained   either   as   an    interest-bearing    or   a
non-interest-bearing  account, and the funds held therein may be held as cash or
invested in United  States  government  securities  and other  investment  grade
obligations   specified   in   the   related   Pooling   Agreement   ("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 the related Master  Servicer or Trustee as additional  compensation.  If
permitted  by such 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  representing  payments  on mortgage  loans  owned by the  related  Master
Servicer or serviced by it on behalf of others.

                  Deposits.  Unless  otherwise  provided in the related  Pooling
Agreement and described in the related Prospectus Supplement, the related Master
Servicer, Trustee or Special Servicer will be required to deposit or cause to be
deposited in the Certificate Account for each Trust Fund within a certain period
following  receipt (in the case of  collections  and  payments),  the  following
payments and collections received, or advances made, by the Master Servicer, the
Trustee or any  Special  Servicer  subsequent  to the  Cut-off  Date (other than
payments due on or before the Cut-off Date):

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

                (ii) all payments on account of interest on the Mortgage  Loans,
        including  any  default  interest  collected,  in each  case  net of any
        portion thereof retained by the Master Servicer, any Special Servicer or
        Sub-Servicer  as its servicing  compensation  or as  compensation to the
        Trustee;

                (iii) all  proceeds  received  under any hazard,  title or other
        insurance  policy that  provides  coverage  with  respect to a Mortgaged
        Property or the related  Mortgage Loan (other than  proceeds  applied to
        the  restoration of the property or released to the related  borrower in
        accordance with the customary servicing practices of the Master Servicer
        (or, if applicable,  a Special Servicer) and/or the terms and conditions
        of the related  Mortgage  (collectively,  "Insurance  Proceeds") and all
        other amounts  received and retained in connection  with the liquidation
        of defaulted Mortgage Loans or property acquired in respect thereof,  by
        foreclosure or otherwise ("Liquidation Proceeds"), together with the net
        operating income (less reasonable  reserves for future expenses) derived
        from the  operation of any  Mortgaged  Properties  acquired by the Trust
        Fund through 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";


                                       51

<PAGE>


                (vii) all  proceeds of the  purchase of any  Mortgage  Loan,  or
        property  acquired in respect  thereof,  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 the  purchase  of any
        defaulted Mortgage Loan as described under "--Realization Upon Defaulted
        Mortgage  Loans",  and all proceeds of any Mortgage  Asset  purchased as
        described under "Description of the  Certificates--Termination"  (all of
        the foregoing, also, "Liquidation Proceeds");

                (viii)  any  amounts  paid  by  the  Master  Servicer  to  cover
        Prepayment Interest Shortfalls arising out of the prepayment of Mortgage
        Loans as  described  under  "--Servicing  Compensation  and  Payment  of
        Expenses";

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

                (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 the 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  Pooling  Agreement  and
        described in the related Prospectus Supplement.

                  Withdrawals.  Unless otherwise provided in the related Pooling
Agreement and described in the related Prospectus Supplement, a Master Servicer,
Trustee or Special Servicer may 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  the Master  Servicer or any other  specified
        person  for  unreimbursed  amounts  advanced  by it 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)  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 the Master Servicer or a Special Servicer for
        unpaid  servicing fees earned by it and certain  unreimbursed  servicing
        expenses incurred by it 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  the Master  Servicer or any other  specified
        person for any  advances  described  in clause (ii) above made by it and
        any servicing  expenses referred to in clause (iii) above incurred by it
        which,  in the good faith judgment of the Master  Servicer or such other
        person,  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  Loans in the related Trust Fund or, if and
        to the extent so provided by the related Pooling Agreement and described
        in the related Prospectus


                                       52
<PAGE>


        Supplement,  only from that  portion of amounts  collected on such other
        Mortgage Loans 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 the Master  Servicer,  a Special Servicer or another
        specified  entity  (including  a provider  of Credit  Support)  interest
        accrued on the  advances  described  in clause (ii) above made by it and
        the servicing  expenses  described in clause (iii) above  incurred by it
        while such remain outstanding and unreimbursed;

                (vi) to pay for costs and  expenses  incurred  by the Trust Fund
        for environmental  site assessments  performed with respect to Mortgaged
        Properties that constitute  security for defaulted  Mortgage Loans,  and
        for any  containment,  clean-up or remediation  of hazardous  wastes and
        materials  present on such  Mortgaged  Properties,  as  described  under
        "--Realization Upon Defaulted Mortgage Loans";

                (vii) to reimburse the 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  the
        Master Servicer and the Depositor";

                (viii) if and to the extent described in the related  Prospectus
        Supplement, to pay the fees of the Trustee;

                (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 the Master  Servicer or the  Trustee,  as  additional
        compensation,  interest  and  investment  income  earned in  respect  of
        amounts held in the Certificate Account;

                (xi) to pay (generally  from related  income) for costs incurred
        in connection  with the  operation,  management  and  maintenance of any
        Mortgaged  Property  acquired  by  the  Trust  Fund  by  foreclosure  or
        otherwise;

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

                (xiii) to pay for the cost of an independent  appraiser or other
        expert in real estate  matters  retained to  determine a fair sale price
        for a defaulted  Mortgage Loan or a property acquired in respect thereof
        in connection with the liquidation of such Mortgage Loan or property;

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

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

                (xvi) to clear and  terminate the  Certificate  Account upon the
        termination of the Trust Fund.


                                       53
<PAGE>


Collection and Other Servicing Procedures

                  The Master Servicer for any mortgage pool, directly or through
Sub-Servicers,  will be  required  to make  reasonable  efforts to  collect  all
scheduled  Mortgage Loan payments and will be required to follow such collection
procedures as it would follow with respect to mortgage loans that are comparable
to such Mortgage  Loans and held for its own account,  provided such  procedures
are  consistent  with (i) the terms of the  related  Pooling  Agreement  and any
related  instrument of Credit Support  included in the related Trust Fund,  (ii)
applicable  law and  (iii)  the  servicing  standard  specified  in the  Pooling
Agreement and in the related Prospectus Supplement (the "Servicing Standard").

                  The Master  Servicer  will also be required  to perform  other
customary  functions of a servicer of comparable  loans,  including  maintaining
escrow or impound accounts for payment of taxes,  insurance premiums and similar
items, or otherwise monitoring the timely payment of those items;  attempting to
collect  delinquent  payments;  supervising  foreclosures;  conducting  property
inspections  on  a  periodic  or  other  basis;  managing  REO  Properties;  and
maintaining  servicing records relating to the Mortgage Loans.  Unless otherwise
specified in the related  Prospectus  Supplement,  the Master  Servicer  will be
responsible  for filing and settling  claims in respect of  particular  Mortgage
Loans under any applicable  instrument of Credit  Support.  See  "Description of
Credit Support".

Modifications, Waivers and Amendments of Mortgage Loans

                  A Master Servicer may agree to modify, waive or amend any term
of any Mortgage  Loan serviced by it in a manner  consistent  with the Servicing
Standard;  provided that,  unless otherwise set forth in the related  Prospectus
Supplement, the modification, waiver or amendment will not (i) affect the amount
or timing of any  scheduled  payments of  principal  or interest on the Mortgage
Loan or (ii) in the  judgment  of the  Master  Servicer,  materially  impair the
security for the Mortgage  Loan or reduce the  likelihood  of timely  payment of
amounts  due  thereon.  Unless  otherwise  provided  in the  related  Prospectus
Supplement,  a Master Servicer also may agree to any other modification,  waiver
or amendment if, in its judgment (x) a material default on the Mortgage Loan has
occurred or a payment default is imminent and (y) such  modification,  waiver or
amendment is reasonably likely to produce a greater recovery with respect to the
Mortgage Loan on a present value basis than would liquidation.

Sub-Servicers

                  A Master  Servicer may delegate its servicing  obligations  in
respect  of  the  Mortgage  Loans  serviced  by it to one  or  more  third-party
servicers (each, a  "Sub-Servicer"),  but the Master Servicer will remain liable
for such  obligations  under the  related  Pooling  Agreement  unless  otherwise
provided in the related Prospectus Supplement.  Unless otherwise provided in the
related Prospectus  Supplement,  each  sub-servicing  agreement between a Master
Servicer and a Sub-Servicer (a "Sub-Servicing  Agreement") must provide that, if
for any reason the Master  Servicer 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  Pooling  Agreement is sufficient to pay such fees. 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  a  Pooling  Agreement.   See   "--Certificate   Account"  and
"--Servicing Compensation and Payment of Expenses".

Special Servicers

                  If and to  the  extent  specified  in the  related  Prospectus
Supplement,  a special  servicer (the "Special  Servicer") may be a party to the
related Pooling Agreement or may be appointed by the Master


                                       54
<PAGE>


Servicer or another  specified  party to perform certain  specified  duties (for
example,  the servicing of defaulted Mortgage Loans) in respect of the servicing
of the  related  Mortgage  Loans.  The  Master  Servicer  will be liable for the
performance of a Special Servicer only if, and to the extent,  set forth in such
Prospectus Supplement.

Realization Upon Defaulted Mortgage Loans

                  A borrower's  failure to make required  Mortgage Loan payments
may mean that operating  income is insufficient to service the mortgage debt, or
may reflect the  diversion  of that income from the  servicing  of the  mortgage
debt. In addition,  a borrower that is unable to make Mortgage Loan payments may
also be unable to make timely  payment of taxes and to  otherwise  maintain  and
insure the related Mortgaged Property.  In general,  the related Master Servicer
will be  required  to monitor any  Mortgage  Loan that is in  default,  evaluate
whether the causes of the  default can be  corrected  over a  reasonable  period
without  significant  impairment of the value of the related Mortgaged Property,
initiate  corrective  action in cooperation with the borrower if cure is likely,
inspect  the  related  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 any such corrective
action or the need for additional initiatives.

                  The time within which the Master Servicer can make the initial
determination of appropriate action,  evaluate the success of corrective action,
develop additional  initiatives,  institute foreclosure proceedings and actually
foreclose (or accept a deed to a Mortgaged  Property in lieu of  foreclosure) on
behalf  of  the  Certificateholders  may  vary  considerably  depending  on  the
particular Mortgage Loan, the Mortgaged Property,  the borrower, the presence of
an acceptable party to assume the Mortgage Loan and the laws of the jurisdiction
in which the  Mortgaged  Property is located.  If a borrower  files a bankruptcy
petition, the Master Servicer may not be permitted to accelerate the maturity of
the related  Mortgage  Loan or to  foreclose  on the  Mortgaged  Property  for a
considerable  period of time.  See "Certain  Legal Aspects of Mortgage Loans and
Leases".

                  A  Pooling  Agreement  may  grant to the  Master  Servicer,  a
Special  Servicer,  a provider of Credit Support and/or the holder or holders of
certain  classes of  Certificates of the related series a right of first refusal
to purchase from the Trust Fund, at a  predetermined  purchase price (which,  if
insufficient to fully fund the entitlements of  Certificateholders  to principal
and interest thereon,  will be specified in the related Prospectus  Supplement),
any  Mortgage  Loan as to which a specified  number of  scheduled  payments  are
delinquent.  In addition,  unless otherwise  specified in the related Prospectus
Supplement, the Master Servicer may offer to sell any defaulted Mortgage Loan 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 of the related Mortgaged  Property.  Unless otherwise provided
in the related Prospectus Supplement, the related Pooling Agreement will require
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  Mortgage Loan. In the absence
of any bid  determined in accordance  with the related  Pooling  Agreement to be
fair, the Master  Servicer will generally be required to proceed with respect to
such defaulted Mortgage Loan as described below.

                  If a default on a Mortgage Loan has occurred or, in the Master
Servicer's judgment, is imminent, the Master Servicer, on behalf of the Trustee,
may at any time institute  foreclosure  proceedings,  exercise any power of sale
contained  in the related  Mortgage,  obtain a deed in lieu of  foreclosure,  or
otherwise acquire title to the related Mortgaged  Property,  by operation of law
or otherwise,  if such action is consistent with the Servicing Standard.  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  of
the related series, 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:


                                       55
<PAGE>


                (i)  either  the  Mortgaged   Property  is  in  compliance  with
        applicable  environmental  laws and  regulations or, if not, that taking
        such  actions as are  necessary  to bring the  Mortgaged  Property  into
        compliance  therewith is reasonably likely to produce a greater recovery
        on a present value basis than not taking such actions; and

                (ii) either there are no circumstances or conditions  present at
        the Mortgaged Property that have resulted in any contamination for which
        investigation,  testing, monitoring, containment, cleanup or remediation
        could  be  required   under  any  applicable   environmental   laws  and
        regulations  or, if such  circumstances  or  conditions  are present for
        which any such  action  could be  required,  taking  such  actions  with
        respect to the  Mortgaged  Property  is  reasonably  likely to produce a
        greater  recovery on a present value basis than not taking such actions.
        See "Certain Legal Aspects of Mortgage  Loans and  Leases--Environmental
        Considerations".

                  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 for
more than 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  generally be required to solicit bids for
any Mortgaged Property so acquired in such a manner as will be reasonably likely
to realize a fair price for such  property.  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 its  obligation  to  manage  such  Mortgaged  Property  in a manner
consistent with the Servicing Standard.

                  If Liquidation  Proceeds collected with respect to a defaulted
Mortgage Loan are less than the outstanding  principal  balance of the defaulted
Mortgage  Loan  plus  interest  accrued  thereon  plus the  aggregate  amount of
reimbursable  expenses  incurred  by the Master  Servicer  with  respect to such
Mortgage  Loan,  the  Trust  Fund  will  realize  a loss in the  amount  of such
difference.  The Master  Servicer will be entitled to reimburse  itself from the
Liquidation  Proceeds  recovered on any  defaulted  Mortgage  Loan (prior to the
distribution of such Liquidation Proceeds to  Certificateholders),  amounts that
represent  unpaid  servicing  compensation  in  respect  of the  Mortgage  Loan,
unreimbursed  servicing  expenses incurred with respect to the Mortgage Loan and
any  unreimbursed  advances  of  delinquent  payments  made with  respect to the
Mortgage Loan.

                  If any Mortgaged Property suffers damage that the proceeds, if
any, of the related hazard  insurance  policy are insufficient to fully restore,
the Master  Servicer will not be required to expend its own funds to restore the
damaged property unless (and to the extent not otherwise provided in the related
Prospectus Supplement) it determines (i) that such restoration will increase the
proceeds  to  Certificateholders  on  liquidation  of the  Mortgage  Loan  after
reimbursement  of the  Master  Servicer  for its  expenses  and (ii)  that  such
expenses  will  be  recoverable  by  it  from  related  Insurance   Proceeds  or
Liquidation Proceeds.

Hazard Insurance Policies

                  Unless   otherwise   specified   in  the  related   Prospectus
Supplement,  each Pooling  Agreement will require the related Master Servicer to
cause each  Mortgage Loan  borrower to maintain a hazard  insurance  policy that
provides for such coverage as is required under the related  Mortgage or, if the
Mortgage  permits the holder  thereof to dictate to the borrower  the  insurance
coverage to be maintained on the related Mortgaged Property, such coverage as is
consistent with the  requirements of the Servicing  Standard.  Unless  otherwise
specified in the related Prospectus Supplement,  such coverage generally will be
in an amount equal to the lesser of the principal balance owing on such Mortgage
Loan and the replacement cost of the Mortgaged Property, but


                                       56
<PAGE>


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  concerning  covered losses is furnished
by borrowers. 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 borrower in  accordance  with the Master  Servicer's
normal  servicing  procedures  and/or to the terms and conditions of the related
Mortgage  and  Mortgage  Note)  will be  deposited  in the  related  Certificate
Account.  The Pooling Agreement may provide that the Master Servicer may satisfy
its obligation to cause each borrower to maintain such a hazard insurance policy
by  maintaining a blanket  policy  insuring  against hazard losses on all of the
Mortgage  Loans in the related  Trust Fund.  If such blanket  policy  contains a
deductible  clause,  the Master  Servicer  will be  required,  in the event of a
casualty covered by such blanket policy,  to deposit in the related  Certificate
Account all sums that would have been deposited  therein but for such deductible
clause.

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

                  The  hazard   insurance   policies   covering  the   Mortgaged
Properties will typically contain co-insurance clauses that in effect require an
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 clauses generally provide 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.

Due-on-Sale and Due-on-Encumbrance Provisions

                  Certain of the Mortgage Loans may contain a due-on-sale clause
that  entitles the lender to  accelerate  payment of the Mortgage  Loan upon any
sale or other  transfer  of the  related  Mortgaged  Property  made  without the
lender's   consent.   Certain  of  the   Mortgage   Loans  may  also  contain  a
due-on-encumbrance clause that entitles the lender to accelerate the maturity of
the Mortgage  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 will determine whether to exercise any right the
Trustee  may have  under  any such  provision  in a manner  consistent  with the
Servicing  Standard.  Unless  otherwise  specified  in  the  related  Prospectus
Supplement,  the  Master  Servicer  will be  entitled  to retain  as  additional
servicing  compensation  any fee  collected  in  connection  with the  permitted
transfer of a Mortgaged  Property.  See "Certain Legal Aspects of Mortgage Loans
and Leases--Due-on-Sale and Due-on Encumbrance".

Servicing Compensation and Payment of Expenses

                  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 a portion of
the interest  payments on each Mortgage  Loan in the related  Trust Fund.  Since
that compensation is generally based on a percentage of the principal balance of
each such  Mortgage  Loan  outstanding  from time to time,  it will  decrease in
accordance  with  the   amortization  of  the  Mortgage  Loans.  The  Prospectus
Supplement  with  respect  to a series of  Certificates  may  provide  that,  as
additional compensation, the Master Servicer may


                                       57
<PAGE>


retain  all  or  a  portion  of  late  payment  charges,   Prepayment  Premiums,
modification  fees and other fees  collected  from borrowers and any interest or
other income that may be earned on funds held in the  Certificate  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 be  required,  to the extent  provided in the  related  Prospectus
Supplement,  to pay from  amounts  that  represent  its  servicing  compensation
certain expenses  incurred in connection with the  administration of the related
Trust Fund, including, without limitation, payment of the fees and disbursements
of independent  accountants and payment of expenses  incurred in connection with
distributions  and  reports  to  Certificateholders.   Certain  other  expenses,
including  certain  expenses  related to Mortgage Loan defaults and liquidations
and, to the extent so provided in the related Prospectus Supplement, interest on
such expenses at the rate specified therein, and the fees of the Trustee and any
Special Servicer, may be required to 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 period to
Prepayment Interest Shortfalls. See "Yield and Maturity  Considerations--Certain
Shortfalls in Collections of Interest".

Evidence as to Compliance

                  Unless   otherwise   provided   in  the   related   Prospectus
Supplement,  each Pooling  Agreement will require that, on or before a specified
date in each  year,  the  Master  Servicer  cause a firm of  independent  public
accountants  to furnish a statement to the Trustee to the effect that,  based on
an examination by such firm conducted  substantially  in compliance  with either
the Uniform  Single Audit Program for Mortgage  Bankers or the Audit Program for
Mortgages  serviced  for  FHLMC,  the  servicing  by or on behalf of the  Master
Servicer of mortgage loans under pooling and servicing agreements  substantially
similar to each other  (which may  include the related  Pooling  Agreement)  was
conducted  through the preceding  calendar year or other specified  twelve-month
period  in  compliance  with  the  terms  of  such  agreements  except  for  any
significant  exceptions  or errors in records that, in the opinion of such firm,
either the Audit Program for Mortgages  serviced for FHLMC or paragraph 4 of the
Uniform Single Audit Program for Mortgage Bankers,  as the case may be, requires
it to report.  Each  Pooling  Agreement  will also  provide for  delivery to the
Trustee,  on or before a specified  date in each year, of a statement  signed by
one or more  officers  of the  Master  Servicer  to the  effect  that the Master
Servicer has  fulfilled  its material  obligations  under the Pooling  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 made  available  to  Certificateholders
without charge upon written request to the Master Servicer.

Certain Matters Regarding the Master Servicer and the Depositor

                  The  Master  Servicer  under  a  Pooling  Agreement  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
Prospectus  Supplement  for  a  series  of  Certificates,  the  related  Pooling
Agreement  will  permit  the  Master  Servicer  to resign  from its  obligations
thereunder  only  upon a  determination  that  such  obligations  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 at the date of the
Pooling  Agreement.  No such resignation will become effective until the Trustee
or a successor servicer has assumed the Master Servicer's obligations and duties
under  the  Pooling  Agreement.   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 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


                                       58
<PAGE>


negligence,  subject to certain limitations as to amount of coverage, deductible
amounts, conditions, exclusions and exceptions.

                  Unless   otherwise   specified   in  the  related   Prospectus
Supplement,  each Pooling Agreement will further provide that none of the Master
Servicer, the Depositor and any director,  officer,  employee or agent of either
of  them  will  be  under  any   liability   to  the   related   Trust  Fund  or
Certificateholders for any action taken, or not taken, in good faith pursuant to
the Pooling Agreement or for errors in judgment; provided, however, that none of
the Master Servicer, the Depositor and any such person will be protected against
any  breach of a  representation,  warranty  or  covenant  made in such  Pooling
Agreement,  or against any expense or liability that such person is specifically
required to bear pursuant to the terms of such Pooling Agreement, or against any
liability that 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 such  obligations  and  duties.  Unless
otherwise specified in the related Prospectus Supplement, each Pooling Agreement
will further provide that the Master  Servicer,  the Depositor and any director,
officer, employee or agent of either of them will be entitled to indemnification
by the related  Trust Fund against any loss,  liability  or expense  incurred in
connection  with any legal action that  relates to the Pooling  Agreement or the
related series of Certificates;  provided,  however,  that such  indemnification
will not  extend to any  loss,  liability  or  expense  (i) that such  person is
specifically  required to bear  pursuant to the terms of such  agreement,  or is
incidental to the  performance of obligations  and duties  thereunder and is not
reimbursable pursuant to the Pooling Agreement; (ii) incurred in connection with
any  breach  of a  representation,  warranty  or  covenant  made in the  Pooling
Agreement;  (iii)  incurred  by  reason  of  misfeasance,  bad  faith  or  gross
negligence  in the  performance  of  obligations  or duties  under  the  Pooling
Agreement,  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 Pooling  Agreement will provide that neither
the Master Servicer nor the Depositor will be under any obligation to appear in,
prosecute or defend any legal action that is not  incidental  to its  respective
responsibilities under the Pooling Agreement and that in its opinion may involve
it in any expense or  liability.  However,  each of the Master  Servicer and the
Depositor will be permitted, in the exercise of its discretion, to undertake any
such  action  that it may  deem  necessary  or  desirable  with  respect  to the
enforcement  and/or  protection  of the rights and duties of the  parties to the
Pooling  Agreement 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 charge the related Certificate Account therefor.

                  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 Pooling Agreement.

Events of Default

                  Unless otherwise  provided in the Prospectus  Supplement for a
series of Certificates,  "Events of Default" under the related Pooling 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  in a  timely  manner,  any  amount  required  to  be  so
distributed or remitted,  which failure 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  Certificateholders  entitled  to not less  than 25% (or such  other
percentage specified in the related Prospectus  Supplement) of the Voting Rights
for such  series);  (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 Pooling  Agreement  which  continues  unremedied  for 60 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
Certificateholders  entitled  to not less  than 25% (or  such  other  percentage
specified in the related  Prospectus  Supplement)  of the Voting Rights for such
series;   and  (iii)  certain  events  of  insolvency,   readjustment  of  debt,
marshalling of assets and liabilities or similar proceedings in respect


                                       59
<PAGE>


of or relating to the Master Servicer 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 add
thereto or  shorten  cure  periods or  eliminate  notice  requirements)  will be
specified in the related Prospectus Supplement.

Rights Upon Event of Default

                  So long as an  Event  of  Default  under a  Pooling  Agreement
remains unremedied,  the Depositor or the Trustee will be authorized, and at the
direction  of  Certificateholders  entitled  to not less than 51% (or such other
percentage specified in the related Prospectus  Supplement) of the Voting Rights
for such series,  the Trustee will be required,  to terminate  all of the rights
and  obligations  of the Master  Servicer as master  servicer  under the Pooling
Agreement,  whereupon  the Trustee will succeed to all of the  responsibilities,
duties  and  liabilities  of the Master  Servicer  under the  Pooling  Agreement
(except that if the Master  Servicer is required to make  advances in respect of
Mortgage  Loan  delinquencies,  but  the  Trustee  is  prohibited  by  law  from
obligating  itself  to do  so,  or  if  the  related  Prospectus  Supplement  so
specifies,  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,  if the Trustee is unwilling or unable so to act,
it may (or, at the written  request of  Certificateholders  entitled to at least
51% (or such other percentage specified in the related Prospectus Supplement) of
the Voting Rights for such series, it will be required to) appoint,  or petition
a court of competent  jurisdiction to appoint, a loan servicing institution that
(unless otherwise provided in the related  Prospectus  Supplement) is acceptable
to each Rating Agency that assigned ratings to the Offered  Certificates of such
series to act as successor to the Master  Servicer under the Pooling  Agreement.
Pending such appointment, the Trustee will be obligated to act in such capacity.

                  No  Certificateholder  will have the right  under any  Pooling
Agreement to institute any  proceeding  with respect  thereto unless such holder
previously  has given to the  Trustee  written  notice  of  default  and  unless
Certificateholders  entitled to at least 25% (or such other percentage specified
in the  related  Prospectus  Supplement)  of the Voting  Rights for the  related
series  shall have made  written  request  upon the  Trustee to  institute  such
proceeding in its own name as Trustee  thereunder  and shall have offered to the
Trustee reasonable indemnity,  and the Trustee for 60 days (or such other period
specified in the related Prospectus  Supplement) shall have neglected or refused
to  institute  any  such  proceeding.  The  Trustee,  however,  will be under no
obligation  to exercise any of the trusts or powers  vested in it by any Pooling
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  of the
related  series,  unless  such  Certificateholders  have  offered to the Trustee
reasonable  security or indemnity  against the costs,  expenses and  liabilities
which may be incurred therein or thereby.

Amendment

                  Each Pooling  Agreement may be amended by the parties thereto,
without the consent of any of the  holders of the related  Certificates,  (i) to
cure any ambiguity, (ii) to correct a defective provision therein or to correct,
modify or supplement  any provision  therein that may be  inconsistent  with any
other  provision  therein,  (iii) to add any other  provisions  with  respect to
matters  or  questions   arising  under  the  Pooling  Agreement  that  are  not
inconsistent with the provisions  thereof,  (iv) to comply with any requirements
imposed by the Code or (v) for any other  purpose;  provided that such amendment
(other than an amendment for the purpose specified in clause (iv) above) may not
(as  evidenced  by an  opinion of counsel  to such  effect  satisfactory  to the
Trustee)  adversely  affect in any  material  respect the  interests of any such
holder.  Unless otherwise specified in the related Prospectus  Supplement,  each
Pooling  Agreement may also be amended for any purpose by the parties,  with the
consent of Certificateholders entitled to at least 51% (or such other percentage
specified in the related  Prospectus  Supplement)  of the Voting  Rights for the
related series allocated to the affected classes; provided, however, that unless
otherwise specified in the related Prospectus Supplement,  no such amendment may
(x)  reduce in any  manner  the  amount  of, or delay the  timing  of,  payments
received or advanced on Mortgage  Loans that are required to be  distributed  in
respect of any Certificate without the consent of the holder


                                       60
<PAGE>


of such Certificate,  (y) adversely affect in any material respect the interests
of the holders of any class of Certificates, in a manner other than as described
in clause (x),  without the consent of the holders of all  Certificates  of such
class or (z) modify the  provisions of the Pooling  Agreement  described in this
paragraph  without the consent of the holders of all Certificates of the related
series.   However,   unless  otherwise   specified  in  the  related  Prospectus
Supplement, the Trustee will be prohibited from consenting to any amendment of a
Pooling  Agreement  pursuant to which a REMIC election is to be or has been made
unless the Trustee 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 made
for purposes of  communicating  with other holders of  Certificates  of the same
series with  respect to their rights under the related  Pooling  Agreement,  the
Trustee or other  specified  person will afford such  Certificateholder  access,
during normal business hours, to the most recent list of  Certificateholders  of
that series then maintained by such person.

The Trustee

                  The Trustee under each Pooling  Agreement will be named in the
related   Prospectus   Supplement.   The  commercial   bank,   national  banking
association,  banking  corporation  or trust  company that serves 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  for  a  series  of  Certificates  will  make  no
representation  as to  the  validity  or  sufficiency  of  the  related  Pooling
Agreement,  the  Certificates or any Mortgage Loan or related  document and will
not be  accountable  for the use or  application  by or on behalf of any  Master
Servicer of any funds paid to the Master  Servicer  or any  Special  Servicer in
respect of the  Certificates  or the Mortgage Loans, or any funds 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 will be required to perform only those
duties specifically required under the related Pooling Agreement.  However, upon
receipt  of  any of the  various  certificates,  reports  or  other  instruments
required to be  furnished to it pursuant to the Pooling  Agreement,  the Trustee
will be required to examine such documents and to determine whether they conform
to the requirements of the Pooling Agreement.

Certain Matters Regarding the Trustee

                  Unless   otherwise   specified   in  the  related   Prospectus
Supplement,  the  Trustee  for a series  of  Certificates  will be  entitled  to
indemnification,  from amounts held in the related Certificate  Account, for any
loss,  liability  or expense  incurred  by the  Trustee in  connection  with the
Trustee's  acceptance or  administration of its trusts under the related Pooling
Agreement;  provided,  however, that such indemnification will not extend to any
loss,  liability or expense that constitutes a specific liability imposed on the
Trustee pursuant to the Pooling Agreement,  or to any loss, liability or expense
incurred by reason of willful  misfeasance,  bad faith or negligence on the part
of the Trustee in the performance of its obligations and duties  thereunder,  or
by reason of its reckless  disregard of such  obligations  or duties,  or as may
arise from a breach of any  representation,  warranty or covenant of the Trustee
made  therein.  As  and to  the  extent  described  in  the  related  Prospectus
Supplement,  the fees and normal disbursements of any Trustee may be the expense
of the related Master Servicer or other  specified  person or may be required to
be borne by the related Trust Fund.


                                       61
<PAGE>


Resignation and Removal of the Trustee

                  The Trustee for a series of Certificates  will be permitted at
any time to resign from its  obligations  and duties  under the related  Pooling
Agreement by giving written notice thereof to the Depositor. Upon receiving such
notice of  resignation,  the Depositor (or such other person as may be specified
in the related  Prospectus  Supplement) will be required to use its best efforts
to promptly  appoint a successor  trustee.  If no successor  trustee  shall have
accepted  an  appointment  within a  specified  period  after the giving of such
notice of resignation, the resigning Trustee may petition any court of competent
jurisdiction to appoint a successor trustee.

                  If at any time the  Trustee  ceases to be eligible to continue
as such  under the  related  Pooling  Agreement,  or if at any time the  Trustee
becomes  incapable of acting, or if certain events of (or proceedings in respect
of)  bankruptcy or insolvency  occur with respect to the Trustee,  the Depositor
will be  authorized  to remove the Trustee and appoint a successor  trustee.  In
addition, holders of the Certificates of any series entitled to at least 51% (or
such other  percentage  specified in the related  Prospectus  Supplement) of the
Voting Rights for such series may at any time (with or without cause) remove the
Trustee and appoint a successor trustee.

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

                          DESCRIPTION OF CREDIT SUPPORT

General

                  Credit  Support  may be provided  with  respect to one or more
classes of the  Certificates  of any  series,  or with  respect  to the  related
Mortgage Assets. Credit Support may be in the form of  overcollateralization,  a
letter of credit, the subordination of one or more classes of Certificates,  the
use of a pool insurance policy or guarantee insurance,  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
provide  credit  enhancement  for more than one  series of  Certificates  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  payment to  Certificateholders
of all amounts to which they are entitled under the related  Pooling  Agreement.
If losses or  shortfalls  occur that  exceed  the  amount  covered by the Credit
Support or that are not covered by the 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 with respect to the related  Mortgage
Assets, the related Prospectus  Supplement will include a description of (i) the
nature and amount of coverage under such Credit Support,  (ii) any conditions to
payment thereunder not otherwise described herein, (iii) 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 (iv) 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,  generally including (w) a brief
description of its principal  business  activities,  (x) its principal  place of
business,  place  of  incorporation  and  the  jurisdiction  under  which  it is
chartered or licensed to do  business,  (y) if  applicable,  the identity of the
regulatory  agencies that exercise primary  jurisdiction over the conduct of its
business  and  (z)  its  total   assets,   and  its   stockholders'   equity  or
policyholders'  surplus,  if applicable,  as of a date that will be specified in
the Prospectus Supplement. See "Risk Factors--Credit Support Limitations".

                                       62

<PAGE>


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  from the  Certificate
Account  on any  Distribution  Date will be  subordinated  to the  corresponding
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 in any Trust  Fund 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 certain  default risks by insurance  policies or  guarantees.  To the extent
material,  a copy of each such  instrument  will accompany the Current Report on
Form 8-K to be filed  with the  Commission  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 will  accompany  the Current  Report on Form 8-K to be
filed with the Commission  within 15 days of issuance of the Certificates of the
related series.

Certificate Insurance 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 will accompany the


                                       63
<PAGE>


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 (to the extent of available  funds) 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 specified in such Prospectus Supplement.  If so specified in the related
Prospectus  Supplement,  the  reserve  fund for a series may also be funded over
time by a specified  amount of the collections  received on the related Mortgage
Assets.

                  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.
If so  specified  in the related  Prospectus  Supplement,  reserve  funds may be
established  to provide  protection  only  against  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.

                  If so specified in the related Prospectus Supplement,  amounts
deposited in any reserve fund will be invested in Permitted Investments.  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
for its  services.  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.

Credit Support with Respect to CMBS

                  If so provided in the  Prospectus  Supplement  for a series of
Certificates,  any CMBS  included in the  related  Trust Fund and/or the related
underlying  mortgage  loans may be covered by one or more of the types of Credit
Support described herein.  The related  Prospectus  Supplement for any series of
Certificates  evidencing  an  interest in a Trust Fund that  includes  CMBS will
describe to the extent information is available and deemed material, any similar
forms of Credit Support that are provided by or with respect to, or are included
as part of the trust fund evidenced by or providing security for, such CMBS. The
type,  characteristic  and amount of Credit Support will be determined  based on
the  characteristics  of the  Mortgage  Assets  and  other  factors  and will be
established,  in part, on the basis of requirements of each Rating Agency rating
the  Certificates  of such series.  If so  specified  in the related  Prospectus
Supplement, any such Credit Support may apply only in the event of certain types
of losses or  delinquencies  and the protection  against losses or delinquencies
provided by such Credit Support will be limited.

               CERTAIN LEGAL ASPECTS OF MORTGAGE LOANS AND LEASES

                  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 CMBS) 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--Leases".  For purposes of the
following  discussion,  "Mortgage  Loan"  includes a mortgage loan  underlying a
CMBS.


                                       64
<PAGE>


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.  Additionally,  in some
states, mechanic's and materialman's liens have priority over mortgage liens.

                  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
(including,  without limitation,  the Soldiers' and Sailors' Civil Relief Act of
1940)  and,  in  some  deed  of  trust  transactions,   the  directions  of  the
beneficiary.

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
a mortgage,  the mortgagor grants a lien on the subject property in favor of the
mortgagee.  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  to the  trustee,  in trust,
irrevocably  until the debt is paid,  and generally with a power of sale. A deed
to secure debt  typically  has two parties.  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 to a mortgage  instrument 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 generally  executes a separate  undertaking
to make  payments  on the  mortgage  note.  The  mortgagee's  authority  under a
mortgage,  the  trustee's  authority  under a deed of  trust  and the  grantee's
authority under a deed to secure debt are governed by the express  provisions of
the  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.   References  herein  and  in  any  Prospectus
Supplement to "mortgage" shall include a mortgage,  a deed of trust or a deed to
secure debt, as the case may be.

Leases and Rents

                  Mortgages  that  encumber   income-producing   property  often
contain  an  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


                                       65
<PAGE>


statements in order to perfect its security  interest in the rates and must file
continuation  statements,  generally every five years, to maintain perfection of
such security interest.  Even if the lender's security interest in room rates is
perfected under the UCC, it will generally be required to commence a foreclosure
action or otherwise take possession of the property in order to collect the room
rates following a default. 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.

Cooperative Loans

                  If  specified  in  the  related  Prospectus  Supplement,   the
Mortgage  Loans may  consist of loans  secured  by  "blanket  mortgages"  on the
property owned by cooperative  housing  corporations (each a "Cooperative").  If
specified in the related Prospectus  Supplement,  the Mortgage Loans may consist
of  cooperative  apartment  loans  ("Cooperative  Loans")  secured  by  security
interests in shares issued by Cooperatives and in the related proprietary leases
or occupancy  agreements  granting  exclusive rights to occupy specific dwelling
units in the Cooperatives'  buildings. The security agreement will create a lien
upon, or grant a title interest in, the property  which it covers,  the priority
of which will depend on the terms of the particular  security  agreement as well
as the  order of  recordation  of the  agreement  in the  appropriate  recording
office.  Such a lien or title  interest is not prior to the lien for real estate
taxes and  assessments  and other  charges  imposed  under  governmental  police
powers.

                  A  Cooperative  generally  owns  in  fee  or  has a  leasehold
interest in land and owns in fee or leases the building or buildings thereon and
all  separate  dwelling  units in the  buildings.  The  Cooperative  is owned by
tenant-stockholders   who,   through   ownership  of  stock  or  shares  in  the
corporation,  receive  proprietary  lease or occupancy  agreements  which confer
exclusive rights to occupy specific units.  Generally, a tenant-stockholder of a
Cooperative  must make a monthly  payment to the Cooperative  representing  such
tenant-stockholder's  pro  rata  share  of the  Cooperative's  payments  for its
blanket mortgage, real property taxes, maintenance expenses and other capital or
ordinary  expenses.   The  Cooperative  is  directly  responsible  for  property
management and, in most cases,  payment of real estate taxes, other governmental
impositions and hazard and liability  insurance.  If there is a blanket mortgage
or mortgages on the  Cooperative  apartment  building or underlying  land, as is
generally the case,  or an underlying  lease of the land, as is the case in some
instances,  the Cooperative,  as property mortgagor,  or lessee, as the case may
be, is also  responsible  for meeting these  mortgage or rental  obligations.  A
blanket  mortgage is ordinarily  incurred by the  Cooperative in connection with
either the construction or purchase of the Cooperative's  apartment  building or
obtaining of capital by the  Cooperative.  The  interest of the  occupant  under
proprietary  leases or occupancy  agreements as to which that Cooperative is the
landlord are  generally  subordinate  to the interest of the holder of a blanket
mortgage and to the interest of the holder of a land lease.  If the  Cooperative
is unable to meet the payment  obligations (i) arising under a blanket mortgage,
the mortgagee  holding a blanket  mortgage could  foreclose on that mortgage and
terminate all subordinate  proprietary leases and occupancy agreements,  or (ii)
arising under its land lease,  the holder of the  landlord's  interest under the
land  lease  could  terminate  it and all  subordinate  proprietary  leases  and
occupancy  agreements.  Also, a blanket  mortgage on a  Cooperative  may provide
financing  in the form of a  mortgage  that  does  not  fully  amortize,  with a
significant portion of principal being due in one final payment at maturity. The
inability  of the  Cooperative  to  refinance  a  mortgage  and  its  consequent
inability to make such final payment could lead to foreclosure by the mortgagee.
Similarly,  a land  lease  has an  expiration  date  and  the  inability  of the
Cooperative  to extend its term, or, in the  alternative,  to purchase the land,
could lead to  termination  of the  Cooperatives'  interest in the  property and
termination of all


                                       66
<PAGE>


proprietary  leases and  occupancy  agreements.  Upon  foreclosure  of a blanket
mortgage on a  Cooperative,  the lender  would  normally be required to take the
Mortgaged  Property  subject to state and local  regulations that afford tenants
who  are  not  shareholders  various  rent  control  and  other  protections.  A
foreclosure  by the  holder  of a blanket  mortgage  or the  termination  of the
underlying  lease could  eliminate  or  significantly  diminish the value of any
collateral held by a party who financed the purchase of cooperative shares by an
individual tenant stockholder.

                  An  ownership  interest  in  a  Cooperative  and  accompanying
occupancy  rights are financed  through a cooperative  share loan evidenced by a
promissory  note and secured by an assignment of and a security  interest in the
occupancy  agreement or proprietary lease and a security interest in the related
cooperative   shares.  The  lender  generally  takes  possession  of  the  share
certificate  and a counterpart of the proprietary  lease or occupancy  agreement
and a financing  statement covering the proprietary lease or occupancy agreement
and the cooperative  shares are filed in the appropriate state and local offices
to perfect the lender's  interest in its collateral.  Subject to the limitations
discussed below, upon default of the tenant-stockholder,  the lender may sue for
judgment  on the  promissory  note,  dispose  of the  collateral  at a public or
private sale or otherwise  proceed against the collateral or  tenant-stockholder
as an individual as provided in the security  agreement  covering the assignment
of the  proprietary  lease or occupancy  agreement and the pledge of cooperative
shares.  See "--Foreclosure--Cooperative Loans" below.

Junior Mortgages; Rights of Senior Lenders

                  Some of the  Mortgage  Loans  included  in a Trust Fund may be
secured by mortgage  instruments  that are  subordinate to mortgage  instruments
held by  other  lenders.  The  rights  of the  Trust  Fund  (and  therefore  the
Certificateholders),  as holder of a junior mortgage instrument, are subordinate
to those of the senior  lender,  including the prior rights of the senior lender
to receive rents,  hazard insurance and  condemnation  proceeds and to cause the
Mortgaged Property to be sold upon borrower's default and thereby extinguish the
Trust Fund's junior lien unless the Master Servicer or Special  Servicer asserts
its subordinate interest in a property in a foreclosure  litigation or satisfies
the  defaulted  senior  loan.  As discussed  more fully below,  in many states a
junior  lender may satisfy a defaulted  senior loan in full,  adding the amounts
expended to the balance due on the junior loan. Absent a provision in the senior
mortgage instrument,  no notice of default is required to be given to the junior
lender.

                  The form of the mortgage instrument used by many institutional
lenders  confers on the lender the right both to receive all proceeds  collected
under any hazard  insurance  policy and all awards made in  connection  with any
condemnation proceedings, and (subject to any limits imposed by applicable state
law) to apply  such  proceeds  and  awards to any  indebtedness  secured  by the
mortgage  instrument  in such  order  as the  lender  may  determine.  Thus,  if
improvements  on a property are damaged or destroyed by fire or other  casualty,
or if the property is taken by  condemnation,  the holder of the senior mortgage
instrument will have the prior right to collect any insurance  proceeds  payable
under a hazard  insurance policy and any award of damages in connection with the
condemnation and to apply the same to the senior indebtedness. Accordingly, only
the proceeds in excess of the amount of senior indebtedness will be available to
be applied to the indebtedness secured by a junior mortgage instrument.

                  The form of  mortgage  instrument  used by many  institutional
lenders  typically  contains  a "future  advance"  clause,  which  provides,  in
general,  that additional  amounts  advanced to or on behalf of the mortgagor or
trustor by the  mortgagee  or  beneficiary  are to be  secured  by the  mortgage
instrument.  While  such a clause is valid  under the laws of most  states,  the
priority  of any  advance  made under the clause  depends,  in some  states,  on
whether the advance was an "obligatory" or an "optional"  advance. If the lender
is obligated to advance the additional  amounts,  the advance may be entitled to
receive   the  same   priority  as  the   amounts   advanced   at   origination,
notwithstanding that intervening junior liens may have been recorded between the
date of recording of the senior  mortgage  instrument and the date of the future
advance, and notwithstanding that the senior lender had actual knowledge of such
intervening junior liens at the time of the advance.  Where the senior lender is
not obligated to advance the additional  amounts and has actual knowledge of the
intervening junior


                                       67
<PAGE>


liens, the advance may be subordinate to such intervening junior liens. Priority
of advances  under a "future  advance"  clause rests,  in many other states,  on
state law giving  priority to all advances made under the loan agreement up to a
"credit limit" amount stated in the recorded mortgage.

                  Another  provision  typically  found in the  form of  mortgage
instrument  used by many  institutional  lenders  permits  the  lender to itself
perform certain obligations of the borrower (for example, the obligations to pay
when  due  all  taxes  and  assessments  on the  property  and,  when  due,  all
encumbrances,  charges and liens on the property  that are senior to the lien of
the mortgage  instrument,  to maintain hazard insurance on the property,  and to
maintain and repair the property)  upon a failure of the borrower to do so, with
all sums so expended by the lender becoming part of the indebtedness  secured by
the mortgage instrument.

                  The form of  mortgage  instrument  used by many  institutional
lenders  typically  requires the borrower to obtain the consent of the lender in
respect of actions affecting the mortgaged property,  including the execution of
new  leases  and  the  termination  or  modification  of  existing  leases,  the
performance of alterations to buildings forming a part of the mortgaged property
and the  execution  of  management  and  leasing  agreements  for the  mortgaged
property. Tenants will often refuse to execute leases unless the lender executes
a written  agreement  with the tenant not to disturb the tenant's  possession of
its  premises  in the event of a  foreclosure.  A senior  lender  may  refuse to
consent to matters  approved by a junior lender,  with the result that the value
of the security for the junior mortgage instrument is diminished.

Foreclosure

                  General.  Foreclosure  is a legal  procedure  that  allows the
lender  to seek to  recover  its  mortgage  debt by  enforcing  its  rights  and
available  legal  remedies  under  the  mortgage  in  respect  of the  mortgaged
property.  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 usually
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 years to complete. Moreover, the filing by or
against  the  borrower-mortgagor  of  a  bankruptcy  petition  would  impose  an
automatic stay on such proceedings and could further delay a foreclosure sale.

                  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 proper defendants.  As stated
above,  if the lender's  right to foreclose is contested by any  defendant,  the
legal proceedings may be time-consuming.  In addition, judicial foreclosure is a
proceeding in equity and,  therefore,  equitable  defenses may be raised against
the  foreclosure.   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.

                  Non-Judicial  Foreclosure/Power of Sale. 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


                                       68
<PAGE>


power of sale under a deed of trust or  mortgage  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 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 a 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.  In addition to such cure
rights,  in  most  jurisdictions,   the   borrower-mortgagor  or  a  subordinate
lienholder can seek to enjoin the non-judicial foreclosure by commencing a court
proceeding.  Generally,  state law governs the  procedure  for public sale,  the
parties entitled to notice,  the method of giving notice and the applicable time
periods.

                  Both judicial and non-judicial  foreclosures may result in the
termination of leases at the mortgaged  property,  which in turn could result in
the  reduction  in the income for such  property.  Some of the factors that will
determine  whether or not a lease will be terminated  by a foreclosure  are: the
provisions of applicable  state law, the priority of the mortgage  vis-a-vis the
lease in  question,  the terms of the lease and the terms of any  subordination,
non-disturbance and attornment  agreement between the tenant under the lease and
the mortgagee.

                  Equitable 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 placing a subordinate  mortgage or
other  encumbrance  upon 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.

                  Public  Sale.  A third  party may be  unwilling  to purchase a
mortgaged  property  at a public  sale for a number of  reasons,  including  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.  Potential buyers may also be reluctant to purchase
property at a  foreclosure  sale as a result of the 1980  decision of the United
States Court of Appeals for the Fifth Circuit in Durrett v. Washington  National
Insurance  Company.  The  court  in  Durrett  held  that  even a  non-collusive,
regularly conducted foreclosure sale was a fraudulent transfer under Section 67d
of the former  Bankruptcy  Act  (Section  548 of the  current  Bankruptcy  Code,
Bankruptcy  Reform Act of 1978,  as  amended,  11 U.S.C.  ss.ss.  101-1330  (the
"Bankruptcy  Code"))  and,  therefore,  could  be  rescinded  in  favor  of  the
bankrupt's  estate,  if (i) the  foreclosure  sale was held while the debtor was
insolvent  and not more  than one year  prior to the  filing  of the  bankruptcy
petition and (ii) the price paid for the  foreclosed  property did not represent
"fair consideration"  ("reasonably equivalent value" under the Bankruptcy Code).
Although the  reasoning and result of Durrett were rejected by the United States
Supreme Court in May 1994, the case could nonetheless be


                                       69
<PAGE>


persuasive to a court applying a state fraudulent conveyance law with provisions
similar to those construed in Durrett.  For these reasons,  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.  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 involved in a foreclosure process can often be quite expensive; such costs
may  include,   depending  on  the  jurisdiction  involved,  legal  fees,  court
administration  fees,  referee  fees and  transfer  taxes or fees.  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,  including penalty fees and court costs, 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
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  a  non-judicial  foreclosure.  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


                                       70
<PAGE>


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  judicially  determined  fair market  value of the property at the
time of the sale.

                  Leasehold  Risks.  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 or
the bankruptcy of the lessee or the lessor,  the leasehold  mortgagee would lose
its  security.  This risk may be  substantially  lessened  if the  ground  lease
contains provisions  protective of the leasehold mortgagee,  such as a provision
that  requires  the ground  lessor to give the  leasehold  mortgagee  notices of
lessee  defaults and an  opportunity  to cure them, a provision that permits the
leasehold  estate  to be  assigned  to  and by the  leasehold  mortgagee  or the
purchaser at a foreclosure sale, a provision that gives the leasehold  mortgagee
the right to enter  into a new ground  lease with the ground  lessor on the same
terms and  conditions as the old ground lease or a provision  that prohibits the
ground lessee/borrower from treating the ground lease as terminated in the event
of the ground  lessor's  bankruptcy  and  rejection  of the ground  lease by the
trustee for the debtor/ground  lessor.  Certain mortgage loans,  however, may be
secured by liens on ground leases that do not contain these provisions.

                  Regulated  Healthcare  Facilities.  A  Mortgage  Loan  may  be
secured by a mortgage on a nursing home or other regulated  healthcare facility.
In most  jurisdictions,  a  license  (which  is  nontransferable  and may not be
assigned or pledged) granted by the appropriate  state  regulatory  authority is
required to operate a regulated healthcare facility. Accordingly, the ability of
a  person  acquiring  this  type of  property  upon a  foreclosure  sale to take
possession  of and operate the same as a regulated  healthcare  facility  may be
prohibited by applicable law. Notwithstanding the foregoing, however, in certain
jurisdictions  the person  acquiring this type of property at a foreclosure sale
may have the right to terminate  the use of the same as a regulated  health care
facility and convert it to another lawful purpose.

                  Cross-Collateralization.  Certain of the Mortgage Loans may be
secured by more than one mortgage covering Mortgaged  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  Mortgaged
Properties in a particular order rather than  simultaneously  in order to ensure
that the lien of the mortgages is not impaired or released.

                  Cooperative   Loans.  The  cooperative  shares  owned  by  the
tenant-stockholder  and pledged to the lender are, in almost all cases,  subject
to  restrictions  on transfer as set forth in the  Cooperative's  Certificate of
Incorporation  and  By-laws,  as  well as the  proprietary  lease  or  occupancy
agreement,  and  may  be  cancelled  by  the  Cooperative  for  failure  by  the
tenant-stockholder  to pay rent or other  obligations  or  charges  owed by such
tenant-stockholder, including mechanics' liens against the cooperative apartment
building incurred by such tenant-stockholder. The proprietary lease or occupancy
agreement  generally permit the Cooperative to terminate such lease or agreement
in the event an obligor fails to make payments or defaults in the performance of
covenants required thereunder.  Typically,  the lender and the Cooperative enter
into a recognition  agreement  which  establishes  the rights and obligations of
both  parties  in the event of a default  by the  tenant-stockholder.  A default
under the  proprietary  lease or occupancy  agreement will usually  constitute a
default   under   the   security   agreement   between   the   lender   and  the
tenant-stockholder.

                  The  recognition  agreement  generally  provides  that, in the
event that the  tenant-stockholder  has defaulted under the proprietary lease or
the occupancy agreement is terminated, the Cooperative will recognize


                                       71
<PAGE>


the lender's lien against  proceeds from the sale of the Cooperative  apartment,
subject,  however, to the Cooperative's right to sums due under such proprietary
lease or occupancy  agreement.  The total amount owed to the  Cooperative by the
tenant-stockholder,  which the lender  generally  cannot  restrict  and does not
monitor,  could  reduce  the  value  of the  collateral  below  the  outstanding
principal  balance of the  Cooperative  Loan and  accrued  and  unpaid  interest
thereon.

                  Recognition  agreements  also  provide  that in the event of a
foreclosure  on a  Cooperative  Loan,  the lender  must  obtain the  approval or
consent  of  the  Cooperative  as  required  by  the  proprietary  lease  before
transferring  the  Cooperative   shares  or  assigning  the  proprietary  lease.
Generally, the lender is not limited in any rights it may have to dispossess the
tenant-stockholders.

                  In some  states,  foreclosure  on the  Cooperative  shares  is
accomplished by a sale in accordance with the provisions of Article 9 of the UCC
and the  security  agreement  relating  to those  shares.  Article  9 of the UCC
requires that a sale be conducted in a "commercially reasonable" manner. Whether
a foreclosure sale has been conducted in a "commercially reasonable" manner will
depend on the facts in each case. In determining  commercial  reasonableness,  a
court will look to the notice  given the debtor and the  method,  manner,  time,
place and terms of the foreclosure. Generally, a sale conducted according to the
usual practice of banks selling similar collateral will be considered reasonably
conducted.

                  Article 9 of the UCC  provides  that the  proceeds of the sale
will be  applied  first to pay the  costs and  expenses  of the sale and then to
satisfy  the  indebtedness  secured  by  the  lender's  security  interest.  The
recognition  agreement,  however,  generally provides that the lender's right to
reimbursement  is subject to the right of the  Cooperatives  to receive sums due
under the  proprietary  lease or  occupancy  agreement.  If there  are  proceeds
remaining,  the lender must account to the  tenant-stockholder  for the surplus.
Conversely,   if  a   portion   of  the   indebtedness   remains   unpaid,   the
tenant-stockholder is generally responsible for the deficiency.

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 the 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
would stay the senior lender from proceeding with any foreclosure action.

                  Under the Bankruptcy Code,  provided  certain  substantive and
procedural  safeguards  protective  of the  lender's  second  claim 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,  if the  loan is
undersecured,  the outstanding amount of the loan which would remain secured 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,  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.

                                       72

<PAGE>


                  Federal bankruptcy law may also have the effect of interfering
with or affecting  the ability of the secured  lender to enforce the  borrower's
assignment of rents and leases related to the mortgaged property.  Under Section
362 of the  Bankruptcy  Code,  the  lender  will 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.
However,  the  Bankruptcy  Code has  recently  been  amended to  provide  that a
lender's  perfected  pre-petition  security interest in leases,  rents and hotel
revenues continues in the post-petition leases, rents and hotel revenues, unless
a bankruptcy  court orders to the contrary  "based on the equities of the case."
Thus,  unless a court  orders  otherwise,  revenues  from a  mortgaged  property
generated after the date the bankruptcy  petition is filed will constitute "cash
collateral" under the Bankruptcy Code. Debtors may only use cash collateral upon
obtaining the lender's  consent or a prior court order finding that the lender's
interest in the mortgaged  properties  and the cash  collateral  is  "adequately
protected" as such term is defined and interpreted under the Bankruptcy Code.

                  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  proceeding
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.

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,
disposal or certain commercial  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. Excluded from CERCLA's definition of "owner"
or  "operator,"  however,  is a  lender  that,  "without  participating  in  the
management" of the facility, holds indicia of ownership primarily to protect his
security interest in the facility.  This so-called secured creditor exemption is
intended to provide a lender  protection from liability under CERCLA as an owner
or operator of contaminated property.  The secured creditor exemption,  however,
does not  necessarily  protect a lender from  liability for cleanup of hazardous
substances in every  situation.  A secured lender may be liable as an "owner" or
"operator" of a  contaminated  mortgaged  property if agents or employees of the
lender are deemed to have participated in



                                       73
<PAGE>


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.

                  In  addition,   lenders  may  face  potential   liability  for
remediation of releases of petroleum or hazardous  substances  from  underground
storage tanks under Subtitle I of the Federal Resource Conservation and Recovery
Act ("RCRA"), if they are deemed to be the "owners" or "operators" of facilities
in which they have a security interest or upon which they have foreclosed.

                  The Federal Asset  Conservation,  Lender Liability and Deposit
Insurance  Protection Act of 1996 (the "Lender  Liability Act") seeks to clarify
the  actions a lender  may take  without  incurring  liability  as an "owner" or
"operator" of contaminated  property or underground petroleum storage tanks. The
Lender  Liability Act amends CERCLA and RCRA to provide guidance on actions that
do or do not constitute "participation in management."

                  Importantly,  the Lender  Liability Act does not,  among other
things: (1) completely  eliminate potential liability to lenders under CERCLA or
RCRA,  (2) reduce  credit risks  associated  with  lending to  borrowers  having
significant  environmental  liabilities or potential liabilities,  (3) eliminate
environmental  risks associated with taking possession of contaminated  property
or underground  storage tanks or assuming control of the operations  thereof, or
(4) affect liabilities or potential liabilities under state environmental laws.

                  Certain Other State Laws. Many states have statutes similar to
CERCLA and RCRA,  and not all of those statutes  provide for a secured  creditor
exemption.

                  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.

                  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 bring an action for contribution against other potentially liable
parties, but such parties 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  Pooling  and  Servicing
Agreement  will  provide  that the  Master  Servicer,  acting  on  behalf of the
Trustee,  may not take  possession  of a  Mortgaged  Property  or take  over its
operation  unless  the  Master  Servicer,  based  solely  on  a  report  (as  to
environmental matters) prepared by a person who regularly conducts environmental
site assessments, has made the determination that it is appropriate to do so, as
described  under  "Description  of  the  Pooling   Agreements--Realization  Upon
Defaulted Mortgage Loans."

                  If a lender  forecloses  on a mortgage  secured by a property,
the operations of which are subject to environmental  laws and regulations,  the
lender may 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.


                                       74
<PAGE>


                  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.

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.  By  virtue,  however,  of  the  Garn-St.  Germain  Depository
Institutions  Act of 1982 (the "Garn  Act"),  effective  October 15, 1982 (which
purports to preempt  state laws that  prohibit the  enforcement  of  due-on-sale
clauses by providing, among other matters, that "due-on-sale" clauses in certain
loans  made after the  effective  date of the Garn Act are  enforceable,  within
certain limitations as set forth in the Garn Act and the regulations promulgated
thereunder), 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,  regardless  of the Master  Servicer's
ability to demonstrate that a sale threatens its legitimate security interest.

Subordinate Financing

                  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.  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 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


                                       75
<PAGE>


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 any  servicer to
collect  full  amounts  of  interest  on  certain  of the  Mortgage  Loans.  Any
shortfalls in interest collections  resulting from the application of the Relief
Act would result in a reduction of the amounts  distributable  to the holders of
the related  series of  Certificates,  and would not be covered by advances  or,
unless otherwise  specified in the related  Prospectus  Supplement,  any form of
Credit Support provided in connection with such Certificates.  In addition,  the
Relief Act imposes  limitations that would impair the ability of the servicer to
foreclose on an affected  Mortgage Loan during the  borrower's  period of active
duty status and, under certain  circumstances,  during an additional three-month
period thereafter.

Americans with Disabilities Act

                  Under Title III of the Americans with Disabilities Act of 1990
and rules promulgated thereunder (collectively,  the "ADA"), in order to protect
individuals  with   disabilities,   public   accommodations   (such  as  hotels,
restaurants,  shopping  centers,  hospitals,  schools and social  service center
establishments)  must remove  architectural and communication  barriers that are
structural in nature from existing places of public  accommodation to the extent
"readily  achievable".  In addition,  under the ADA,  alterations  to a place of
public  accommodation  or a commercial  facility are to be made so that,  to the
maximum extent  feasible,  such altered  portions are readily  accessible to and
usable by disabled  individuals.  The "readily  achievable"  standard takes into
account,  among other  factors,  the financial  resources of the affected  site,
owner, landlord or other applicable person. The requirements of the ADA may also
be imposed on a foreclosing  lender who succeeds to the interest of the borrower
as owner or landlord. Since the "readily achievable" standard may vary depending
on the financial condition of the owner or landlord, a foreclosing lender who is
financially more capable than the borrower of complying with the requirements of
the ADA may be subject to more  stringent  requirements  than those to which the
borrower is subject.

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


                                       76
<PAGE>


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  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 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  own 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 own 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)
certificates  ("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".

                                       77

<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. It is the opinion of Willkie Farr &
Gallagher,  counsel to the  Depositor,  that upon the issuance of each series of
REMIC  Certificates,  assuming  compliance  with all  provisions  of the related
Pooling Agreement and based upon the law on the date hereof,  for federal income
tax purposes 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 "regular  interests"  ("REMIC  Regular
Certificates") or "residual  interests" ("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 during which the requirements for such status
are not satisfied. The Pooling 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 terminated.

                  Characterization  of  Investments  in REMIC  Certificates.  In
general,  unless otherwise  provided in the related Prospectus  Supplement,  the
REMIC  Certificates  will be "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)(v) of the Code. 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 class of 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 the 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


                                       78
<PAGE>


instances  Mortgage Loans may not be treated entirely as assets described in the
foregoing sections. If so, the related Prospectus Supplement will describe those
Mortgage  Loans that may not be so treated.  The REMIC  Regulations  do provide,
however,   that  payments  on  Mortgage  Loans  held  pending  distribution  are
considered  part of the Mortgage Loans for purposes of Section  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 Pooling  Agreement,  the
Tiered REMICs will each qualify as a REMIC and the REMIC Certificates  issued by
the Tiered  REMICs,  respectively,  will be considered to evidence  ownership of
REMIC Regular  Certificates or REMIC Residual  Certificates in the related REMIC
within the meaning of the REMIC Provisions.

                  Solely  for   purposes  of   determining   whether  the  REMIC
Certificates  will be  "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 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


                                       79
<PAGE>


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"  includes
interest  that is  unconditionally  payable at least  annually at a single fixed
rate, at a "qualified  floating rate", or at 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"  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 life.
For this purpose,  the weighted average life 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  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



                                    80
<PAGE>


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.

                  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 (x) 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 and (y) using a discount rate equal to
the  original  yield to maturity of the  Certificate.  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,

                                       81
<PAGE>


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 currently  include 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".  Each of these elections to accrue interest,  discount
and premium  with  respect to a  Certificate  on a constant  yield  method or as
interest would be irrevocable.

                  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".  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

                                       82
<PAGE>


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". 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
Residential 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  Residential   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.

                  An original 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

                                       83
<PAGE>


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.  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 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  distribution  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


                                       84
<PAGE>


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  interest  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.

                  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,


                                       85
<PAGE>


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".   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  nontaxable  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 Trust Fund.  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 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".  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".

                  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 sum of 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


                                       86
<PAGE>


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% of the anticipated  weighted  average life of the REMIC,  based on
the  Prepayment  Assumption  and on any required or permitted  cleanup  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) or by certain wholly owned
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


                                       87
<PAGE>


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
cleanup   calls,   or  required   liquidation   provided   for  in  the  REMIC's
organizational   documents,  (i)  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 (ii) 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 Pooling 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  "--Taxation  of  Owners of REMIC
Residual  Certificates--Foreign  Investors  in  REMIC  Certificates"  below  for
additional  restrictions  applicable  to  transfers  of certain  REMIC  Residual
Certificates to foreign persons.

                  Mark-to-Market  Rules.   Prospective  purchasers  of  a  REMIC
Residual Certificate should be aware that on December 28, 1993, the IRS released
temporary  regulations  under Code  Section 475 (the  "Temporary  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 Temporary
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 may not be marked to market.  In  general,  a REMIC  Residual
Certificate has negative value if, as of the date a taxpayer  acquires the REMIC
Residual Certificate,  the present value of the tax liabilities  associated with
holding the REMIC Residual  Certificate exceeds the sum of (i) the present value
of the expected future distributions on the REMIC Residual Certificate, and (ii)
the present value of the  anticipated  tax savings  associated  with holding the
REMIC  Residual  Certificate  as the REMIC  generates  losses.  The  amounts and
present values of the anticipated tax liabilities, expected future distributions
and anticipated  tax savings are all to be determined  using (x) the prepayments
and reinvestment  assumptions  adopted under Section  1272(a)(6) of the Code, or
that would have been adopted had the REMIC's regular  interests been issued with
original  issue  discount,  (y) any  required or  permitted  cleanup  calls,  or
required  qualified  liquidation,  provided  for in the  REMIC's  organizational
documents  and (z) a discount  rate equal to the  "applicable  Federal rate" (as
specified  in  Section  1274(d)(1)  of the  Code)  that  would  apply  to a debt
instrument issued on the date of acquisition of the REMIC Residual  Certificate.
The  Temporary  Mark-to-Market  Regulations  apply to taxable years ending on or
after December 31, 1993. Furthermore,  the Temporary Mark-to-Market  Regulations
provide  the IRS with the  authority  to treat  any REMIC  Residual  Certificate
having  substantially  the same economic  effect as a "negative  value" residual
interest as a "negative  value" residual  interest.  On January 3, 1995, the IRS
released  proposed  regulations  under  Section  475 of the Code (the  "Proposed
Mark-to-Market  Regulations").  The Proposed Mark-to-Market  Regulations provide
that any residual interest (regardless of whether it has negative value) that is
acquired on or after January 4, 1995 is

                                       88
<PAGE>


not a "security"  for the  purposes of Section 475 of the Code,  and thus is not
subject to the mark-to-market rules.  Prospective purchasers of a REMIC Residual
Certificate should consult their tax advisors regarding the possible application
of the  Temporary  Mark-to-Market  Regulations  and the Proposed  Mark-to-Market
Regulations.

                  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 (x) three  percent of the excess of the
individual's  adjusted gross income over such amount or (y) 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 carefully
consult  with  their own 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 "--Basis Rules, Net Losses and  Distributions".  Except as provided in the
following  two  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

                                       89
<PAGE>


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,  which rate is computed and published monthly by the IRS),
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 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"
(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.

                  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  a 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 the 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 Pooling Agreement will include provisions
designed to prevent the acceptance of any contributions that would be subject to
such tax.


                                       90
<PAGE>


                  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 or Trustee in any case out of
its own funds,  provided  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  Pooling  Agreement  and in respect of compliance
with  applicable  laws  and  regulations.  Any  such  tax not  borne by a Master
Servicer,  Special Servicer 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,  which rate is computed  and  published  monthly by the IRS) 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 cleanup
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  (x)  residual  interests  in  such  entity  are not  held by  disqualified
organizations  and (y)  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 the  Pooling  Agreement,  and  will be
discussed  more fully 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 (x) such  holder's
social security number and a statement under penalty of perjury that such social
security number is that of the record holder or (y) a statement under penalty of
perjury that such record holder is not a disqualified organization.


                                       91
<PAGE>


                  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  FHLMC),  (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
Certificateholder's  adjusted  basis in such REMIC  Residual  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,  either
the Trustee or the Master Servicer 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, will,  subject to certain  notice  requirements  and various
restrictions and  limitations,  generally 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  will  generally  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 the REMIC Residual  Certificates,  including
income, excess, inclusions,


                                       92
<PAGE>


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".

                  The responsibility for complying with the foregoing  reporting
rules  will be borne by  either  the  Trustee  or the  Master  Servicer,  unless
otherwise stated in the related Prospectus Supplement.

                  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 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  nonresident  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 Pooling Agreement.

                                       93

<PAGE>


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 Pooling 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 any spread) 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) assets  described in Section  7701(a)(19)(C)  of the
Code;  (ii)  "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; and (iii) "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 assets described in Section  7701(a)(19)(C) 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)(B) 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


                                       94
<PAGE>


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) three percent 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  their
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. For
purposes of determining what constitutes  reasonable  servicing fees for various
types of mortgages the IRS has established certain "safe harbors". The servicing
fees paid with respect to the Mortgage Loans for certain series of Grantor Trust
Certificates  may be higher than the "safe  harbors" and,  accordingly,  may not
constitute reasonable servicing compensation.  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 necessary to
determine whether the preceding "safe harbor" rules apply.

                  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".  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  for 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


                                       95
<PAGE>


"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")  and the yield of such  Grantor
Trust  Fractional  Interest  Certificate  to such  holder.  Such yield  would be
computed at 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 spread
or any other 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  own 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 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 "--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 "Stripped Bond 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
Stripped Bond  Prepayment  Assumption  or any other rate and  Certificateholders
should bear in mind that the use of a representative initial offering price will


                                       96
<PAGE>


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 discount and market  discount  described in
"--If Stripped Bond Rules Do Not Apply" and "--Market Discount".

                  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 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.  Under the OID Regulations,  the stated  redemption
price is equal to the total of all  payments  to be made on such  Mortgage  Loan
other than "qualified  stated interest".  "Qualified  stated interest"  includes
interest  that is  unconditionally  payable at least  annually at a single fixed
rate, at a "qualified  floating rate", or at 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"  that does not operate in a manner that  accelerates  or defers  interest
payments on such Mortgage  Loan. 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  below-market  rate of  interest or the
acceleration or the deferral of interest payments.

                  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 in
preparing information returns to the Certificateholders and the IRS.

                  Notwithstanding  the  general  definition  of  original  issue
discount,  original  issue  discount will be considered to be de minimis if such
original  issue  discount  is less than  0.25% of the  stated  redemption  price
multiplied  by the  weighted  average  maturity of the Mortgage  Loan.  For this
purpose,  the weighted average maturity of the Mortgage Loan will be computed as
the sum of the amounts  determined,  as to each  payment  included in the stated
redemption  price of such  Mortgage  Loan,  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 by (ii) a fraction, the numerator of which is the
amount of the  payment  and the  denominator  of which is the stated  redemption
price of the Mortgage Loan. 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" rate or initial interest  holiday) will be
included in income as each payment of stated  principal price 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


                                       97
<PAGE>


the amount of each such payment and the  denominator of which is the outstanding
stated  principal amount of the Mortgage Loan. The OID Regulations also permit a
Certificateholder  to elect to accrue de minimis  original  issue  discount into
income  currently  based on a constant  yield method.  See  "--Market  Discount"
below.

                  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
the 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. If made, such election will apply to all market discount bonds


                                       98
<PAGE>


acquired by such  Certificateholder  during or after the first  taxable  year to
which such election  applies.  In addition,  the OID Regulations  would 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 Mortgage Loan with market discount,  the Certificateholder  would be deemed to
have made an  election  to  currently  include  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  and
thereafter  and,  possibly,   previously  acquired  instruments.   Similarly,  a
Certificateholder  that made  this  election  for a  Certificate  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". Each of these elections to accrue interest, discount and
premium with respect to a Certificate  on a constant yield method or as interest
is irrevocable.

                  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 Certificateholder's  option: (i) on the basis of a constant yield
method,  (ii) 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 generally will
be considered to be de minimis if it is less than 0.25% of the stated redemption
price of the  Mortgage  Loans  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 used,
if any. The effect of using a prepayment  assumption  could be to accelerate the
reporting of such discount  income.  If market discount is treated as de minimis
under the foregoing  rule, it appears that actual discount would be treated in a
manner  similar to original  issue  discount of a de minimis  amount.  See "--If
Stripped Bond Rules Do Not Apply".

                  Further, under the rules described in "--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


                                       99
<PAGE>


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 "--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 used, if any, 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 "--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  Trust  Strip  Certificates   should  consult  their  own  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 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 "--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.


                                       100
<PAGE>


                  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  Stripped  Bond
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 Stripped Bond  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  own tax  advisors  regarding  the  use of the  Stripped  Bond  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 Stripped Bond Prepayment Assumption.  However, if a Grantor Trust Strip
Certificate  is treated as an  interest in discrete  Mortgage  Loans,  or if the
Stripped Bond  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 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  payments are not
subject  to the  same  rules as debt  instruments  providing  for  noncontingent
payments.  Final  regulations  have been  promulgated with respect to contingent
payment debt instruments. However, like the OID Regulations, such 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.

                  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


                                       101
<PAGE>


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. 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,  within a reasonable time after
the end of each calendar  year, the Trustee or Master  Servicer,  as applicable,
will furnish to each  Certificateholder  during such year such 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
"--Taxation of Owners of REMIC Residual  Certificates--Backup  Withholding  with
Respect to REMIC Certificates" will also apply to Grantor Trust Certificates.

                  Foreign Investor.  In general,  the discussion with respect to
REMIC  Regular   Certificates   in  "--Taxation  of  Owners  of  REMIC  Residual
Certificates--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
United  States  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 CONSEQUENCES

                  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  tax law,  and the  discussion  above  does not
purport  to  describe  any  aspect  of the  tax  laws  of  any  state  or  other
jurisdiction.  Therefore,  prospective  investors  should  consult their own tax
advisors  with respect to the various tax  consequences  of  investments  in the
Offered Certificates.


                                       102
<PAGE>


                              ERISA CONSIDERATIONS

General

                  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,  medical savings accounts,  Keogh
plans and collective investment funds and separate 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 (all of which
are hereinafter referred to as "Plans"), and on persons who are fiduciaries with
respect to 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
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") 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.

                  Plan  Asset  Regulations.   A  Plan's  investment  in  Offered
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 (the
"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"  (that is, Plans and certain employee benefit
plans not subject to ERISA) is not "significant".  For this purpose, in general,
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, a Special Servicer or any Sub-Servicer, may be deemed
to be a Plan "fiduciary" with respect to the investing Plan, and thus subject to
the fiduciary responsibility provisions and prohibited transaction provisions of
ERISA and the Code. 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.

Prohibited Transaction Exemptions

                  First Union Corporation  ("First Union") has received from the
DOL an individual  prohibited  transaction  exemption (the  "Exemption"),  which
generally exempts from the application of the prohibited  transaction provisions
of Sections 406(a) and (b) and 407(a) of ERISA,  and the excise taxes imposed on
such  prohibited  transactions  pursuant to Section 4975(a) and (b) of the Code,
certain transactions,  among others,  relating to the servicing and operation of
mortgage pools and the purchase, sale and holding of mortgage pass-


                                       103
<PAGE>


through  certificates  underwritten by an Underwriter (as hereinafter  defined),
provided  that certain  conditions  set forth in the Exemption  application  are
satisfied.  For  purposes  of this  Section,  "ERISA  Considerations",  the term
"Underwriter"  includes (i) First Union, (ii) any person directly or indirectly,
through one or more intermediaries,  controlling,  controlled by or under common
control with First Union, and (iii) any member of the underwriting  syndicate or
selling group of which First Union or a person described in (ii) is a manager or
co-manager   with   respect  to  a  class  of   Certificates.   See  "Method  of
Distribution".

                  The Exemption sets forth six general  conditions which must be
satisfied for a transaction involving the purchase,  sale and holding of Offered
Certificates to be eligible for exemptive relief under the Exemption:

                First, the acquisition of Offered 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  Offered  Certificates  must  evidence  rights  and
        interests  which  are  not  subordinated  to the  rights  and  interests
        evidenced by other Certificates of the same trust.

                Third,  the Offered  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  ("Standard  &  Poor's"),
        Moody's Investors Service, Inc. ("Moody's"),  Duff & Phelps, Inc. ("Duff
        & Phelps") or Fitch Investors Service, Inc. ("Fitch").

                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,  the Special Servicer, any
        Sub-Servicer,  the  provider of any Credit  Support and any obligor with
        respect to Mortgage Assets  (including  mortgage loans underlying a CMBS
        not  issued  by FNMA,  FHLMC or GNMA)  constituting  more than 5% of the
        aggregate  unamortized  principal  balance of the Mortgage Assets 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 or placing 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 Pooling  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.

                  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,  Moody's,  Duff & Phelps or Fitch for at least
one year prior to the Plan's acquisition of 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 Certificates.

                  It is not clear whether  certain  Offered  Certificates  would
constitute  "certificates"  for  purposes of the  Exemption,  including  but not
limited to, (i) Certificates evidencing an interest in Mortgage Loans secured by
liens on real estate projects under construction,  (ii) Certificates  evidencing
an interest in a Trust Fund including Cash Flow Agreements or (iii) subordinated
Classes of Certificates.

                  If the  general  conditions  set  forth in 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


                                      104
<PAGE>


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 Offered  Certificates  acquired by a Plan upon  issuance
from the  Depositor  or  Underwriter  when the  Depositor,  Underwriter,  Master
Servicer, Special Servicer,  Sub-Servicer,  Trustee, provider of Credit Support,
or obligor with respect to Mortgage  Assets is a "Party in Interest" under ERISA
with respect to the investing Plan,  (ii) the direct or indirect  acquisition or
disposition in the secondary market of Offered  Certificates by a Plan and (iii)
the holding of Offered 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 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 this purpose,  an Excluded Plan
is a Plan sponsored by any member of the Restricted Group.

                  If certain specific  conditions set forth in 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
Sections  4975(a) and (b) of the Code by reason of Section  4975(c)(1)(E) of the
Code in connection with (i) 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 (other than an Excluded  Plan) when the
person who has discretionary authority or renders investment advice with respect
to the  investment of the Plan's assets in such  Certificates  is (a) an obligor
with  respect  to 5% or less of the fair  market  value of the  Mortgage  Assets
(including  mortgage loans  underlying a CMBS not issued by FNMA, FHLMC or GNMA)
in the related Trust Fund or (b) an affiliate of such a person,  (ii) the direct
or  indirect  acquisition  or  disposition  in the  secondary  market of Offered
Certificates by such Plan and (iii) the holding of Offered  Certificates by such
Plan.

                  Further,  if  certain  specific  conditions  set  forth in 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  set  forth in the  Exemption  that are  required  for this
purpose will be satisfied with respect to the 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 pools of Mortgage
Assets,  provided  that the general  conditions  set forth in the  Exemption are
satisfied.

                  The Exemption also provides 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 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  an Offered  Certificate,  a fiduciary of a
Plan  should  itself  confirm  (i)  that  the  Offered  Certificates  constitute
"certificates"  for  purposes of the  Exemption  and (ii) that the  specific and
general  conditions 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 that may be 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.

                  The  DOL  recently  issued  a  Prohibited   Transaction  Class
Exemption 95-60 (the "Class  Exemption"),  which exempts from the application of
the prohibited  transactions provisions of Sections 406(a), 406(b) and 407(a) of
ERISA  and  Section  4975  of the  Code  transactions  in  connection  with  the
servicing,  management  and  operation of a trust in which an insurance  company
general  account has an interest as a result of its  acquisition of certificates
issued by the trust,  provided that certain conditions are satisfied.  Insurance
company  general  accounts  are  allowed to  purchase,  in reliance on the Class
Exemption, classes of Certificates that (i) are subordinated to other classes of
Certificates and/or (ii) have not received a rating at the time of the


                                      105
<PAGE>


acquisition  in one of the three  highest  rating  categories  from  Standard  &
Poor's,  Moody's,  Duff & Phelps or Fitch.  In addition to the  foregoing  Class
Exemption,  certain insurance  company general accounts,  which support policies
issued by any  insurer on or before  December  31, 1998 to or for the benefit of
employee  benefit plans,  are allowed to purchase  Certificates in reliance upon
regulations  to be  promulgated by the DOL pursuant to Section 1460 of the Small
Business Job Protection  Act of 1996. If such policies  satisfy the Section 1460
regulations,  then  the  insurer  will be  deemed  in  compliance  with  ERISA's
fiduciary  requirements and prohibited  transaction  rules with respect to those
assets of the insurer's general account which support such policies.

                  Any  fiduciary  of a Plan that  proposes  to cause the 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 (and scope of relief  provided  by) the  Exemption or any other
prohibited  transaction  exemption  in  connection  therewith.   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.

                                LEGAL INVESTMENT

                  The  Offered   Certificates  of  any  series  will  constitute
"mortgage  related  securities"  for purposes of the Secondary  Mortgage  Market
Enhancement Act of 1984 ("SMMEA") only if so specified in the related Prospectus
Supplement.  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  directly  secured by a first lien on a single  parcel of real estate upon
which is located a dwelling or mixed residential and commercial structure,  such
as certain  multifamily loans, and 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 that specifically limits the legal investment authority
of any such  entities  with respect to "mortgage  related  securities",  Offered
Certificates  would  constitute  legal  investments for entities subject to such
legislation only to the extent provided in such legislation.

                  SMMEA also amended the legal investment authority of federally
chartered  depository   institutions  as  follows:   federal  savings  and  loan
associations  and federal  savings  banks may invest in, sell or otherwise  deal
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.

                  Pursuant to final  implementing  regulations  under the Riegle
Community Development and Regulatory  Improvement Act of 1994 (the "Riegle Act")
and the terms of the Riegle Act, a  modification  of the definition of "mortgage
related securities" became effective in November 1996 to include among the types
of loans to which such  securities may relate loans directly  secured by a first
lien on "one or more  parcels of real  estate  upon which is located one or more
commercial   structures".   The  regulations  also  imposed  on  national  banks
purchasing  "mortgage related securities" the requirement that the securities be
fully secured by interests

                                      106
<PAGE>


in a pool of loans to numerous obligors.  In addition,  the related  legislative
history of the Riegle  Act  indicates  that this  expanded  definition  includes
multifamily  loans  secured by more than one parcel of real estate upon which is
located more than one  structure.  Until  September 23, 2001 any state may enact
legislation   limiting  the  extent  to  which   "commercial   mortgage  related
securities" would constitute legal investments under that state's laws.

                  All depository  institutions  considering an investment in the
Offered   Certificates  of  any  series  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  regulatory  authorities),  setting 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 Prospectus
Supplements  hereto will be offered in series.  The  distribution of the Offered
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.  The Prospectus Supplement for the Offered Certificates of each series
will,  as to each  class of such  Certificates,  set  forth  the  method  of the
offering,  either the initial  public  offering price or the method by which the
price at which the  Certificates of such class will be sold to the public can be
determined,   the  amount  of  any  underwriting   discounts,   concessions  and
commissions  to  underwriters,  any  discounts or  commissions  to be allowed to
dealers and the proceeds of the offering to the Depositor.

                  If so  specified  in the related  Prospectus  Supplement,  the
Offered  Certificates  of a  series  will be  distributed  in a firm  commitment
underwriting, subject to the terms and conditions of the underwriting agreement,
by  First  Union  Capital  Markets  Corp.   acting  as  underwriter  with  other
underwriters,  if any, named therein.  Alternatively,  the Prospectus Supplement
may specify that Offered Certificates will be distributed by First Union Capital
Markets  Corp.  acting as agent.  If First Union Capital  Markets Corp.  acts as
agent in the sale of Offered  Certificates,  First Union  Capital  Markets Corp.
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
date of issuance.  The exact percentage for each series of Certificates  will be
disclosed in the related Prospectus  Supplement.  To the extent that First Union
Capital  Markets Corp.  elects to purchase  Offered  Certificates  as principal,
First Union Capital  Markets Corp.  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.

                  This Prospectus and related Prospectus Supplements may be used
by the  Depositor,  First Union  Capital  Markets  Corp.,  an  affiliate  of the
Depositor,  and any other  affiliate of the Depositor  when  required  under the
federal  securities  laws  in  connection  with  offers  and  sales  of  Offered
Certificates in

                                      107
<PAGE>


furtherance of  market-making  activities in Offered  Certificates.  First Union
Capital  Markets Corp. or any such other affiliate may act as principal or agent
in such  transactions.  Such sales will be made at prices  related to prevailing
market prices at the time of sale or otherwise.

                  The  Depositor  will agree to  indemnify  First Union  Capital
Markets Corp. and any  underwriters  and their  respective  controlling  persons
against certain civil  liabilities,  including  liabilities under the Securities
Act, or will contribute to payments that any such person may be required to make
in respect thereof.

                  In the  ordinary  course  of  business,  First  Union  Capital
Markets Corp.  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 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 class of  Certificates  not offered hereby may be initially  retained by the
Depositor,  and  may  be  sold  by the  Depositor  at any  time  to one or  more
institutional investors.

                  Underwriters  or agents and their  associates may be customers
of (including  borrowers  from),  engage in  transactions  with,  and/or perform
services  for the  Depositor,  its  affiliates,  and the Trustee in the ordinary
course of business.

                                  LEGAL MATTERS

                  Unless   otherwise   specified   in  the  related   Prospectus
Supplement,  certain legal matters in connection  with the  Certificates of each
series,  including certain federal income tax consequences,  will be passed upon
for the Depositor by Willkie Farr & Gallagher,  New York, New York and for First
Union  Capital  Markets  Corp. by Kilpatrick  Stockton,  LLP,  Charlotte,  North
Carolina.

                              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 at least one Rating
Agency.

                  Ratings  on  commercial  mortgage  pass-through   certificates
address the likelihood of receipt by the holders  thereof of all  collections on
the underlying mortgage assets to which such holders are entitled. These ratings
address the structural,  legal and  issuer-related  aspects associated with such
certificates,  the  nature of the  underlying  mortgage  assets  and the  credit
quality of the guarantor, if any. Ratings on commercial


                                      108
<PAGE>


mortgage  pass-through  certificates  do not  represent  any  assessment  of the
likelihood of principal  prepayments by borrowers 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.

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

                  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.

                                      109

<PAGE>




                                INDEX OF PRINCIPAL DEFINITIONS

                                                                      Page
Accrual Certificates .................................................15, 41
Accrued Certificate Interest ......................................... 41
ADA .................................................................. 76
ARM Loans ............................................................ 32
Available Distribution Amount ........................................ 41
Bondtype ............................................................. 29
BookEntry Certificates ...............................................17, 40
Cash Flow Agreement ..................................................2, 13, 34
CERCLA ............................................................... 27
Certificate ..........................................................2, 9, 49
Certificate Account ..................................................11, 33
Certificate Balance ..................................................3, 14, 42
Certificate Owner ....................................................17, 47
Certificateholders ...................................................  3
Closing Date ......................................................... 80
CMBS .................................................................2, 11, 28
CMBS Agreement ....................................................... 32
CMBS Issuer .......................................................... 32
CMBS Servicer ........................................................ 32
CMBS Trustee ......................................................... 33
Code .................................................................17, 77
Commercial Properties ................................................9, 29
Commission ...........................................................  3
Committee Report ..................................................... 79
Companion Class ......................................................15, 16, 42
Contributions Tax .................................................... 90
Controlled Amortization Class ........................................15, 16, 42
Cooperative Loans .................................................... 66
Cooperatives ......................................................... 29
CPR .................................................................. 37
Credit Support .......................................................2, 12, 33
Credittype ........................................................... 29
Cutoff Date .......................................................... 15
Debt Service Coverage Ratio .......................................... 30
Definitive Certificate ............................................... 17
Definitive Certificates .............................................. 40
Depositor ............................................................ 28
Determination Date ................................................... 41
Direct Participants .................................................. 47
Distribution Date .................................................... 15
Distribution Date Statement .......................................... 44
DOL ..................................................................103
DTC ..................................................................  3
Due Period ........................................................... 43
Equity Participation ................................................. 32
ERISA ................................................................19, 103
Events of Default .................................................... 59
Excess Funds ......................................................... 39
Exchange Act .........................................................  4

                                      110
<PAGE>

Exemption ............................................................103
FAMC ................................................................. 11
FHLMC ................................................................ 11
First Union ..........................................................103
FNMA ................................................................. 11
Garn Act ............................................................. 75
GNMA ................................................................. 11
Grantor Trust Certificates ...........................................17, 77
Grantor Trust Fractional Interest Certificates .......................18, 19, 94
Grantor Trust Fund ................................................... 77
Grantor Trust Strip Certificate ...................................... 94
Indirect Participants ................................................ 47
Insurance Proceeds ................................................... 51
IRS .................................................................. 80
Issue Premium ........................................................ 85
L/C Bank ............................................................. 63
Lease ................................................................4, 10
Lease Assignment ..................................................... 10
Lessee ...............................................................4, 10
Liquidation Proceeds ................................................. 51
LoantoValue Ratio .................................................... 31
Lockout Period ....................................................... 32
Master Servicer ......................................................3, 9
Mortgage Asset Seller ................................................11, 28
Mortgage Assets ......................................................2, 28
Mortgage Loans .......................................................2, 9, 28
Mortgage Notes ....................................................... 28
Mortgage Rate ........................................................10, 32
Mortgaged Properties ................................................. 28
Mortgages ............................................................ 28
Multifamily Properties ...............................................9, 28
Net Operating Income ................................................. 30
Nonrecoverable Advance ............................................... 43
Notional Amount ......................................................14, 41
Offered Certificates .................................................  2
OID Regulations ...................................................... 78
Originator ........................................................... 29
PAC .................................................................. 37
Participants ......................................................... 28
Parties in Interest ..................................................103
PassThrough Rate .....................................................3, 14
Permitted Investments ................................................ 51
Plans ................................................................103
Pooling Agreement ....................................................13, 48
Prepayment Assumption ................................................ 79
Prepayment Interest Shortfall ........................................ 35
Prepayment Period .................................................... 45
Prepayment Premium ................................................... 32
Prohibited Transactions Tax .......................................... 90
Proposed MarktoMarket Regulations .................................... 88
Prospectus Supplement ................................................  2
Rating Agency ........................................................ 20
Record Date .......................................................... 41
Related Proceeds ..................................................... 43


                                      111
<PAGE>

Relief Act ........................................................... 76
REMIC ................................................................3, 77
REMIC Certificates ................................................... 77
REMIC Provisions ..................................................... 77
REMIC Regular Certificates ...........................................17, 78
REMIC Regulations .................................................... 78
REMIC Residual Certificates ..........................................17, 78
REO Property .........................................................9, 10, 45
RICO ................................................................. 76
Securities Act .......................................................  3
Senior Certificates ..................................................13, 40
Servicing Standard ................................................... 54
SMMEA ................................................................106
SPA .................................................................. 37
Special Servicer .....................................................3, 9, 54
Stripped Bond Prepayment Assumption .................................. 96
Stripped Interest Certificates .......................................13, 14, 40
Stripped Principal Certificates ......................................13, 40
Subordinate Certificates .............................................13, 40
SubServicer .......................................................... 54
SubServicing Agreement ............................................... 54
TAC .................................................................. 37
Temporary MarktoMarket Regulations ................................... 88
Tiered REMICS ........................................................ 79
Title V .............................................................. 75
Trust Assets .........................................................  3
Trust Fund ...........................................................  2
Trustee ..............................................................3, 9
UCC .................................................................. 65
Value ................................................................ 31
Warranting Party ..................................................... 50



                                      112
<PAGE>

                      [THIS PAGE INTENTIONALLY LEFT BLANK]




                                      113
<PAGE>






                                     PART II
                     INFORMATION NOT REQUIRED IN PROSPECTUS

Item 14.  Other Expenses of Issuance and Distribution.

                  The  following  sets forth the  estimated  expenses  and costs
expected to be incurred in connection with the issuance and  distribution of the
Certificates being registered hereby.
   
    Registration Fee .............................................$   909,133
    Rating Agency Fees .............................................2,300,000
    Printing and Engraving Expenses ................................. 375,000
    Accounting Fees and Expenses .................................... 375,000
    Legal Fees and Expenses ........................................1,500,000
    Blue Sky and Legal Investment Fees and Expenses ................. 250,000
    Trustee Fees and Expenses ....................................... 250,000
    Miscellaneous ................................................... 750,000

    Total .........................................................$6,709,133
    


Item 15.  Indemnification of Directors and Officers.

                  The Pooling and  Servicing  Agreements  will  provide  that no
director,  officer,  employee or agent of the  Registrant is liable to the Trust
Fund or the  Certificateholders,  except for any liability which would otherwise
be imposed by reason of misfeasance,  bad faith or negligence in the performance
of duties under such Pooling and Servicing Agreements,  or by reason of reckless
disregard  of such duties.  The Pooling and  Servicing  Agreements  will further
provide that, with the exceptions stated above, a director, officer, employee or
agent of the Registrant is entitled to be  indemnified  and held harmless by the
Trust Fund against any loss,  liability or expense  incurred in connection  with
legal  action  relating to such  Pooling and  Servicing  Agreements  and related
Certificates,  other  than any loss,  liability  or  expense:  (i)  specifically
required to be borne thereby pursuant to the terms of such Pooling and Servicing
Agreements, or otherwise incidental to the performance of obligations and duties
thereunder;  and (ii) incurred in connection  with any violation of any state or
federal securities law.

                  Sections 55-8-50 through 55-8-58 of the revised North Carolina
Business  Corporation Act (the "NCBCA") contain specific  provisions relating to
indemnification  of directors and officers of North  Carolina  corporations.  In
general,  the statute  provides that (i) a corporation must indemnify a director
or officer who is wholly  successful  in his defense of a proceeding to which he
is a party  because of his status as such,  unless  limited by the  articles  of
incorporation,  and (ii) a corporation may indemnify a director or officer if he
is not wholly successful in such defense, if it is determined as provided in the
statute  that the  director  or officer  meets a certain  standard  of  conduct,
provided  when  a  director  or  officer  is  liable  to  the  corporation,  the
corporation  may not  indemnify  him.  The  statute  also  permits a director or
officer of a  corporation  who is a party to a proceeding to apply to the courts
for indemnification, unless the articles of incorporation provide otherwise, and
the court may order indemnification under certain circumstances set forth in the
statute.  The statute further provides that a corporation may in its articles of
incorporation,  by contract or by resolution provide indemnification in addition
to that provided by the statute,  subject to certain conditions set forth in the
statute.

                  The Articles of Incorporation  of the Registrant  provide that
the personal  liability of each director of the corporation is eliminated to the
fullest extent  permitted by the provisions of the NCBCA, as presently in effect
or as amended.  No amendment,  modification  or repeal of this  provision of the
Articles of  Incorporation  shall adversely  affect any right or protection of a
director that exists at the time of such amendment, modification or repeal.


                                      II-1
<PAGE>


                  The  Registrant  maintains  directors  and officers  liability
insurance,  which  provides  coverage of up to  $80,000,000,  subject to certain
deductible  amounts.  In  general,  the  policy  insures  (i)  the  Registrant's
directors and certain  officers  against loss by reason of any of their wrongful
acts,  and/or (ii) the  Registrant  against loss arising from claims against the
directors  and  officers by reason of their  wrongful  acts,  all subject to the
terms and conditions contained in the policy.

                  Under  agreements which may be entered into by the Registrant,
certain  controlling  persons,  directors and officers of the  Registrant may be
entitled to  indemnification  by underwriters  and agents who participate in the
distribution  of  Certificates  covered by the  Registration  Statement  against
certain liabilities, including liabilities under the Securities Act.

Item 16.  Exhibits.

Exhibits--
   
    1(a)--  Form of Underwriting Agreement.*
    3(a)--  Amended and Restated Articles of Incorporation.*
    3(b)--  Amended and Restated By-Laws.*
    4(a)--  Form of Pooling and Servicing Agreement.*
    5(a)--  Opinion of Willkie Farr & Gallagher with respect to legality.*
    5(b)--  Opinion of Senior Vice President and Deputy General Counsel of First
            Union National Bank f North Carolina.*
    8(a)--  Opinion of Willkie Farr & Gallagher (included with Exhibit 5(a)).*
    23(a)-- Consent of Willkie Farr & Gallagher (included as part of Exhibit
            5(a) and Exhibit 8(a)).*
    23(b)-- Consent of Senior Vice President and Deputy General Counsel of First
            Union National Bank of North Carolina (included as part of
            Exhibit 5(b)).*
    24(a)-- Power of Attorney.*


    *       Previously filed
    


Item 17.  Undertakings.

A.       The undersigned Registrant hereby undertakes:

                  (1) To file,  during any  period in which  offers or sales are
being made, a post-effective amendment to this registration statement:

                (i) to include any  prospectus  required by Section  10(a)(3) of
        the Securities Act of 1933;

                (ii) to reflect in the  prospectus  any facts or events  arising
        after the  effective  date of the  registration  statement  (or the most
        recent post-effective  amendment thereof) which,  individually or in the
        aggregate,  represent a fundamental  change in the information set forth
        in  the  registration  statement.  Notwithstanding  the  foregoing,  any
        increase or decrease in the volume of  securities  offered (if the total
        dollar  value of  securities  offered  would not  exceed  that which was
        registered)  and any deviation from the low or high end of the estimated
        maximum  offering  range may be reflected in the form of the  prospectus
        filed with the Commission  pursuant to Rule 424(b) if, in the aggregate,
        the changes in volume and price  represent  no more than a 20% change in
        the maximum  aggregate  offering price set forth in the  "Calculation of
        Registration Fee" table in the effective registration statement;


                                      II-2
<PAGE>


                (iii) to include any  material  information  with respect to the
        plan  of  distribution  not  previously  disclosed  in the  registration
        statement  or  any  material   change  to  such   information   in  this
        registration statement;

provided however,  that paragraphs  (A)(1)(i) and (A)(1)(ii) do not apply if the
information  required  to be  included in a  post-effective  amendment  by those
paragraphs  is  contained  in periodic  reports  filed with or  furnished to the
Commission  by the  Registrant  pursuant  to Section 13 or Section  15(d) of the
Securities  Exchange  Act of 1934 that are  incorporated  by  reference  in this
registration statement.

                  (2) That, for the purpose of determining  any liability  under
the Securities Act of 1933, each such  post-effective  amendment shall be deemed
to be a new registration  statement  relating to the securities offered therein,
and the  offering  of such  securities  at that  time  shall be deemed to be the
initial bona fide offering thereof.

                  (3) To remove from  registration by means of a  post-effective
amendment  any of the  securities  being  registered  which remain unsold at the
termination of the offering.

                  B. The  undersigned  Registrant  hereby  undertakes  that, for
        purposes of determining  any liability under the Securities Act of 1933,
        each filing of the Registrant's  annual report pursuant to Section 13(a)
        or 15(d) of the Securities  Exchange Act of 1934 (and, where applicable,
        each filing of an employee  benefit  plan's  annual  report  pursuant to
        Section  15(d)  of  the  Securities   Exchange  Act  of  1934)  that  is
        incorporated by reference in the registration  statement shall be deemed
        to be a new registration  statement  relating to the securities  offered
        therein,  and the  offering  of such  securities  at that time  shall be
        deemed to be the initial bona fide offering thereof.

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

                  D. Insofar as  indemnification  for liabilities  arising under
        the Securities  Act of 1933 may be permitted to directors,  officers and
        controlling   persons  of  the  Registrant  pursuant  to  the  foregoing
        provisions,  or otherwise,  the  Registrant has been advised that in the
        opinion of the Securities and Exchange  Commission such  indemnification
        is against  public  policy as  expressed  in the Act and is,  therefore,
        unenforceable.  In the event  that a claim for  indemnification  against
        such  liabilities  (other than the payment by the Registrant of expenses
        incurred or paid by a  director,  officer or  controlling  person of the
        Registrant in the successful defense of any action,  suit or proceeding)
        is  asserted  by  such  director,   officer  or  controlling  person  in
        connection with the securities  being  registered,  the Registrant will,
        unless in the  opinion of its  counsel  the  matter has been  settled by
        controlling precedent, submit to a court of appropriate jurisdiction the
        question whether such  indemnification by it is against public policy as
        expressed in the Act and will be governed by the final  adjudication  of
        such issue.

                  E. The Registrant reasonably believes that the security rating
        requirement for the eligibility of this Form S-3 will be met at the time
        of sale for each series of Certificates.



                                      II-3
<PAGE>






                                   SIGNATURES
   
                  Pursuant to the requirements of the Securities Act of 1933, as
amended, the Registrant certifies that it has reasonable grounds to believe that
it meets all of the requirements for filing on Form S-3 and has duly caused this
Amendment No. 3 to the Registration  Statement on Form S-3 (No.  33-97994) to be
signed on its behalf by the undersigned,  thereunto duly authorized, in the City
of Charlotte, State of North Carolina, on March 19, 1997.
    
                              First Union Commercial Mortgage Securities, Inc.

                              By:/s/ Brian E. Simpson
                                     Brian E. Simpson
                                     President
   
                  Pursuant to the  requirements  of the  Securities Act of 1933,
this Amendment No. 3 to the  Registration  Statement on Form S-3 (No.  33-97994)
has been  signed by the  following  persons in the  capacities  and on the dates
indicated.
    


Signature                    Capacity                           Date

   
/s/ Brian E. Simpson         President and Director             March 19, 1997
- --------------
Brian E. Simpson

       *                     Senior Vice President and          March 19, 1997
- --------------
James H. Hatch               Treasurer (Chief Financial
                             Officer and Chief Accounting
                             Officer)

       *                     Director                           March 19, 1997
- --------------
Wayne K. Brown

       *                     Director                           March 19, 1997
- --------------------
Michael H. Greco
    

*By:     /s/ Brian E. Simpson
          Brian E. Simpson
          Attorney-in-Fact


                                      II-4
<PAGE>
                  No dealer,  salesperson or other person has been authorized to
give  any  information  or to make any  representations  not  contained  in this
Prospectus  Supplement and the  accompanying  Prospectus  and, if given or made,
such  information  or  representation  must not be relied  upon as  having  been
authorized by the Depositor or by the  Underwriter.  This Prospectus  Supplement
and the  accompanying  Prospectus  do not  constitute  an offer  to  sell,  or a
solicitation of an offer to buy, the securities  offered hereby to anyone in any
jurisdiction  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 any such offer or
solicitation.  Neither  the  delivery  of  this  Prospectus  Supplement  and the
accompanying  Prospectus  nor any sale  First  Union  Commercial  Mortgage  made
hereunder shall, under any circumstances, create an Securities, Inc. implication
that  information  herein or therein is correct as of (Depositor)  anytime since
the date of this Prospectus Supplement or the accompanying Prospectus.

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

                                TABLE OF CONTENTS

                              Prospectus Supplement
                                                              Page

    Summary of Prospectus Supplement............................S-6
    Risk Factors...............................................S-21
    Description of the Mortgage Pool...........................S-24
    Servicing of the Mortgage Loans............................S-38
    Description of the Certificates............................S-42
    Yield and Maturity Considerations..........................S-52
    Use of Proceeds............................................S-57
    Certain Federal Income Tax Consequences....................S-57
    ERISA Considerations.......................................S-58
    Legal Investment...........................................S-61
    Method of Distribution.....................................S-61
    Legal Matters..............................................S-62
    Rating.....................................................S-62
    Index of Principal Definitions.............................S-63
    Annex A....................................................S-65

                                Prospectus
    Prospectus Supplement.........................................3
    Available Information.........................................3
    Incorporation of Certain Information
          by Reference............................................4
    Summary of Prospectus.........................................9
    Risk Factors.................................................21
    Description of the Trust Funds...............................28
    Yield and Maturity Considerations............................34
    The Depositor................................................39
    Use of Proceeds..............................................40
    Description of the Certificates..............................40
    D0000000000000 the Pooling Agreements........................48
    Description of Credit Support................................62
    Certain Legal Aspects of Mortgage Loans and Leases...........64
    Certain Federal Income Tax Consequences......................77
    State and Other Tax Consequences............................102
    ERISA Considerations........................................103
    Legal Investment............................................106
    Method of Distribution......................................107
    Legal Matters...............................................108
    Financial Information.......................................108
    Rating......................................................108
    Index of Principal Definitions..............................110

                        First Union Commercial Mortgage
                               Securities, Inc.
                                  (Depositor)

                       Commercial Mortgage Pass-Through
                                 Certificates
                            Series 199[ ]-CMBS-[ ]

                           ________________________


                             PROSPECTUS SUPPLEMENT

                           ________________________


                                  [ ], 199[ ]


                                      II-5

<PAGE>
[INFORMATION CONTAINED HEREIN IS SUBJECT TO COMPLETION OR AMENDMENT.
A REGISTRATION STATEMENT RELATING TO THESE SECURITIES HAS BEEN FILED WITH THE
SECURITIES AND EXCHANGE COMMISSION.  THESE SECURITIES MAY NOT BE SOLD NOR MAY
OFFERS TO BUY BE ACCEPTED PRIOR TO THE TIME THE REGISTRATION STATEMENT BECOMES
EFFECTIVE.  THIS PROSPECTUS SHALL NOT CONSTITUTE AN OFFER TO SELL OR THE
SOLICITATION OF AN OFFER TO BUY NOR SHALL THERE BE ANY SALE OF THESE SECURITIES
IN ANY STATE IN WHICH SUCH OFFER, SOLICITATION OR SALE WOULD BE UNLAWFUL PRIOR
TO REGISTRATION OR QUALIFICATION UNDER THE SECURITIES LAWS OF ANY SUCH STATE.]


PROSPECTUS SUPPLEMENT
(To Prospectus dated ________, 199[ ])

                SUBJECT TO COMPLETION, DATED [ ], 199[ ]

                              $-----------

            First Union Commercial Mortgage Securities, Inc.
                               (Depositor)
              Commercial Mortgage Pass-Through Certificates
                         Series 199[ ]-CMBS-[ ]
                           ------------------

         The Series 199[ ]-CMBS-[ ] Commercial Mortgage Pass-Through
Certificates (the "Certificates") will consist of [ ] classes (each, a "Class")
of Certificates, [ ] of which Classes (the Certificates of such Classes,
collectively, the "Offered Certificates") are offered hereby and are designated
as the Class [ ] Certificates, the Class [ ] Certificates, the Class [ ]
Certificates and the Class [ ] Certificates, and [ ] of which Classes (the
Certificates of such Classes, collectively, the "Private Certificates") are not
offered hereby. As and to the extent described herein, the Private Certificates
will be subordinate to the Offered Certificates; the Class [ ], Class [ ] and
Class [ ] Certificates will be subordinate to the Class [ ] Certificates; the
Class [ ] and Class [ ] Certificates will be subordinate to the Class [ ]
Certificates; and the Class [ ] Certificates will be subordinate to the Class
[ ] Certificates.
                           __________________ (cover continued on next page)

PROSPECTIVE INVESTORS SHOULD CONSIDER THE INFORMATION SET FORTH UNDER "RISK
FACTORS" ON PAGE S-21 OF THIS PROSPECTUS SUPPLEMENT AND ON PAGE 21 OF THE
PROSPECTUS.

PROCEEDS OF THE ASSETS IN THE TRUST FUND ARE THE SOLE SOURCE OF PAYMENTS ON THE
OFFERED CERTIFICATES. THE OFFERED CERTIFICATES DO NOT REPRESENT AN INTEREST IN
OR OBLIGATION OF THE DEPOSITOR OR ANY OF ITS AFFILIATES, INCLUDING WITHOUT
LIMITATION FIRST UNION NATIONAL BANK OF NORTH CAROLINA. A CERTIFICATE IS NOT A
DEPOSIT AND NEITHER THE OFFERED CERTIFICATES NOR THE MORTGAGE LOANS ARE 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>
<S>                   <C>                         <C>                         <C>

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

         Class           Initial Certificate          % of Initial Pool            Initial Pass-
                               Balance                     Balance                Through Rate(1)
===================== =========================== =========================== ======================

===================== =========================== =========================== ======================
</TABLE>

(1) The Pass-Through Rates for the Class [ ], Class [ ], Class [ ] and Class [ ]
Certificates are variable and subject to change as described herein.

         The Offered Certificates will be purchased by
__________________________________________ (in such capacity, the "Underwriter")
from the Depositor and will be offered by the Underwriter from time to time in
negotiated transactions or otherwise at varying prices to be determined at the
time of sale. Proceeds to the Depositor from the sale of the Offered
Certificates, after deducting expenses payable by the Depositor, will be
approximately [ ]% of the initial aggregate Certificate Balance of the Offered
Certificates, plus accrued interest.

         The Offered Certificates are offered by the Underwriter subject to
prior sale, withdrawal, cancellation or modifications of the offer without
notice, to receipt and acceptance by the Underwriter and to certain additional
conditions. It is expected that the Class [ ] Certificates will be delivered in
book-entry form through the Same-Day Funds Settlement System of The Depository
Trust Company and that the other Classes of Offered Certificates will be
delivered in definitive form at the offices of the Underwriter at
______________________________________ on or about ___________, 199[ ]
(the "Delivery Date"), against payment therefor in immediately available funds.
                           ------------------

       The date of this Prospectus Supplement is _________, 199[ ].
<PAGE>
(cover continued)

         It is a condition to their issuance that the Class [ ] Certificates be
rated not lower than "[ ]" by [ ], that the Class [ ] Certificates be rated not
lower than "[ ]" by [ ], that the Class [ ] Certificates be rated not lower than
"[ ]" by [ ], and that the Class [ ] Certificates be rated not lower than "[ ]"
by [ ]. See "Description of the Certificates", "Risk Factors--The Certificates"
and "Rating" herein.

         The Certificates (together with the right to receive Prepayment
Premiums, which right is not offered hereby) will represent in the aggregate the
entire beneficial ownership interest in a trust fund (the "Trust Fund"), to be
established by First Union Commercial Mortgage Securities, Inc. (the
"Depositor"), that will consist primarily of a segregated pool (the "Mortgage
Pool") of [first] [junior] priority, multifamily and commercial mortgage loans
(the "Mortgage Loans"). As of ______, 199[ ] (the "Cut-off Date"), the Mortgage
Loans had an aggregate principal balance (the "Initial Pool Balance") of
approximately [$ ], after application of all payments of principal due on or
before such date, whether or not received. [ ] of the Mortgage Loans (the "Fixed
Rate Loans"), which represent [ ]% of the Initial Pool Balance, bear interest at
fixed annualized rates ("Mortgage Rates"), and [ ] of the Mortgage Loans (the
"ARM Loans"), which represent [ ]% of the Initial Pool Balance, bear interest at
Mortgage Rates that are subject to periodic adjustment. [ ] of the Mortgage
Loans, which represent [ ]% of the Initial Pool Balance, provide for monthly
payments of principal and interest ("Monthly Payments") based on amortization
schedules that are significantly longer than their terms, thereby leaving
substantial principal amounts (each, a "Balloon Payment") due and payable on
their respective maturity dates. The Depositor will acquire the Mortgage Loans
from First Union National Bank of North Carolina (the "Mortgage Loan Seller"),
which originated the Mortgage Loans, and will transfer the Mortgage Loans,
without recourse, to the Trustee in exchange for the Certificates.

         Distributions of interest on and principal of the Certificates will be
made, to the extent of available funds, on the [ ]th day of each month or, if
any such [ ]th day is not a business day, then on the next succeeding business
day, commencing ________, 199[ ] (each, a "Distribution Date"). As more fully
described herein, distributions allocable to interest accrued on each Class of
offered Certificates will be made on each Distribution Date based on the
pass-through rate (the "Pass-Through Rate") then applicable to such Class and
the stated principal amount (the "Certificate Balance") of such Class
outstanding immediately prior to such Distribution Date. The Pass-Through Rate
for each Class of Offered Certificates applicable to the first Distribution Date
is set forth on the previous page. After the initial Distribution Date, the
Pass-Through Rate for each Class of Offered Certificates will equal from time to
time the weighted average of, subject to certain adjustments described herein,
the Net Mortgage Rates on the Mortgage Loans. The Net Mortgage Rate for any
Mortgage Loan will generally equal its Mortgage Rate, minus [ ] basis points.
The initial Certificate Balance of each Class of Offered Certificates is set
forth on the previous page. Distributions allocable to principal of the Offered
Certificates will be made in the amounts and in accordance with the priorities
described herein. Such distributions will be made sequentially, that is, solely
in respect of the Class [ ] Certificates until they are retired, then in respect
of the Class [ ] Certificates until they are retired, and so on in respect of
each of the other Classes of Certificates with Certificate Balances in
alphabetical order of Class designation. See "Description of the
Certificates--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, and on the
changes to the Pass-Through Rate thereof as described herein. 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 as of the date
such payment was due.





                                      S-2
<PAGE>

(cover continued)

See "Description of the Certificates--Certificate Balances" and
"--Distributions", "Yield and Maturity Consideration and "Servicing of the
Mortgage Loans--Modifications, Waivers and Amendments" herein, and "Yield and
Maturity Considerations" and "Risk Factors--Prepayments; Average Life of
Certificates; Yields" in the Prospectus.

         As described herein, an election will be made to treat the Trust Fund
(exclusive of the right to any Prepayment Premium collected from any borrower)
as a "real estate mortgage investment conduit" ("REMIC") for income tax
purposes. The Offered Certificates will constitute "regular interests" in the
REMIC. See "Certain Federal Income Tax Consequences" herein and in the
Prospectus.

         The Underwriter intends to make a secondary market in the Offered
Certificates, but has no obligation to do so. There is currently no secondary
market for the Offered Certificates, and there can be no assurance that such a
market will develop or, if it does develop, that it will continue. See "Risk
Factors--The Certificates--Limited Liquidity" herein.

THE PROSPECTUS THAT ACCOMPANIES THIS PROSPECTUS SUPPLEMENT 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 TO OBTAIN MATERIAL INFORMATION CONCERNING THE OFFERED
CERTIFICATES. SALES OF THE OFFERED CERTIFICATES MAY NOT BE CONSUMMATED UNLESS
THE PURCHASER HAS RECEIVED BOTH THE PROSPECTUS AND THIS PROSPECTUS SUPPLEMENT.

IN CONNECTION WITH THIS OFFERING, THE UNDERWRITERS MAY OVER-ALLOT OR EFFECT
TRANSACTIONS WHICH STABILIZE OR MAINTAIN THE MARKET PRICE OF THE OFFERED
CERTIFICATES AT A LEVEL ABOVE THAT WHICH MIGHT OTHERWISE PREVAIL IN THE OPEN
MARKET. SUCH STABILIZING, IF COMMENCED, MAY BE DISCONTINUED AT ANY TIME.

UNTIL ________________,199[ ], ALL DEALERS EFFECTING TRANSACTIONS IN THE OFFERED
CERTIFICATES, WHETHER OR NOT PARTICIPATING IN THIS DISTRIBUTION, MAY BE REQUIRED
TO DELIVER A PROSPECTUS SUPPLEMENT AND PROSPECTUS. THIS DELIVERY REQUIREMENT IS
IN ADDITION TO THE OBLIGATION OF DEALERS TO DELIVER A PROSPECTUS SUPPLEMENT AND
PROSPECTUS WHEN ACTING AS UNDERWRITERS AND WITH RESPECT TO THEIR UNSOLD
ALLOTMENTS OR SUBSCRIPTIONS.






                                      S-3
<PAGE>


                               TABLE OF CONTENTS
                               -----------------
<TABLE>

<S>                                                                                                           <C>
SUMMARY OF PROSPECTUS SUPPLEMENT..............................................................................S-6
RISK FACTORS..................................................................................................S-21
         The Certificates.....................................................................................S-21
                  Limited Liquidity...........................................................................S-21
                  Certain Yield and Maturity Considerations...................................................S-21
         The Mortgage Loans...................................................................................S-22
                  Risks of Multifamily and Commercial Lending.................................................S-22
                  Limited Recourse............................................................................S-22
                  Environmental Law Considerations............................................................S-22
                  Geographic Concentration....................................................................S-23
                  Concentration of Mortgage Loans and Related Borrowers.......................................S-23
                  Balloon Payments............................................................................S-23
                  Adjustable Rate Loans.......................................................................S-24
                  Potential Conflict of Interest..............................................................S-24
DESCRIPTION OF THE MORTGAGE POOL..............................................................................S-24
         General..............................................................................................S-24
         Mortgage Loan History................................................................................S-24
         Certain Terms and Conditions of the Mortgage Loans...................................................S-24
                  Mortgage Rates; Calculations of Interest....................................................S-24
                  Due Dates...................................................................................S-25
                  Amortization................................................................................S-25
                  Prepayment Provisions.......................................................................S-25
                  Non-recourse Obligations....................................................................S-25
                  Due-on-Sale" and "Due-on-Encumbrance" Provisions............................................S-25
         Additional Mortgage Loan Information.................................................................S-26
                  The Mortgage Pool...........................................................................S-26
                  Property Inspections; Environmental Assessments.............................................S-34
                  Borrower Concentration......................................................................S-34
                  Condominium Loans...........................................................................S-34
         The Mortgage Loan Seller.............................................................................S-35
         Assignment of the Mortgage Loans; Repurchases........................................................S-35
         Representations and Warranties; Repurchases..........................................................S-36
         Changes in Mortgage Pool Characteristics.............................................................S-37
SERVICING OF THE MORTGAGE LOANS...............................................................................S-38
         General..............................................................................................S-38
         The Master Servicer..................................................................................S-39
         The Special Servicer.................................................................................S-39
         Servicing and Other Compensation and Payment of Expenses.............................................S-39
         Modifications, Waivers and Amendments................................................................S-41
         Inspections; Collection of Operating Information.....................................................S-41
DESCRIPTION OF THE CERTIFICATES...............................................................................S-42
         General..............................................................................................S-42
         Registration; Denominations..........................................................................S-42
         Certificate Balances.................................................................................S-43
         Pass-Through Rates...................................................................................S-43
         Distributions........................................................................................S-44
                  General.....................................................................................S-44
                  The Available Distribution Amount...........................................................S-44
                  Application of the Available Distribution Amount............................................S-45
                  Distributable Certificate Interest..........................................................S-46
                  Principal Distribution Amount...............................................................S-47




                                      S-4
<PAGE>



                  Treatment of REO Properties.................................................................S-48
                  Prepayment Premiums.........................................................................S-48
         Subordination; Allocation of Losses and Certain Expenses.............................................S-48
         P&I Advances.........................................................................................S-50
         Reports to Certificateholders; Available Information.................................................S-50
         Voting Rights........................................................................................S-51
         Termination..........................................................................................S-51
         The Trustee..........................................................................................S-52
YIELD AND MATURITY CONSIDERATIONS.............................................................................S-52
         Yield Considerations.................................................................................S-52
                  General.....................................................................................S-52
                  Pass-Through Rates..........................................................................S-52
                  Rate and Timing of Principal Payments.......................................................S-52
                  Losses and Shortfalls.......................................................................S-53
                  Certain Relevant Factors....................................................................S-53
                  Delay in Payment of Distributions...........................................................S-54
                  Unpaid Distributable Certificate Interest...................................................S-54
         Weighted Average Life................................................................................S-54
USE OF PROCEEDS...............................................................................................S-57
CERTAIN FEDERAL INCOME TAX CONSEQUENCES.......................................................................S-57
ERISA CONSIDERATIONS..........................................................................................S-58
LEGAL INVESTMENT..............................................................................................S-61
METHOD OF DISTRIBUTION........................................................................................S-61
LEGAL MATTERS.................................................................................................S-62
RATING........................................................................................................S-62
INDEX OF PRINCIPAL DEFINITIONS................................................................................S-63
ANNEX A.......................................................................................................S-65
</TABLE>





                                      S-5
<PAGE>






                      SUMMARY OF PROSPECTUS SUPPLEMENT

         The following summary is qualified in its entirety by reference to the
detailed information 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 will have the meanings specified in the Prospectus. 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. References to percentages of Mortgaged
Properties are references to the percentages of the Initial Pool Balance
represented by the aggregate Cut-off Date Balance of the related Mortgage Loans.

Title of Certificates..............Commercial Mortgage Pass-Through
                                   Certificates, Series 199[ ] CMBS-[ ] (the
                                   "Certificates"), to be issued, in [ ] classes
                                   (each, a "Class") to be designated as: (i)
                                   the Class [ ], Class [ ], Class [ ] and Class
                                   [ ] Certificates [(collectively, the "REMIC
                                   Regular Certificates")]; and (ii) the Class R
                                   Certificates. Only the Class [ ], Class [ ],
                                   Class [ ] and Class [ ] Certificates
                                   (collectively, the "Offered Certificates")
                                   are offered hereby.

                                   The Class [ ] and Class R 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..........................First Union Commercial Mortgage Securities,
                                   Inc., a North Carolina corporation. The
                                   Depositor is a wholly owned subsidiary of
                                   First Union National Bank of North Carolina,
                                   the Mortgage Loan Seller. Neither the
                                   Depositor nor any of its affiliates has
                                   insured or guaranteed the Offered
                                   Certificates. See "The Depositor" in the
                                   Prospectus.

Master Servicer....................[ ], a [ ] corporation and a wholly owned
                                   subsidiary of [ ]. See "Servicing of the
                                   Mortgage Loans-- The Master Servicer" and
                                   "--Servicing and Other Compensation and
                                   Payment of Expenses" herein.

Special Servicer...................[ ], a [ ] corporation. See "Servicing of
                                   the Mortgage Loans--The Special Servicer" and
                                   "--Servicing and Other Compensation and
                                   Payment of Expenses" herein.

Trustee............................[ ], a [ ] banking corporation.

Mortgage Loan Seller...............First Union National Bank of North Carolina,
                                   a national banking association, which is a
                                   subsidiary of First Union Corporation, a
                                   North Carolina corporation registered as a
                                   bank holding company under the Bank Holding
                                   Company Act of 1956, as amended. See
                                   "Description of the Mortgage Pool--The
                                   Mortgage Loan Seller" herein.

Cut-off Date.......................[                    ].






                                      S-6
<PAGE>






Delivery Date......................On or about [                ].

Registration; Denominations........The Class [ ] Certificates will be issued
                                   in book-entry format in denominations of
                                   $1,000 principal amount and in integral
                                   multiples thereof. The Class [ ], Class [ ]
                                   and Class [ ] Certificates will be issued in
                                   fully registered, certificated form in
                                   denominations of $100,000 principal amount
                                   and in integral multiples of $1,000 in excess
                                   thereof, with one Certificate of each such
                                   Class evidencing an additional amount equal
                                   to the remainder of the initial Certificate
                                   Balance of such Class. See "Description of
                                   the Certificates-- Registration;
                                   Denominations" herein and "Description of the
                                   Certificates-- Book-Entry Registration and
                                   Definitive Certificates" in the Prospectus.

The Mortgage Pool..................The Mortgage Pool will consist of [ ]
                                   Mortgage Loans with an aggregate Cut-off Date
                                   Balance (the "Initial Pool Balance") of [$ ].
                                   The Cut-off Date Balances (that is, in each
                                   case, its unpaid principal balance as of the
                                   Cut-off Date, after application of all
                                   payments of principal due on or before such
                                   date, whether or not received) of the
                                   Mortgage Loans range from [$ ] to [$ ], and
                                   the Mortgage Loans have an average Cut-off
                                   Date Balance of [$ ]. The Mortgage Loans are
                                   not insured or guaranteed by the United
                                   States, any governmental agency or
                                   instrumentality or any private mortgage
                                   insurer. All numerical information provided
                                   herein with respect to the Mortgage Loans is
                                   provided on an approximate basis.

                                   Each Mortgage Loan is secured by a [first]
                                   [junior] mortgage lien on the borrower's fee
                                   simple (or in [ ] cases, leasehold) estate in
                                   a parcel of real property (each, a "Mortgaged
                                   Property") constituting, in the case of [ ]
                                   Mortgaged Properties, Multifamily Properties
                                   and in the case of [ ] Mortgaged Properties,
                                   Commercial Properties. [ ] of the Mortgaged
                                   Properties, or [ ]%, are located in [ ]. The
                                   remaining Mortgaged Properties are located in
                                   [ ] ([ ] Mortgaged Properties, or [ ]%), [ ]
                                   ([ ] Mortgaged Properties, or [ ]%), [ ] ([ ]
                                   Mortgaged Properties, or [ ]% and throughout
                                   [ ] other states. See "Description of the
                                   Mortgage Pool-- Additional Mortgage Loan
                                   Information" herein.

                                   [ ] of the Mortgage Loans, or [ ]% (the
                                   "Fixed Rate Loans"), bear interest at
                                   annualized rates ("Mortgage Rates") that
                                   remain fixed for their remaining loan terms.
                                   [ ] of the Mortgage Loans, or [ ]% (the "Step
                                   Rate Loans"), bear interest at Mortgage Rates
                                   that, in general, will increase one to four
                                   times over their remaining loan terms
                                   pursuant to a fixed schedule. The remaining
                                   [ ] Mortgage Loans (the "ARM Loans"), which
                                   represent [ ]% of the Initial Pool Balance,
                                   bear interest at Mortgage Rates that adjust
                                   periodically (monthly, semi-annually or every
                                   [ ] years, in response to changes in the [ ]
                                   average cost of funds (the "[ ] Index") of
                                   [ ]. See






                                      S-7
<PAGE>






                                   "Description of the Mortgage Pool--Certain
                                   Terms and Conditions of the Mortgage Loans"
                                   herein.

                                   All but [ ] of the Mortgage Loans provide for
                                   Monthly Payments based on amortization
                                   schedules significantly longer than their
                                   terms to maturity. As a result, such Mortgage
                                   Loans ("Balloon Loans") will have substantial
                                   principal amounts due and payable (each such
                                   amount, a "Balloon Payment") on their
                                   respective maturity dates, unless prepaid
                                   prior thereto. Balloon Loans generally
                                   involve a greater risk of default than
                                   self-amortizing loans because the ability of
                                   a borrower to make a 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; Borrower Default"
                                   in the Prospectus.

                                   [ ] of the Mortgage Loans, or [ ]%, currently
                                   restrict or prohibit voluntary principal
                                   prepayments. Those Mortgage Loans either (i)
                                   permit voluntary principal payments provided
                                   that the prepayment is accompanied by an
                                   additional amount (a "Prepayment Premium") in
                                   excess of the amount prepaid ([ ] Mortgage
                                   Loans, or [ ]%), or (ii) currently prohibit
                                   voluntary prepayments of principal for a
                                   period (a "Lock-out Period") ending on a date
                                   (a "Lock-out Expiration Date") specified in
                                   the related Mortgage Note, and, in general,
                                   impose Prepayment Premiums in connection with
                                   prepayments made thereafter ([ ] Mortgage
                                   Loans, or [ ]%). The remaining Mortgage Loans
                                   permit voluntary prepayments of principal
                                   without material restriction. In general,
                                   Prepayment Premiums are calculated as a
                                   percentage of the amount prepaid, which
                                   percentage generally declines, in nearly all
                                   cases to 0%, over the loan term. See
                                   "Description of the Mortgage Pool--Certain
                                   Terms and Conditions of the Mortgage Loans"
                                   and "--Additional Mortgage Loan Information"
                                   herein. Prepayment Premiums, if collected,
                                   will not be distributed in respect of any
                                   Class of Certificates. See "Description of
                                   the Certificates-- Distributions-- Prepayment
                                   Premiums" herein. However, the ability of the
                                   Master Servicer and the Special Servicer to
                                   waive or modify the terms of any Mortgage
                                   Loan relating to the payment of a Prepayment
                                   Premium is limited as described herein.

                                   As of the Cut-off Date, the Mortgage Loans
                                   had the following additional characteristics
                                   (all weighted averages set forth below being
                                   based on the Cut-off Date Balances of the
                                   respective Mortgage Loans):









                                      S-8
<PAGE>
                                   (i)    Mortgage Rates ranging from [ ]%
                                          per annum to [ ]% per annum, and a
                                          weighted average Mortgage Rate of [ ]%
                                          per annum;

                                   (ii)   remaining terms to scheduled maturity
                                          ranging from [ ] months to [ ] months,
                                          and a weighted average remaining term
                                          to scheduled maturity of [ ] months;

                                   (iii)  remaining amortization terms ranging
                                          from [ ] months to [ ] months, and a
                                          weighted average remaining
                                          amortization term of [ ] months; and

                                   (iv)   Debt Service Coverage Ratios
                                          (calculated as described under
                                          "Description of the Mortgage Pool--
                                          Additional Mortgage Loan Information"
                                          herein) ranging from [ ]% to [ ]%, and
                                          a weighted average Debt Service
                                          Coverage Ratio of [ ]%.

                                   For information regarding the loan-to-value
                                   ratios of the Mortgage Loans, see
                                   "Description of the Mortgage Pool--
                                   Additional Mortgage Loan Information" and
                                   "Risk Factors--The Mortgage Loans--Risks of
                                   Multifamily and Commercial Lending" herein.

                                   On or prior to the Delivery Date, the
                                   Depositor will acquire the Mortgage Loans
                                   from the Mortgage Loan Seller pursuant to an
                                   agreement between the Depositor and the
                                   Mortgage Loan Seller (the "Mortgage Loan
                                   Purchase Agreement"). In the Mortgage Loan
                                   Purchase Agreement, the Mortgage Loan Seller
                                   will make certain representations and
                                   warranties to the Depositor 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. In connection
                                   with the assignment of its interests in the
                                   Mortgage Loans to the Trustee, the Depositor
                                   will also assign its rights under the
                                   Mortgage Loan Purchase Agreement insofar as
                                   they relate to or arise out of, the Mortgage
                                   Loan Seller's representations and warranties
                                   regarding the Mortgage Loans. 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 and the
                                   Trustee (the "Pooling and Servicing
                                   Agreement"), and (together with the right to
                                   receive Prepayment Premiums) will represent
                                   in the aggregate the entire beneficial
                                   ownership interest in a trust fund (the
                                   "Trust Fund") consisting of the Mortgage Pool
                                   and certain related assets.

     A. Certificate Balances.......Upon initial issuance, the Class
                                   [ ] Certificates will have a Certificate
                                   Balance of [$ ], which will represent
                                   approximately [ ]% of the Initial Pool
                                   Balance; the Class [ ]








                                      S-9
<PAGE>
                                   Certificates will have a Certificate Balance
                                   of [$ ], which will represent approximately
                                   [ ]% of the Initial Pool Balance; the Class
                                   [ ] Certificates will have a Certificate
                                   Balance of [$ ], which will represent
                                   approximately [ ]% of the Initial Pool
                                   Balance; the Class [ ] Certificates will have
                                   a Certificate Balance of [$ ], which will
                                   represent approximately [ ]% of the Initial
                                   Pool Balance; and the Class [ ], Class [ ]
                                   and Class [ ] Certificates will have an
                                   aggregate Certificate Balance of [$ ], which
                                   will represent approximately [ ]% of the
                                   Initial Pool Balance. The "Certificate
                                   Balance" of any Class of REMIC Regular
                                   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 other
                                   assets in the Trust Fund. As more
                                   particularly described herein, the
                                   Certificate Balance of any such Class of
                                   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 losses on the Mortgage Loans
                                   (herein referred to as "Realized Losses") and
                                   certain Trust Fund expenses (herein referred
                                   to as "Additional Trust Fund Expenses")
                                   actually allocated to such Class of
                                   Certificates on such Distribution Date.

                                   The Class R Certificates will not have a
                                   Certificate Balance and will represent the
                                   right to receive certain limited amounts not
                                   otherwise payable as principal of and
                                   interest on the REMIC Regular Certificates.
                                   See "Description of the Certificates--
                                   Certificate Balances" herein.

     B. Pass-Through Rates.........The Pass-Through Rates applicable
                                   to the Class [ ] Certificates, Class [ ]
                                   Certificates, Class [ ] Certificates and
                                   Class [ ] Certificates for the initial
                                   Distribution Date will equal [ ]%, [ ]%,
                                   [ ]%, and [ ]%, respectively per annum. With
                                   respect to any Distribution Date subsequent
                                   to the initial Distribution Date, the
                                   Pass-Through Rate for each such Class of
                                   Offered Certificates will equal the Weighted
                                   Average Net Mortgage Rate for such
                                   Distribution Date.

                                   The Pass-Through Rate applicable to each
                                   Class of Private Certificates (other than the
                                   Class R Certificates) for each Distribution
                                   Date will equal the Weighted Average Net
                                   Mortgage Rate for such Distribution Date. The
                                   Class R Certificates will have no specified
                                   Pass-Through Rate.

                                   The "Weighted Average Net Mortgage Rate" for
                                   each Distribution Date is the weighted
                                   average of the Net Mortgage Rates for the
                                   Mortgage Loans as of the commencement of the
                                   one-month period that constitutes the
                                   "Collection Period" for such Distribution
                                   Date, weighted on the basis of their
                                   respective Stated Principal Balances
                                   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 [ ] basis
                                   points;






                                      S-10
<PAGE>
                                   provided that the Net Mortgage Rate for any
                                   Mortgage Loan will not reflect any
                                   adjustments to the Mortgage Rate thereon in
                                   connection with a bankruptcy or similar
                                   proceeding involving the related borrower or
                                   a modification of such Mortgage Rate agreed
                                   to by the Master Servicer and/or the Special
                                   Servicer as described herein under "Servicing
                                   of the Mortgage Loans-- Modifications,
                                   Waivers and Amendments". A "basis point" is
                                   1/100th of a percentage point. 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 be
                                   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 distributed on the Certificates on
                                   such date and (ii) the principal portion of
                                   any Realized Loss incurred in respect of such
                                   Mortgage Loan during the related Collection
                                   Period. See "Description of the
                                   Certificates--Pass-Through Rates" herein.

     C. Distributions..............Distributions on the Certificates will be
                                   made by the Master Servicer, to the extent of
                                   available funds, on the [ ]th day of each
                                   month or, if any such [ ]th day is not a
                                   business day, then on the next succeeding
                                   business day, commencing [ ], 199[ ] (each, a
                                   "Distribution Date"), to the holders of the
                                   Certificates (the "Certificateholders") that
                                   were holders of record as of the close of
                                   business on the last business day of the
                                   month preceding the month of each such
                                   distribution (each, a "Record Date").
                                   Notwithstanding the above, the final
                                   distribution on any Certificate will be made
                                   after due notice by the Master Servicer of
                                   the pendency of such distribution and only
                                   upon presentation and surrender of such
                                   Certificate at the location to be specified
                                   in such notice. The total of all payments or
                                   other collections (or advances in lieu
                                   thereof) on or in respect of the Mortgage
                                   Loans (other than Prepayment Premiums) that
                                   are available for distribution to
                                   Certificateholders on any Distribution Date
                                   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, for so long as any
                                   Class of Offered Certificates remains
                                   outstanding, the Master Servicer will (except
                                   as otherwise described under "Description of
                                   the Certificates-- Termination" herein) apply
                                   the Available Distribution Amount for such
                                   date for the following purposes and in the
                                   following order of priority, in each case to
                                   the extent of remaining available funds:

                                   (1)     to distributions of interest to the
                                           holders of the Class [ ] Certificates
                                           in an amount equal to all
                                           Distributable Certificate Interest in
                                           respect of the Class [ ] Certificates
                                           for such Distribution Date and, to
                                           the extent not previously paid, for
                                           all prior Distribution Dates;








                                      S-11
<PAGE>
                                   (2)     to distributions of principal to the
                                           holders of the Class [ ] 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;

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

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

                                   (5)     if the Class [ ] Certificates have
                                           been retired, to distributions of
                                           principal to the holders of the Class
                                           [ ] 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 [ ] Certificates;

                                   (6)     to distributions to the holders of
                                           the Class [ ] Certificates to
                                           reimburse such holders for all
                                           Realized Losses and Additional Trust
                                           Fund Expenses, if any, previously
                                           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 [ ] Certificates
                                           in an amount equal to all
                                           Distributable Certificate Interest in
                                           respect of such Class of Certificates
                                           for such Distribution Date and, to
                                           the extent not previously paid, for
                                           all prior Distribution Dates;

                                   (8)     if the Class [ ] and Class [ ]
                                           Certificates have been retired, to
                                           distributions of principal to the
                                           holders of the Class [ ] 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 [ ] and/or
                                           Class [ ] Certificates;

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







                                      S-12
<PAGE>

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

                                   (11)    if the Class [ ], Class [ ] and Class
                                           [ ] 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 [ ], Class
                                           [       ] and/or Class [ ]
                                           Certificates;

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

                                   (13)    to distributions to the holders of
                                           the respective Classes of Private
                                           Certificates as described herein. See
                                           "Description of the Certificates--
                                           Distributions-- Application of the
                                           Available Distribution Amount"
                                           herein.

                                   The "Distributable Certificate Interest" in
                                   respect of any Class of REMIC Regular
                                   Certificates for any Distribution Date will
                                   generally equal 30 days' interest at the
                                   applicable Pass-Through Rate accrued on the
                                   Certificate Balance of such Class of
                                   Certificates outstanding immediately prior to
                                   such Distribution Date, reduced (to not less
                                   than zero) by such Class' allocable share (in
                                   each case, calculated as described herein) of
                                   any Net Aggregate Prepayment Interest
                                   Shortfall (as described below) for such
                                   Distribution Date. See "Servicing of the
                                   Mortgage Loans--Servicing and Other
                                   Compensation and Payment of Expenses" and
                                   "Description of the Certificates--
                                   Distributions--Distributable Certificate
                                   Interest" herein.

                                   The "Principal Distribution Amount" for any
                                   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) 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; (b) the
                                   aggregate of all 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 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 the
                                   principal portion of any Scheduled






                                      S-13
<PAGE>
                                   Payment (other than a Balloon Payment) due,
                                   or the principal portion of any Assumed
                                   Scheduled Payment deemed due, in respect of
                                   such Mortgage Loan on a Due Date during or
                                   prior to the related Collection Period and
                                   not previously recovered; (d) the aggregate
                                   of all liquidation proceeds and insurance
                                   proceeds that were received on or in respect
                                   of Mortgage Loans during the related
                                   Collection Period and that were identified
                                   and applied by the Master Servicer as
                                   recoveries of principal, in each case net of
                                   any portion of such amounts that represents a
                                   recovery of the principal portion of any
                                   Scheduled Payment (other than a Balloon
                                   Payment) due, or of the principal portion of
                                   any Assumed Scheduled Payment deemed due, in
                                   respect of the related Mortgage Loan on a Due
                                   Date during or prior to the related
                                   Collection Period and not previously
                                   recovered; and (e) if such Distribution Date
                                   is subsequent to the initial Distribution
                                   Date, the excess, if any, of the Principal
                                   Distribution Amount for the immediately
                                   preceding Distribution Date, over the
                                   aggregate distributions of principal made on
                                   the Certificates on such immediately
                                   preceding Distribution Date.

                                   The "Scheduled Payment" due on any Mortgage
                                   Loan on any related Due Date will be 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 granted or agreed to by
                                   the Master Servicer and/or 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. The "Assumed Scheduled
                                   Payment" is an amount deemed due in respect
                                   of any Balloon Loan that is delinquent in
                                   respect of its Balloon Payment beyond the
                                   first Determination Date that follows its
                                   stated maturity date. The Assumed Scheduled
                                   Payment deemed due on any such Balloon Loan
                                   on its stated maturity date and on each
                                   successive related Due Date that it remains
                                   or is deemed to remain outstanding will 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 prior to its stated
                                   maturity date. The "Determination Date" will
                                   be a specified date each month as of which
                                   the Available Distribution Amount and the
                                   Master Servicer's advancing obligation in
                                   respect of the Distribution Date in such
                                   month will be determined. See "Description of
                                   the Certificates--Distributions--Principal
                                   Distribution Amount" herein.

                                   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.

                                   Prepayment Premiums collected during the
                                   Collection Period for any Distribution Date
                                   will not constitute part of the Available






                                      S-14
<PAGE>

                                   Distribution Amount for such Distribution
                                   Date. The right to receive any such
                                   Prepayment Premiums will be initially
                                   retained by the Depositor.

P&I Advances.......................Subject to a  recoverability determination
                                   as described herein, the Master Servicer will
                                   be required to make advances (each, a "P&I
                                   Advance") with respect to each Distribution
                                   Date. A P&I Advance will be 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 Servicing Fees, 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.

                                   As more fully described herein, the Master
                                   Servicer will be entitled to interest on any
                                   P&I Advances made by it and 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 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 (the "Master Servicer
                                   Reimbursement Rate"), 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" and "Servicing of the Mortgage
                                   Loans--Servicing and Other Compensation and
                                   Payment of Expenses" herein and "Description
                                   of the Certificates--Advances in Respect of
                                   Delinquencies" and "Description of the
                                   Pooling 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 during such Collection
                                   Period. A "Prepayment Interest Shortfall" is
                                   a shortfall in the collection of a full
                                   month's interest (net of related Servicing
                                   Fees) on any Mortgage Loan by reason of a
                                   full or partial principal prepayment made
                                   prior to its Due Date in any Collection
                                   Period. A "Prepayment Interest Excess" is a
                                   payment of interest (net of related Servicing
                                   Fees) made in connection with any full or
                                   partial prepayment of a Mortgage Loan
                                   subsequent to its Due Date in any Collection
                                   Period, which payment of interest is intended
                                   to cover the period on and after such Due
                                   Date. 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






                                      S-15
<PAGE>
                                   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-- Distributable Certificate
                                   Interest" herein.

Subordination; Allocation of
Losses and Certain Expenses........The rights of holders of the Class [ ],
                                   the Class [ ], the Class [ ] and the Private
                                   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 [ ] Certificates and to
                                   the rights of the holders of each other such
                                   Class of Subordinate Certificates, if any,
                                   with an earlier alphabetical Class
                                   designation. This subordination is intended
                                   to enhance the likelihood of timely receipt
                                   by the holders of the Class [ ] Certificates
                                   of the full amount of Distributable
                                   Certificate Interest payable in respect of
                                   such Classes of Certificates on each
                                   Distribution Date, and the ultimate receipt
                                   by the holders of the Class [ ] Certificates
                                   of principal equal to their entire
                                   Certificate Balance. Similarly, but to
                                   decreasing degrees, this subordination is
                                   also intended to enhance the likelihood of
                                   timely receipt by the holders of the Class
                                   [ ], Class [ ] and Class [ ] Certificates of
                                   the full amount of Distributable Certificate
                                   Interest payable in respect of such Classes
                                   of Certificates on each Distribution Date,
                                   and the ultimate receipt by the holders of
                                   the Class [ ], Class [ ] and Class [ ]
                                   Certificates of principal equal to their
                                   entire respective Certificate Balances.

                                   The protection afforded to the holders of the
                                   Class [ ] Certificates by means of the
                                   subordination of the Private Certificates, to
                                   the holders of the Class [ ] Certificates by
                                   means of the subordination of the Class [ ]
                                   and the Private Certificates, to the holders
                                   of the Class [ ] Certificates by means of the
                                   subordination of the Class [ ], the Class [ ]
                                   and the Private Certificates, and to the
                                   holders of the Class [ ] 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 the order
                                   described above in this Summary under
                                   "Description of the Certificates--
                                   Distri-butions". No other form of Credit
                                   Support will be available for the benefit of
                                   the holders of the Offered Certificates.

                                   On each Distribution Date, following all
                                   distributions on the Certificates to be made
                                   on such date, the aggregate of all Realized
                                   Losses and Additional Trust Fund- Expenses,
                                   that have been incurred since the Cut-off
                                   Date through the end of the related
                                   Collection Period and have not previously
                                   been allocated as described below will be
                                   allocated to the respective Classes of REMIC
                                   Regular Certificates (in each case in
                                   reduction of its






                                      S-16
<PAGE>
                                   Certificate Balance), in reverse alphabetical
                                   order of their Class designations, but in the
                                   aggregate only to the extent that the
                                   aggregate Certificate Balance of such Classes
                                   of Certificates remaining outstanding after
                                   giving effect to the distributions on such
                                   Distribution Date exceeds the aggregate
                                   Stated Principal Balance of the Mortgage Pool
                                   expected to be outstanding immediately
                                   following such Distribution Date. See
                                   "Description of the Certificates--
                                   Subordination; Allocation of Losses and
                                   Certain Expenses" herein.

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

Optional Termination...............Each of the Depositor and the Master
                                   Servicer will have an option to purchase all
                                   of the Mortgage Loans and 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 remaining aggregate Stated
                                   Principal Balance of the Mortgage Pool is
                                   less than [ ]% of the Initial Pool Balance.
                                   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
                                   Offered 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 in the Prospectus.






                                      S-17
<PAGE>
                                   In addition, insofar as an investor's initial
                                   investment in any Offered Certificate is
                                   returned 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 a majority of the
                                   Mortgage Loans may be prepaid at any time,
                                   subject, in certain cases, to the payment of
                                   a Prepayment Premium. See "Description of the
                                   Mortgage Pool" herein. Accordingly, the rate
                                   of prepayments on the Mortgage Loans is
                                   likely to be inversely related to the level
                                   of prevailing market interest rates (and,
                                   presumably, to the yields on comparable
                                   alternative investments).

Certain Federal Income Tax
Consequences.......................An election will be made to treat the Trust
                                   Fund (exclusive of the right to any
                                   Prepayment Premium collected from any
                                   borrower) as a "real estate mortgage
                                   investment conduit" (a "REMIC") for federal
                                   income tax purposes. The assets of the REMIC
                                   will consist of the Mortgage Loans, any REO
                                   Properties acquired on behalf of the
                                   Certificateholders and the Certificate
                                   Account (see "Description of the Pooling
                                   Agreements--Certificate Account" in the
                                   Prospectus). For federal income tax purposes,
                                   (a) the Offered Certificates and the Class
                                   [ ] Certificates will be the "regular
                                   interests" in, and generally will be treated
                                   as debt obligations of, the REMIC, and (b)
                                   the Class R Certificates will be the sole
                                   class of "residual interests" in the REMIC.

                                   The Class [ ] Certificates will not, and the
                                   Class [ ] Certificates will, 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 of [ ]%.
                                   However, no representation is made that the
                                   Mortgage Loans will prepay at that rate or at
                                   any other rate.

                                   The Offered Certificates will be treated as
                                   "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 certain
                                   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-18
<PAGE>

ERISA Considerations...............A fiduciary of any employee benefit plan
                                   or other retirement arrangement subject to
                                   the Employee Retirement Income Security Act
                                   of 1974, as amended ("ERISA"), or Section
                                   4975 of the Code (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.

                                   First Union Corporation has received from the
                                   U.S. Department of Labor (the "DOL") an
                                   individual Prohibited Transaction Exemption
                                   that generally exempts from the application
                                   of certain of the prohibited transaction
                                   provisions of Sections 406(a) and (b) and
                                   407(a) of ERISA and the excise taxes imposed
                                   on such prohibited transactions by Section
                                   4975(a) and (b) of the Code, transactions
                                   relating to the purchase, sale and holding of
                                   pass-through certificates underwritten by the
                                   Underwriter, provided that certain conditions
                                   are satisfied.

                                   The Prohibited Transaction Exemption
                                   generally applies to the Class [ ]
                                   Certificates, but not the other Classes of
                                   Offered Certificates. As a result, no
                                   transfer of a Class [ ], Class [ ] or Class
                                   [ ] Certificate or any interest therein may
                                   be made to a Plan or to any person who is
                                   directly or indirectly purchasing such
                                   Certificate or interest therein on behalf of,
                                   as named fiduciary of, as trustee of, or with
                                   assets of a Plan, unless the prospective
                                   transferee (at its own expense) provides the
                                   Certificate Registrar (as identified herein)
                                   with a certification and an opinion of
                                   counsel which establish to the Certificate
                                   Registrar's satisfaction that such transfer
                                   will not result in a violation of Sections
                                   406 and 407 of ERISA or Section 4975 of the
                                   Code or result in the imposition of an excise
                                   tax under Section 4975 of the Code. See
                                   "ERISA Considerations" herein and in the
                                   Prospectus.

Rating.............................It is a condition of their issuance that
                                   the Class [ ] Certificates be rated not lower
                                   than "[ ]" by [ ], that the Class [ ]
                                   Certificates be rated not lower than "[ ]" by
                                   [ ], that the Class [ ] Certificates be rated
                                   not lower than "[ ]" by [ ] and that the
                                   Class [ ] Certificates be rated not lower
                                   than "[ ]" by [ ]. A security rating is not a
                                   recommendation to buy, sell or hold
                                   securities and may be subject to revision or
                                   withdrawal at any time by the assigning
                                   rating organization. A security rating does
                                   not address the frequency of prepayments of
                                   Mortgage Loans or the corresponding effect on
                                   yield to investors, See "Rating" herein and
                                   "Risk Factors-- Limited Nature of Ratings" in
                                   the Prospectus.

Legal Investment...................The Class [  ] and Class [  ] Certificates
                                   will constitute "mortgage related securities"
                                   for purposes of the Secondary Mortgage Market
                                   Enhancement Act of 1984 ("SMMEA") for so long
                                   as they remain rated in one of the two
                                   highest rating





                                      S-19
<PAGE>
                                   categories by one or more nationally
                                   recognized statistical rating organizations,
                                   and as such are legal investments for certain
                                   entities to the extent provided in SMMEA.
                                   Such investments, however, will be subject to
                                   general regulatory considerations governing
                                   investment practices under state and federal
                                   law. Furthermore, certain states have
                                   recently enacted legislation overriding the
                                   legal investment provisions of SMMEA. The
                                   Class [ ] Certificates and the Class [ ] will
                                   not constitute "mortgage related securities"
                                   for purposes of SMMEA. As a result, the
                                   appropriate characterization of the Class [ ]
                                   Certificates and the Class [ ] Certificates
                                   under various legal investment restrictions,
                                   and thus and the Class [ ] the ability of
                                   investors subject to these restrictions to
                                   purchase Certificates of those Classes, may
                                   be subject to significant interpretative
                                   uncertainties. In addition, and without
                                   regard to the applicability of SMMEA,
                                   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-20
<PAGE>

                                  RISK FACTORS

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

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 Offered Certificates
with liquidity of investment or that it will continue for the life of the
Offered Certificates. The Offered Certificates will not be listed on any
securities exchange.

         Certain Yield and Maturity Considerations. The yield on any Offered
Certificate will depend on, among other things, the Pass-Through Rate in effect
from time to time for such Certificate. The Pass-Through Rate applicable to each
Class of Offered Certificates will be [fixed] [variable] and for any
Distribution Date will equal the Weighted Average Net Mortgage Rate for such
date. Accordingly, the yield on each Class of Offered Certificates will be
sensitive to changes in the relative composition of the Mortgage Pool as a
result of scheduled amortization, any voluntary prepayments and any unscheduled
collections of principal as a result of liquidations of Mortgage Loans. To a
lesser degree, that yield will be sensitive to changes to the Mortgage Rates on
the ARM Loans and the Step Rate Loans. See "Description of the
Certificates--Pass-Through Rates" herein.

         The yield on any Offered Certificate that is purchased at a discount or
premium, will also 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 by (i) the rate and timing of principal payments and
collections on the Mortgage Loans, particularly unscheduled payments or
collections in the form of voluntary prepayments of principal or unscheduled
recoveries of principal due to defaults, whether before or after the scheduled
maturity date of the related Mortgage Loans, and (ii) by the order of priority
of distributions of principal in respect of the Certificates. 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, the
availability of mortgage credit and 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. As described herein, the Principal Distribution
Amount for each Distribution Date will be distributable entirely in reduction of
the Certificate Balance of the Class [ ] Certificates until the Certificate
Balance thereof is reduced to zero, and will thereafter be distributable in its
entirety to each remaining Class of REMIC Regular Certificates, sequentially in
alphabetical order of Class designation, until the Certificate Balance of each
such Class is, in turn, reduced to zero. See "Description of the
Certificates--Distributions--Application of the Available Distribution Amount"
herein. Accordingly, the actual rate of principal payments on the Mortgage Loans
may have different effects on the yields of the respective Classes of Offered
Certificates.

         The yield on any Offered Certificate also will be affected by the rate
and timing of delinquencies and defaults on the Mortgage Loans, the severity of
ensuing losses and the extent to which such losses and related expenses are
applied in reduction of the principal amount of such Certificate or otherwise
reduce the amount of funds available for distribution to the holder of such
Certificate. As and to the extent described herein, the Private Certificates are
subordinate in right and time of payment to the Offered Certificates and will
bear shortfalls in collections and losses incurred in respect of the Mortgage
Loans prior to the Offered Certificates; and the Class [ ] and Class [ ]
Certificates are subordinate in right and time of payment to the Class [ ]
Certificates and will bear shortfalls in collections and losses incurred in
respect of the Mortgage Loans prior to the Class [ ] Certificates and in reverse
alphabetical order of Class designation. Realized Losses and Additional



                                      S-21
<PAGE>





         Trust Fund Expenses will be allocated, as and to the extent described
herein, to the respective Classes of REMIC Regular Certificates, in reverse
alphabetical order of their Class designations. See "Description of the Mortgage
Pool", "Description of the Certificates--Distributions" and "--Subordination;
Allocation of Losses and Certain Expenses" and "Yield and Maturity
Considerations" herein and "Yield and Maturity Considerations" in the
Prospectus.

         The Weighted Average Net Mortgage Rate that will be in effect from time
to time, the timing and amount of principal prepayments and other unscheduled
recoveries of principal, if any, that will be received on the Mortgage Loans,
and the rate and timing of delinquencies and defaults on the Mortgage Loans and
the severity of ensuing losses are all subject to substantial uncertainty.
Accordingly, the actual yield to maturity of an Offered Certificate cannot be
predicted with certainty.

The Mortgage Loans

         Risks of Multifamily and Commercial Lending. The Mortgaged Properties
include real estate improved with multifamily dwellings and real estate improved
with commercial properties. Multifamily residential and commercial lending is
generally viewed as exposing a lender to a greater risk of loss than lending on
the security of single family residences. Multifamily residential and commercial
lending typically involves larger loans than single family lending, 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 to generate rental income sufficient to pay
operating expenses, to make necessary repairs and capital improvements and to
pay debt service. If the cash flow from the project is reduced (for example, if
occupancy levels decline, if tenants default or if rental rates fall), the
borrower's ability to repay the loan may be impaired and the resale value of the
property may decline.

         Successful operation of a multifamily or commercial real estate project
is dependent upon, among other things, economic conditions generally and in the
area of the project, the degree to which the project competes with other
projects in the area, operating costs and the performance of the management
agent. In some cases, that operation may be affected by circumstances outside
the control of the borrower or lender, such as the deterioration of the
surrounding neighborhood, the development of competitive projects, the
imposition of rent control or changes in tax laws. See "Risk Factors--Risks
Associated with Mortgage Loans and Mortgaged Properties" in the Prospectus.

         [ ] of the Multifamily Properties, or [ ]%, were last appraised prior
to [ ], [and the most recent professional appraisals of [ ] Multifamily
Properties, or [ ]%, are more than [ ] years old as of the Cut-off Date. See
"Description of the Mortgage Pool--Additional Mortgage Loan Information" herein.

         Limited Recourse. The Mortgage Loans are not insured or guaranteed by
any governmental entity, private mortgage insurer or any other person. The
Depositor has not undertaken any evaluation of the significance of the recourse
provisions of any of a number 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. A "phase I"
environmental site assessment was performed at each Mortgaged Property,
generally during the [ ] month period prior to the Cut-off Date, and in no case
prior to [ ]. In some cases, environmental testing in addition to the "phase I"
assessment was performed. No such assessment or testing revealed any
environmental condition or circumstance that the Depositor considers material
and adverse.




                                      S-22
<PAGE>



         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. 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. See "Description of the Pooling Agreements--Realization Upon
Defaulted Mortgage Loans", "Risk Factors--Environmental Risks" and "Certain
Legal Aspects of Mortgage Loans and Leases--Environmental Legislation" in the
Prospectus.

         Geographic Concentration. [ ] of the Mortgaged Properties, or [ ]%, are
located in [ ]. Significant concentrations of Mortgaged Properties also exist in
[ ] and [ ]. See Annex A hereto. In general, that concentration increases the
exposure of the Mortgage Pool to any adverse economic or other developments or
acts of nature that may occur in those states or areas. In recent periods,
(along with other regions of the United States) has experienced a significant
downturn in the market value of real estate.

         Concentration of Mortgage Loans and Related Borrowers. Several of the
Mortgage Loans have Cut-off Date Balances that are substantially higher than the
[$ ] average Cut-off Date Balance. The [ ] largest Mortgage Loans, which, in the
aggregate, represent approximately [ ]% of the Initial Pool Balance, have
Cut-off Date Balances that range from [$ ] to [$ ] and an average Cut-off Date
Balance of [$ ]. The [ ] largest Mortgage Loans have Cut-off Date Balances that
represent, in the aggregate, approximately [ ]% of the Initial Pool Balance.
There are also several groups of Mortgage Loans where the borrowers are
commonly-controlled affiliated entities related through common ownership of
partnership interests and where, in general, the related Mortgaged Properties
are commonly managed. The [ ] largest of those groups, by aggregate Cut-off Date
Balance of the Mortgage Loans, represent [ ]%, and [ ]%, respectively, of the
Initial Pool Balance. See "Description of the Mortgage Pool--Additional Mortgage
Loan Information-- Borrower Concentration" herein.

         In general, concentrations in a mortgage pool of loans with
larger-than-average balances can result in losses that are more severe, relative
to the size of the pool, than would be the case if the aggregate balance of the
pool were more evenly distributed. Concentration of borrower representation in a
mortgage pool can also pose increased risks. For instance, Mortgaged Properties
that are owned by a group of related borrowers and are commonly managed create
the risk that property management errors or poor property management could have
a more widespread adverse affect on the Mortgage Pool than would be the case
absent such common management.

         Balloon Payments. [ ] of the Mortgage Loans, or [ ]%, do not fully
amortize over their terms to maturity. Thus, each such 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. See "Risk
Factors--Balloon Payments; Borrower Default" in the Prospectus.

         In order to maximize recoveries on defaulted Mortgage Loans, the
Pooling and Servicing Agreement permits the Special Servicer to extend and
modify Mortgage Loans that are in material default or as to which a payment
default (including the failure to make a Balloon Payment) is imminent; subject,
however, to the limitations described under "Servicing of the Mortgage
Loans--Modifications, Waivers and Amendments" herein. There can be no assurance,
however, that any such extension or modification will increase the present value
of recoveries in a given case. Any delay in collection of a Balloon Payment that
would otherwise be distributable in respect of a Class of Offered Certificates,
whether such delay is due to borrower default or to



                                      S-23
<PAGE>






modification of the related Mortgage Loan by the Special Servicer will likely
extend the weighted average life of such Class of Offered Certificates. See
"Yield and Maturity Considerations" herein and in the Prospectus.

         Adjustable Rate Loans. [ ] of the Mortgage Loans, or [ ]%, are Step
Rate Loans or ARM Loans. Particularly in the case of the [ ] Step Rate Loans,
which represent [ ]% of the Initial Pool Balance, if the increases to the
Mortgage Rates are not matched by increases in market rents, the related
borrowers may not be able to make the required Monthly Payments, in which case
those borrowers will likely either refinance their loans or default.
Accordingly, the stepped Mortgage Rate feature of those Mortgage Loans, as well
as the adjustable rate feature of the ARM Loans if such feature results in
future increases to the related Mortgage Rates, could result in a rate of
default on those loans that is higher than would be the case if their Mortgage
Rates remain fixed.

         Potential Conflict of Interest. The Special Servicer is given
considerable latitude, consistent with the servicing standard described herein,
in determining to liquidate or modify defaulted Mortgage Loans. See "Servicing
of the Mortgage Loans--Modifications, Waivers and Amendments" herein. It is
contemplated that the Special Servicer may purchase some or all of the
Certificates of one or more Classes of Private Certificates, and is not
prohibited from purchasing the Certificates of any Class. If the Special
Servicer becomes a Certificateholder, it may, as a result, have interests when
dealing with defaulted Mortgage Loans that are in conflict with those of the
holders of the other Classes of Certificates.

                        DESCRIPTION OF THE MORTGAGE POOL

General

         The Mortgage Pool will consist of [ ] [first] [junior] priority
mortgage loans (the "Mortgage Loans") with an average Cut-off Date Balance of [$
] and an aggregate Cut-off Date Balance (the "Initial Pool Balance") of [$ ].
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. References to percentages of
Mortgaged Properties are references to the percentages of the Initial Pool
Balance represented by the aggregate Cut-off Date Balance of the related
Mortgage Loans.

         Each Mortgage Loan is evidenced by a promissory note (a "Mortgage
Note") and secured by a mortgage, deed of trust, deed to secure debt or other
similar security instrument (a "Mortgage") that creates a [first] [junior]
mortgage lien on a fee simple or, in [ ] cases, leasehold estate in a parcel of
real property (a "Mortgaged Property") improved with one or more multifamily
apartment or commercial buildings. [ ] of the Mortgaged Properties, or [ ]%, are
located in [ ]. The remaining Mortgaged Properties are located in [ ] ([ ]
Mortgaged Properties, or [ ]%), [ ] ([ ] Mortgaged Properties, or [ ]%), [ ] ([
] Mortgaged Properties, or [ ]%) and throughout [ ] other states.

Mortgage Loan History

                     [Description of Mortgage Loan History]

         On or before the Delivery Date, the Depositor will acquire the Mortgage
Loans from the Mortgage Loan Seller. See "--The Mortgage Loan Seller" herein.

Certain Terms and Conditions of the Mortgage Loans

         Mortgage Rates; Calculations of Interest. All of the Mortgage Loans
accrue interest on the basis of a 360-day year consisting of twelve 30-day
months.

         [ ] of the Mortgage Loans, or [ ]% (the "Fixed Rate Loans"), bear
interest at fixed annualized mortgage rates (the "Mortgage Rates"). The Mortgage
Rates of the Fixed Rate Loans range from [ ]% to



                                      S-24
<PAGE>






[ ]% per annum, and the Fixed Rate Loans have a weighted average Mortgage Rate
of [ ]% per annum. [ ] of the Mortgage Loans, or [ ]% (the "Step Rate Loans"),
provide for between one and four future stepped increases to their Mortgage
Rates pursuant to a fixed schedule, except that one of the Step Rate Mortgage
Loans, with a Cut-off Date Balance of $[ ], provides for an adjustment to its
Mortgage Rate at the commencement of each of the last two years of its loan term
to a rate per annum equal to [ ] basis points over the most recently published
[ ] Index. The Mortgage Rates which accrue on the [ ] remaining Mortgage Loans
(the "ARM Loans"), which collectively represent [ ]% of the Initial Pool
Balance, are subject to periodic adjustment by adding a margin to the value of
the [ ] Index in effect a specified number of days prior to adjustment. See
"Description of Certificates--Certificate Balances" and
"--Distributions--Distributable Certificate Interest" herein.

         Due Dates. [All] of the Mortgage Loans have Due Dates (that is, dates
upon which Monthly Payments first become due, without regard to grace periods)
that occur on the [ ] day of each month.

         Amortization. All but [ ] of the Mortgage Loans provide for monthly
payments of principal based on amortization schedules significantly longer than
the remaining terms of such Mortgage Loans, thereby leaving substantial
principal amounts due and payable (each such payment, a "Balloon Payment") on
their respective maturity dates, unless prepaid prior thereto. See "Risk
Factors--The Mortgage Loans--Balloon Payments" herein.

         Prepayment Provisions. [ ] of the Mortgage Loans, or [ ]%, currently
restrict or prohibit voluntary principal prepayment. Those Mortgage Loans either
(i) permit voluntary principal payments provided that the prepayment is
accompanied by an additional amount (a "Prepayment Premium") in excess of the
amount prepaid ([ ] Mortgage Loans, or [ ]%), or (ii) currently prohibit
voluntary prepayments of principal for a period (a "Lock-out Period") ending on
a date (a "Lock-out Expiration Date") specified in the related Mortgage Note,
and, in general, impose Prepayment Premiums in connection with prepayments made
thereafter ([ ] Mortgage Loans, or [ ]%). In general, Prepayment Premiums are
calculated as a percentage of the amount prepaid, which percentage generally
declines, in nearly all cases to 0%, over the loan term. In the case of [ ]
Mortgage Loans, or [ ]%, Prepayment Premiums are calculated on the basis of a
yield maintenance formula. See "Description of the Mortgage Pool--Additional
Mortgage Loan Information" herein. The remaining Mortgage Loans, or [ ]%, permit
voluntary principal prepayments in whole, and in some cases in part, without
material restriction. Prepayment Premiums collected will not be distributed to
the holders of any Class of Certificates.

         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 Lock-out Period or requiring the payment of a Prepayment
Premium except under the circumstances described in "Servicing of the Mortgage
Loans--Modifications, Waivers and Amendments" herein.

         Non-recourse Obligations. Substantially all of the Mortgage Loans are
non-recourse obligations of the related borrower and, upon such borrower's
default in the payment of any amount due under any such Mortgage Loan, the
Master Servicer or the Special Servicer may look only to the related Mortgaged
Property for satisfaction of the borrower's obligations. In addition, in those
cases where recourse to a borrower or guarantor is purportedly permitted, 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" clauses that permit the holder of the Mortgage
to accelerate the maturity of the related Mortgage Loan if the borrower sells or
otherwise transfers the related Mortgaged Property or prohibit the borrower from
doing so without the consent of the holder of the Mortgage. Most of the
Mortgages also contain "due-on-encumbrance" clauses that prohibit or restrict
junior financing of the related Mortgaged Property. The Master Servicer or the
Special Servicer will determine, in a manner consistent with the servicing
standard described herein under "Servicing of the Mortgage Loans--General",
whether to exercise any right the holder of any Mortgage may



                                      S-25
<PAGE>




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.

Additional Mortgage Loan Information

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

         Each of the following tables sets forth certain characteristic of the
Mortgage Pool. For purposes of the tables:

         (i)  References to "Mortgage Rates" are references to Mortgage Rates in
effect as of the Cut-off Date.

         (ii) References to "DSCR" are references to "Debt Service Coverage
Ratios". The "Debt Service Coverage Ratio" for any Mortgage Loan is the ratio of
the "199[ ] Net Operating Income" of the related Mortgaged Property to the
aggregate amount of debt service that will be payable under that Mortgage Loan
for the twelve-month period commencing [ ], 199[ ], assuming no adjustments to
the Mortgage Rate of any ARM Loan or Step Rate Loan following the Cut-off Date.
The "199[ ] Net Operating Income" for each Mortgaged Property is the "net
operating income" of such Mortgaged Property as set forth in full calendar year
199[ ] unaudited operating statements submitted by the related borrower,
adjusted as described below. In general, "net operating income" is the revenue
derived from the use and operation of a Mortgaged Property (consisting primarily
of rental income), less operating expenses (such as utilities, administrative
expenses, repairs and maintenance, management fees and advertising) and less
fixed expenses (such as insurance and real estate taxes). Net operating income
does not reflect interest expenses and non-cash items such as depreciation and
amortization, and generally does not reflect capital expenditures. In
determining 199[ ] Net Operating Income for each Mortgaged Property, the
Depositor made adjustments to the net operating income reported by the related
borrower. In general, those adjustments included (a) recharacterizing as capital
expenditures certain items reported by borrowers as operating expenses (thus
increasing "net operating income") where the Depositor determined that such
recharacterization was appropriate, (b) assuming a management fee of the greater
of [ ]% of rental receipts and the actual management fee reported by the
borrowers, and (c) assuming a repair and maintenance reserve expense (generally,
and in no case less than, $[ ] per year per unit). The operating statements
obtained by the Depositor were in all cases unaudited, and the Depositor did not
verify their accuracy.

         (iii) References to "Indicative Cut-off Date LTV" are references to the
ratio, expressed as a percentage, of the Cut-off Date Balance of a Mortgage Loan
to the corresponding "Indicative Value" of the related Mortgaged Property.
Because relatively few of the Mortgaged Properties were recently appraised by
independent professional appraisers, the fair market values of the Mortgaged
Properties shown on the most recent appraisals thereof will, in many cases, be
an unreliable indicator of their current market values. (Set forth on Annex A is
the appraised value of each Mortgaged Property shown on the most recent
appraisal thereof and the date of such appraisal.) Accordingly, the Depositor
made estimates of the current value (each, an "Indicative Value") for each
Mortgage Property based on an appraisal technique commonly referred to as the
"direct capitalization method." That method is one method used by real estate
professionals in estimating values in accordance with the "income capitalization
approach" to valuing income producing properties. It converts an estimate of a
single year's income expectancy (or, in some cases, an average of several year's
income expectancies) into an indication of value by dividing the income estimate
by an appropriate rate, referred to as a "capitalization rate", or by
multiplying the income estimate by an appropriate factor. The lower the
"capitalization rate," the higher the estimate of value.





                                      S-26
<PAGE>




         In determining the Indicative Values of each Mortgaged Property, the
Depositor used the property's 199[ ] Net Operating Income as the single year's
income estimate, and divided it by capitalization rates of [ ]%, [ ]%, [ ]% and
[ ]%. Several national organizations periodically survey real estate investors
for capitalization rate information. The range of capitalization rates selected
by the Depositor was based on reports of certain of those surveys, conducted
within the last year, which generally indicate an average capitalization range
of [ ]% to [ ]% for multifamily apartments. However, that reported range was
based on surveys where the sample of respondents was not statistically
significant, and the responses may not reflect market experience that can be
generalized and applied to the Mortgaged Properties.

         The Depositor's estimates of Indicative Values for the Mortgaged
Properties should not be considered a substitute for an appraisal. An appraisal
would have reflected two other approaches to value (that is, the "cost
approach", which in general derives a value indication by estimating the cost of
acquiring a comparable site and constructing comparable improvements, and the
"sales comparison approach", which estimates value based on recent sales prices
of comparable properties). In addition, an appraiser would generally be expected
to select a capitalization rate for each property based on several factors,
including location, tenant quality, property condition, strength of the local
market, anticipated changes in future net income and recent sales of comparable
properties, while the capitalization rates selected by the Depositor were
applied to each Mortgaged Property without consideration of the unique
attributes of that property or its location. Also, an appraiser might have made
adjustments to the net operating income reported by the borrowers that were not
made by the Depositor in determining 199[ ] Net Operating Income for each
property. Accordingly, investors should not place undue reliance on the
Indicative Values estimated by the Depositor or the Indicative Cut-off Date LTVs
derived therefrom. The Depositor makes no representation that any Indicative
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.

         (iv) References to "Year Built" are references to the year that a
Mortgaged Property was originally constructed, without regard to any renovations
that may have occurred subsequently.

         (v)  References to "Occupancy Percentage" are references to the ratio
(expressed as a percentage) of (a) the actual rent payable, as disclosed in the
list of tenants furnished by the related borrower as of a specified date, to (b)
gross potential rent (based upon actual leases and asking rental rates for
vacant units, each as disclosed on such list of tenants). The majority of those
lists were reported to be as of a date not earlier than [ ] 199[ ] and no list
was reported to be as of a date earlier than [ ], 199[ ]. The weighted average
date of those lists is [ ], 199[ ]. No such list was audited or otherwise
verified for accuracy.

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

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




                                      S-27
<PAGE>




<TABLE>
                                                                                  MORTGAGE RATES
<CAPTION>


                                                                                                  Weighted Averages
                                  % by     ---------------------------------------------------------------------------------------
                     Aggregate  Aggregate              Stated   Remain.
                      Cut-Off    Cut-Off              Remain.    Amort.                   Indicative Cut-Off Date LTV
            Number     Date       Date     Mortgage     Term      Term           ------------------------------------------------
 Range     of Loans   Balance    Balance     Rate      (Mo.)     (Mo.)   DSCR    ([ ]% Cap)   ([ ]% Cap)  ([ ]% Cap)  ([  ]% Cap)
- -------    --------  ---------  ---------  --------   -------   -------  ----    ----------   ----------  ----------  -----------
<S>        <C>       <C>        <C>        <C>        <C>       <C>      <C>     <C>    <C>       <C>        <C>        <C>




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


  Loan/    Loan/    Occupancy     Year
  Unit    Sq. Ft.   Percentage    Built
  -----   -------   ----------    -----
 <C>       <C>      <C>           <C>
</TABLE>


<TABLE>
                                                                              CUT-OFF DATE BALANCES
<CAPTION>



                                                                                                  Weighted Averages
                                  % by     ---------------------------------------------------------------------------------------
                     Aggregate  Aggregate              Stated   Remain.
                      Cut-Off    Cut-Off              Remain.    Amort.                   Indicative Cut-Off Date LTV
            Number     Date       Date     Mortgage     Term      Term           ------------------------------------------------
 Range     of Loans   Balance    Balance     Rate      (Mo.)     (Mo.)   DSCR    ([ ]% Cap)   ([ ]% Cap)  ([ ]% Cap)  ([  ]% Cap)
- -------    --------  ---------  ---------  --------   -------   -------  ----    ----------   ----------  ----------  -----------
<S>        <C>       <C>        <C>        <C>        <C>       <C>      <C>     <C>    <C>       <C>        <C>        <C>


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


  Loan/    Loan/    Occupancy     Year
  Unit    Sq. Ft.   Percentage    Built
  -----   -------   ----------    -----
 <C>       <C>      <C>           <C>


</TABLE>





                                      S-28
<PAGE>








<TABLE>
                                                                         STATED REMAINING TERMS
<CAPTION>


                                                                                                  Weighted Averages
                                  % by     --------------------------------------------------------------------------------------
                     Aggregate  Aggregate              Stated   Remain.
                      Cut-Off    Cut-Off              Remain.    Amort.                   Indicative Cut-Off Date LTV
            Number     Date       Date     Mortgage     Term      Term           ------------------------------------------------
 Range     of Loans   Balance    Balance     Rate      (Mo.)     (Mo.)   DSCR    ([ ]% Cap)   ([ ]% Cap)  ([ ]% Cap)  ([  ]% Cap)
- -------    --------  ---------  ---------  --------   -------   -------  ----    ----------   ----------  ----------  -----------
<S>        <C>       <C>        <C>        <C>        <C>       <C>      <C>     <C>    <C>       <C>        <C>        <C>


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


   Loan/    Loan/    Occupancy     Year
   Unit    Sq. Ft.   Percentage    Built
   -----   -------   ----------    -----
  <C>       <C>      <C>           <C>



</TABLE>




<TABLE>
                                                                      DEBT SERVICE COVERAGE RATIOS
<CAPTION>


                                                                                                  Weighted Averages
                                  % by     ----------------------------------------------------------------------------------------
                     Aggregate  Aggregate              Stated   Remain.
                      Cut-Off    Cut-Off              Remain.    Amort.                   Indicative Cut-Off Date LTV
            Number     Date       Date     Mortgage     Term      Term           ------------------------------------------------
 Range     of Loans   Balance    Balance     Rate      (Mo.)     (Mo.)   DSCR    ([ ]% Cap)   ([ ]% Cap)  ([ ]% Cap)  ([  ]% Cap)
- -------    --------  ---------  ---------  --------   -------   -------  ----    ----------   ----------  ----------  -----------
<S>        <C>       <C>        <C>        <C>        <C>       <C>      <C>     <C>    <C>       <C>        <C>        <C>

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


 Loan/    Loan/    Occupancy     Year
 Unit    Sq. Ft.   Percentage    Built
 -----   -------   ----------    -----
<C>       <C>      <C>           <C>



</TABLE>





                                      S-29
<PAGE>







The following four tables set forth certain information regarding the Mortgage
Pool presented by the range of Indicative Cut-off Date LTVs of the Mortgage
Loans, with the related Indicative Values estimated utilizing the specified
capitalization rate. As discussed above, the Indicative Values of the Mortgaged
Properties are not necessarily a reliable substitute for fair market value that
would be determined by an independent professional appraiser, and there can be
no assurance that any Indicative Value represents a fair approximation of the
actual fair market value of the related Mortgaged Property.

<TABLE>
                                                              INDICATIVE CUT-OFF DATE LTVs ([ ]% CAP RATE)
<CAPTION>


                                                                                                  Weighted Averages
                                  % by     ----------------------------------------------------------------------------------------
                     Aggregate  Aggregate              Stated   Remain.
                      Cut-Off    Cut-Off              Remain.    Amort.                   Indicative Cut-Off Date LTV
            Number     Date       Date     Mortgage     Term      Term           ------------------------------------------------
 Range     of Loans   Balance    Balance     Rate      (Mo.)     (Mo.)   DSCR    ([ ]% Cap)   ([ ]% Cap)  ([ ]% Cap)  ([  ]% Cap)
- -------    --------  ---------  ---------  --------   -------   -------  ----    ----------   ----------  ----------  -----------
<S>        <C>       <C>        <C>        <C>        <C>       <C>      <C>     <C>    <C>       <C>        <C>        <C>

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


 Loan/    Loan/    Occupancy     Year
 Unit    Sq. Ft.   Percentage    Built
 -----   -------   ----------    -----
<C>       <C>      <C>           <C>





</TABLE>






<TABLE>
                                                              INDICATIVE CUT-OFF DATE LTVs ([ ]% CAP RATE)
<CAPTION>


                                                                                                  Weighted Averages
                                  % by     ----------------------------------------------------------------------------------------
                     Aggregate  Aggregate              Stated   Remain.
                      Cut-Off    Cut-Off              Remain.    Amort.                   Indicative Cut-Off Date LTV
            Number     Date       Date     Mortgage     Term      Term           ------------------------------------------------
 Range     of Loans   Balance    Balance     Rate      (Mo.)     (Mo.)   DSCR    ([ ]% Cap)   ([ ]% Cap)  ([ ]% Cap)  ([  ]% Cap)
- -------    --------  ---------  ---------  --------   -------   -------  ----    ----------   ----------  ----------  -----------
<S>        <C>       <C>        <C>        <C>        <C>       <C>      <C>     <C>    <C>       <C>        <C>        <C>

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


 Loan/    Loan/    Occupancy     Year
 Unit    Sq. Ft.   Percentage    Built
 -----   -------   ----------    -----
<C>       <C>      <C>           <C>




</TABLE>








                                                                S-30
<PAGE>









<TABLE>
                                                              INDICATIVE CUT-OFF DATE LTVs ([ ]% CAP RATE)
<CAPTION>


                                                                                                  Weighted Averages
                                  % by     ----------------------------------------------------------------------------------------
                     Aggregate  Aggregate              Stated   Remain.
                      Cut-Off    Cut-Off              Remain.    Amort.                   Indicative Cut-Off Date LTV
            Number     Date       Date     Mortgage     Term      Term           ------------------------------------------------
 Range     of Loans   Balance    Balance     Rate      (Mo.)     (Mo.)   DSCR    ([ ]% Cap)   ([ ]% Cap)  ([ ]% Cap)  ([  ]% Cap)
- -------    --------  ---------  ---------  --------   -------   -------  ----    ----------   ----------  ----------  -----------
<S>        <C>       <C>        <C>        <C>        <C>       <C>      <C>     <C>    <C>       <C>        <C>        <C>

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


 Loan/    Loan/    Occupancy     Year
 Unit    Sq. Ft.   Percentage    Built
 -----   -------   ----------    -----
<C>       <C>      <C>           <C>





</TABLE>


<TABLE>
                                                              INDICATIVE CUT-OFF DATE LTVs ([ ]% CAP RATE)
<CAPTION>


                                                                                                  Weighted Averages
                                  % by     ----------------------------------------------------------------------------------------
                     Aggregate  Aggregate              Stated   Remain.
                      Cut-Off    Cut-Off              Remain.    Amort.                   Indicative Cut-Off Date LTV
            Number     Date       Date     Mortgage     Term      Term           ------------------------------------------------
 Range     of Loans   Balance    Balance     Rate      (Mo.)     (Mo.)   DSCR    ([ ]% Cap)   ([ ]% Cap)  ([ ]% Cap)  ([  ]% Cap)
- -------    --------  ---------  ---------  --------   -------   -------  ----    ----------   ----------  ----------  -----------
<S>        <C>       <C>        <C>        <C>        <C>       <C>      <C>     <C>    <C>       <C>        <C>        <C>

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


 Loan/    Loan/    Occupancy     Year
 Unit    Sq. Ft.   Percentage    Built
 -----   -------   ----------    -----
<C>       <C>      <C>           <C>

</TABLE>






                                                                S-31
<PAGE>



<TABLE>
                                                                              OCCUPANCY PERCENTAGES
<CAPTION>


                                                                                                  Weighted Averages
                                  % by     ----------------------------------------------------------------------------------------
                     Aggregate  Aggregate              Stated   Remain.
                      Cut-Off    Cut-Off              Remain.    Amort.                   Indicative Cut-Off Date LTV
            Number     Date       Date     Mortgage     Term      Term           ------------------------------------------------
 Range     of Loans   Balance    Balance     Rate      (Mo.)     (Mo.)   DSCR    ([ ]% Cap)   ([ ]% Cap)  ([ ]% Cap)  ([  ]% Cap)
- -------    --------  ---------  ---------  --------   -------   -------  ----    ----------   ----------  ----------  -----------
<S>        <C>       <C>        <C>        <C>        <C>       <C>      <C>     <C>    <C>       <C>        <C>        <C>

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


 Loan/    Loan/    Occupancy     Year
 Unit    Sq. Ft.   Percentage    Built
 -----   -------   ----------    -----
<C>       <C>      <C>           <C>



</TABLE>


<TABLE>
                                                                                 STATES
<CAPTION>


                                                                                                  Weighted Averages
                                  % by     ----------------------------------------------------------------------------------------
                     Aggregate  Aggregate              Stated   Remain.
                      Cut-Off    Cut-Off              Remain.    Amort.                   Indicative Cut-Off Date LTV
            Number     Date       Date     Mortgage     Term      Term           ------------------------------------------------
 Range     of Loans   Balance    Balance     Rate      (Mo.)     (Mo.)   DSCR    ([ ]% Cap)   ([ ]% Cap)  ([ ]% Cap)  ([  ]% Cap)
- -------    --------  ---------  ---------  --------   -------   -------  ----    ----------   ----------  ----------  -----------
<S>        <C>       <C>        <C>        <C>        <C>       <C>      <C>     <C>    <C>       <C>        <C>        <C>

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


 Loan/    Loan/    Occupancy     Year
 Unit    Sq. Ft.   Percentage    Built
 -----   -------   ----------    -----
<C>       <C>      <C>           <C>


</TABLE>










                                                                S-32
<PAGE>







<TABLE>
                                                                               YEARS BUILT
<CAPTION>


                                                                                                  Weighted Averages
                                  % by     ----------------------------------------------------------------------------------------
                     Aggregate  Aggregate              Stated   Remain.
                      Cut-Off    Cut-Off              Remain.    Amort.                   Indicative Cut-Off Date LTV
            Number     Date       Date     Mortgage     Term      Term           ------------------------------------------------
 Range     of Loans   Balance    Balance     Rate      (Mo.)     (Mo.)   DSCR    ([ ]% Cap)   ([ ]% Cap)  ([ ]% Cap)  ([  ]% Cap)
- -------    --------  ---------  ---------  --------   -------   -------  ----    ----------   ----------  ----------  -----------
<S>        <C>       <C>        <C>        <C>        <C>       <C>      <C>     <C>    <C>       <C>        <C>        <C>

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


 Loan/    Loan/    Occupancy     Year
 Unit    Sq. Ft.   Percentage    Built
 -----   -------   ----------    -----
<C>       <C>      <C>           <C>


</TABLE>






<TABLE>
                                                                        PREPAYMENT RESTRICTIONS
<CAPTION>


                                                                                                  Weighted Averages
                                  % by     ----------------------------------------------------------------------------------------
                     Aggregate  Aggregate              Stated   Remain.
                      Cut-Off    Cut-Off              Remain.    Amort.                   Indicative Cut-Off Date LTV
            Number     Date       Date     Mortgage     Term      Term           ------------------------------------------------
 Range     of Loans   Balance    Balance     Rate      (Mo.)     (Mo.)   DSCR    ([ ]% Cap)   ([ ]% Cap)  ([ ]% Cap)  ([  ]% Cap)
- -------    --------  ---------  ---------  --------   -------   -------  ----    ----------   ----------  ----------  -----------
<S>        <C>       <C>        <C>        <C>        <C>       <C>      <C>     <C>    <C>       <C>        <C>        <C>

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


 Loan/    Loan/    Occupancy     Year
 Unit    Sq. Ft.   Percentage    Built
 -----   -------   ----------    -----
<C>       <C>      <C>           <C>
</TABLE>








                                                                S-33
<PAGE>


         The following table sets forth an analysis of the percentage of the
declining balance of the Mortgage Pool that, on [ ] of each of the years
indicated, will be within a period in which Principal Prepayments are prohibited
(that is, in a Lock-out Period) or in which Principal Prepayments must be
accompanied by the indicated Prepayment Premium. The table was prepared
generally on the basis of the assumptions used in preparing the tables set forth
under "Yield and Maturity Considerations--Weighted Average Life" herein, except
that it was assumed in preparing the table that no Mortgage Loan will be
prepaid, voluntarily or involuntarily.  Percentages in the table have been
rounded to the nearest whole percentage.

<TABLE>
                                                Prepayment Lock-out/Premium Analysis
<CAPTION>


                                     Percentage of Pool Balance by Prepayment Restriction Assuming No Prepayments
 Lock-out/Prepayment   Current     12 (mo.)    24 (mo.)    36 (mo.)    48 (mo.)    60 (mo.)    72 (mo.)     84 (mo.)     96 (mo.)
 Premium Percentage    [ ]-9[ ]    [ ]-9[ ]    [ ]-9[ ]    [ ]-9[ ]    [ ]-9[ ]    [ ]-9[ ]    [  ]-9[ ]    [  ]-9[ ]    [ ]-9[ ]
- --------------------   --------    --------    --------    --------    --------    --------    ---------    ---------    --------
<S>                    <C>         <C>         <C>         <C>         <C>         <C>         <C>          <C>          <C>


</TABLE>




         The following table sets forth the respective years in which the
Mortgage Loans are scheduled to mature. Since [ ]% of the Mortgage Loans require
Balloon Payments to be made at maturity, the table provides an indication (which
does not account for any scheduled amortization, prepayments or liquidations) of
the concentration of Balloon Payments that will be due in those years. See "Risk
Factors--The Mortgage Loans--Balloon Payments" herein.

                          Years of Scheduled Maturity

                                                                Percent by
                 Number of          Aggregate Cut-Off       Aggregate Cut-Off
    Year       Mortgage Loans         Date Balance             Date Balance
   ------    ------------------   ---------------------   ----------------------




         Property Inspections; Environmental Assessments. All of the Mortgaged
Properties were inspected by or on behalf of the Depositor within the [ ] period
preceding the Cut-off Date to assess, among other things, their general
condition. However, no Mortgaged Property was re-appraised by or on behalf of
the Depositor to assess its current value. A "phase I" environmental site
assessment was performed at each Mortgaged Property, generally during the [ ]
period prior to the Cut-off Date, but in no case prior to [ ], 199[ ]. In some
cases, environmental testing in addition to the "phase I" assessment, was
performed. No such environmental assessment or testing revealed any
environmental condition or circumstance that the Depositor considers material
and adverse.

         Borrower Concentration. [ ] Mortgaged Properties, or [ ]% (which
represent security for Mortgage Loans with an average Cut-off Date Balance of $[
]), are each owned by [ ]. See "Risk Factors--The Mortgage Loans--Concentration
of Mortgage Loans and Related Borrowers" herein.

         Condominium Loans. [ ] of the Mortgage Loans, or [ ]% (the "Condominium
Loans"), are secured by liens on multifamily dwellings consisting of condominium
units. In each case, all or substantially all of the condominium units are owned
by the related borrower, which leases the individual condominium units to
tenants. In general, multifamily condominium projects consist of land improved
with one or more multifamily



                                      S-34
<PAGE>




dwellings, but each condominium dwelling unit is a separate real estate
interest. That interest consists of the fee simple ownership of the dwelling
unit and a tenancy in common with the other condominium unit owners in the
common elements of the property. Accordingly, each condominium unit in a project
may be leased, sold, mortgaged, or refinanced separately. [ ] of the Condominium
Loans, or [ ]% of the Initial Pool Balance, do not permit the related borrowers
to sell individual condominium units, and thus the related Mortgaged Properties
can be expected to operate like typical multifamily projects. The remaining
Condominium Loans, or [ ]% of the Initial Pool Balance, permit the related
borrowers to obtain a release of individual units from the lien of the related
Mortgage (and, accordingly, to sell those units) upon the partial prepayment of
the loan in an amount determined in accordance with the related Mortgage, but in
no case less than [ ]% of the portion of the loan allocated to the units
released. In the case of any such release, security for the related Mortgage
Loan will consist of the remaining condominium units.

The Mortgage Loan Seller

         On or prior to the Delivery Date, the Depositor will acquire the
Mortgage Loans from First Union National Bank of North Carolina (the "Mortgage
Loan Seller"), pursuant to an agreement between the Depositor and the Mortgage
Loan Seller (the "Mortgage Loan Purchase Agreement"). The Mortgage Loan Seller
will acquire the Mortgage Loans as described above under "--Mortgage Loan
History".

Assignment of the Mortgage Loans; Repurchases

         On or prior to the Delivery Date, the Depositor will transfer the
Mortgage Loans, without recourse, to the Trustee for the benefit of the
Certificateholders. In connection with such transfer, the Depositor will require
the Mortgage Loan Seller to 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 or, if accompanied by a lost note affidavit, a certified copy
of the Mortgage Note;

         (ii)  the original or a copy of the Mortgage, together with originals
or certified copies 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 leases (if
such item is a document separate from the Mortgage), together with originals or
copies of any intervening assignments of such document, in each case with
evidence of recording indicated thereon;

         (iv)  an assignment of the Mortgage in favor of the Trustee and in
recordable form;

         (v)   an assignment of any related assignment of leases (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 assumption, modification and
substitution agreements in those instances where the terms or provisions of the
Mortgage or Mortgage Note have been modified or the Mortgage Loan has been
assumed; and

         (vii) the original or copy of the lender's title insurance policy
issued on the date of the origination of such Mortgage Loan.

         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



                                      S-35
<PAGE>




cannot deliver the document or cure the defect within a period of [ ] 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 [ ]-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 and uncapitalized accrued interest on such Mortgage Loan (calculated at
the Mortgage Rate) to but not including the Due Date in the Collection Period in
which the purchase is to occur, and (iii) certain servicing expenses that are
reimbursable to the Servicer.

         The Pooling and Servicing Agreement will require the Master Servicer
promptly (and in any event within [ ] days of the Delivery 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 Pooling Agreements--Assignment of Mortgage Assets;
Repurchases" in the Prospectus.

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 Cut-off
Date, or as of such other date specifically provided in the representation and
warranty, among other things, that:

         (i)   the information set forth in the schedule of Mortgage Loans
(which contains certain of the information set forth in Annex A) is true and
correct in all material respects;

         (ii)  the Mortgage Loan Seller owns the Mortgage Loan and is
transferring the Mortgage Loan free and clear of any and all liens, pledges,
charges or security interests;

         (iii) the proceeds of the Mortgage Loan have been fully disbursed and
there is no requirement for future advances thereunder;

         (iv)  each of the related Mortgage Note, related Mortgage and other
agreements executed in connection therewith is the legal, valid and binding
obligation of the maker thereof, enforceable in accordance with its terms,
except as such enforcement may be limited by bankruptcy, insolvency,
reorganization or other similar laws affecting the enforcement of creditors'
rights generally, and by general principles of equity (regardless of whether
such enforcement is considered in a proceeding, in equity or at law);

         (v)   the assignment of the related Mortgage to the Trustee on behalf
of the Certificateholders constitutes the legal, valid and binding assignment of
such Mortgage;

         (vi)  the related Mortgage is a valid and enforceable first or junior,
as the case may be, priority mortgage lien on the related Mortgaged Property,
having priority over all other liens or encumbrances except for (A) the lien of
current real estate taxes and assessments not yet due and payable, (B)
covenants, conditions and restrictions, rights of way, easements and other
matters that are of public record and/or are referred to in the related lender's
title insurance policy, and such other liens set forth in the title report, to
which properties such as the Mortgaged Property are commonly subject and which
do not individually or in the aggregate, materially interfere with the benefits
of the security intended to be provided by the related Mortgage;

         (vii) prior to the Cut-off Date, any delinquent taxes that had become
due and owing in respect the related Mortgaged Property were paid, or an escrow
of funds sufficient to cover such payment, had been established;

         (viii) no scheduled payment of principal or interest is more than
[ ] days past due;





                                      S-36
<PAGE>




         (ix)  there is no proceeding known to the Mortgage Loan Seller to be
pending for the total or partial condemnation of the related Mortgaged Property,
and the Mortgaged Property is free and clear of any damage that would materially
and adversely affect its value as security for the Mortgage Loan;

         (x)   the related Mortgaged Property is covered by a lender's title
insurance policy insuring that the related Mortgage is a valid first lien on
such Mortgaged Property, subject only to the exceptions stated therein; and

         (xi)  the Mortgage Loan Seller has no knowledge of any material and
adverse environmental condition or circumstance affecting any Mortgaged Property
that was not disclosed in the report of the related environmental assessment
described herein.

         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 [ ] 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 [ ]-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 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. However, the Depositor
will not include any Mortgage Loan in the Mortgage Pool if anything has come to
the Depositor's attention that would cause it to believe that the
representations and warranties made by the Mortgage Loan Seller regarding such
Mortgage Loan will not be correct in all material respects. See "Description of
the Pooling 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 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. The Depositor believes that the information
set forth herein will be representative of the characteristics of the Mortgage
Pool as it will be constituted at the time the 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 Delivery 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.





                                      S-37
<PAGE>




                        SERVICING OF THE MORTGAGE LOANS

General

         The Master Servicer and the Special Servicer, either directly or
through sub-servicers, will each be required to service and administer the
Mortgage Loans during the time each is responsible for such servicing and
administration, on behalf of the Trustee and for the benefit of the
Certificateholders, in accordance with applicable law, the terms of the Pooling
and Servicing Agreement, the terms of the respective Mortgage Loans and, to the
extent consistent with the foregoing, in the same manner as would prudent
institutional mortgage lenders and loan servicers servicing mortgage loans
comparable to the Mortgage Loans in the jurisdictions where the Mortgaged
Properties are located, and with a view to the maximization of timely recovery
of principal and interest, but without regard to: (i) any relationship that
either of them or any affiliate of either of them may have with the related
borrower; (ii) the ownership of any Certificate by either of them or any
affiliate of either of them; (iii) the obligation, if any, of either of them to
make P&I Advances and advances to cover certain servicing expenses; and (iv)
their respective rights to receive compensation for their services 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. With respect to any Mortgage Loan as
to which (i) the related Balloon Payment, if any, is [ ] or more days past due
or any other Monthly Payment is [ ] or more days past due, (ii) in the judgment
of the Master Servicer, there has occurred a default under the Mortgage Loan
that materially impairs the value of the related Mortgaged Property, (iii) the
related borrower has entered into or consented to bankruptcy, appointment of a
received or conservator or a similar insolvency proceeding, or the borrower has
become the subject of a decree or order for such a proceeding which has remained
in force undischarged or unstayed for a period of [ ] or more days, (iv) the
Master Servicer has received notice of the foreclosure or proposed foreclosure
of any other lien on the Mortgaged Property, or (v) in the judgment of the
Master Servicer, a default in the making of a Monthly Payment (including a
Balloon Payment) has occurred or is likely to occur within [ ] days and is
likely to remain unremedied for at least [ ] days; and prior to acceleration of
amounts due under the related Mortgage Note or commencement of, any foreclosure
or similar proceedings, the Master Servicer will transfer its servicing
responsibilities to the Special Servicer, but 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, to make
remittances and prepare certain reports to the Certificateholders with respect
to such Mortgage Loan and to reimburse the Special Servicer for any reimbursable
servicing expenses incurred by the Special Servicer. If the related Mortgaged
Property is acquired in respect of any such Mortgage Loan (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. The Mortgage Loans serviced by the Special
Servicer are referred to herein as the "Specially Serviced Mortgage Loans" and,
together with any REO Properties, constitute the "Specially Serviced Trust Fund
Assets". The Master Servicer will have no responsibility for the Special
Servicer's performance of its duties under the Pooling and Servicing Agreement.

         If any Specially Serviced Mortgage Loan, in accordance with its
original terms or as modified in accordance with the Pooling and Servicing
Agreement, becomes a performing Mortgage Loan for at least [ ] days, the Special
Servicer will return servicing of such Mortgage Loan to the Master Servicer.

         Set forth below, following the subsections 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 Pooling 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 the 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 Pooling



                                      S-38
<PAGE>




Agreements--Sub-Servicers; "--Realization Upon Defaulted Mortgage Loans";
"--Evidence as to Compliance"; and "--Certain Matters Regarding the Master
Servicer and the Depositor".

The Master Servicer

          [ ] will serve as the Master Servicer. [ ] is a [ ] corporation and a
wholly owned subsidiary of [ ] which is [ ]. The offices of the Master Servicer
that will be primarily responsible for servicing and administering the Mortgage
Pool are located at [ ]. The Master Servicer currently has a real estate loan
servicing portfolio of approximately $[ ], including over [ ] income property
loans aggregating approximately $[ ].

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

The Special Servicer

         [ ] will serve as the Special Servicer. [ ] is a [ ] corporation and a
wholly owned subsidiary of [ ]. Its principal executive offices are located at
[                               ].

                       [Description of Special Servicer]

         The information set forth herein concerning the Special Servicer has
been provided by the Special Servicer, 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 master servicing activities will be the Master Servicing 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 any Specially
Serviced Mortgage Loan), will accrue at a rate equal to [ ]% 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 assumption fees and late payment charges collected with respect to
the Mortgage Loans that it services and, as and to the extent described below,
will be entitled to retain Prepayment Interest Excesses collected from
borrowers. In addition, the Master Servicer is authorized to invest or direct
the investment of funds held in the Certificate Account in certain short term
United States government securities and other investment grade obligations, and
the Master Servicer will be entitled to retain any interest or other income
earned on such funds.

         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, the amount of interest (net of related Servicing Fees) that
accrues on the amount of such principal prepayment will be less (such shortfall,
a "Prepayment Interest Shortfall") than the corresponding amount of interest,
accruing on the Certificates. If such a principal prepayment occurs during any
Collection Period after the Due Date for such Mortgage Loan in such Collection
Period, the amount of interest (net of related Servicing Fees) that accrues on
the amount of such principal prepayment will exceed (such excess, a "Prepayment
Interest Excess") the corresponding amount of interest accruing on the
Certificates. 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 such
Collection Period.



                                      S-39
<PAGE>




         Compensating Interest Payments will not cover shortfalls in Mortgage
Loan interest accruals that result from any liquidation of a defaulted Mortgage
Loan, or of any REO Property acquired in respect thereof, that occurs during a
Collection Period prior to the related Due Date therein.

         As and to the extent described herein under "Description of the
Certificates--P&I Advances", the Master Servicer will be entitled to receive
interest on P&I Advances and on reimbursable servicing expenses incurred by it
or reimbursed by it to the Special Servicer, such interest to be paid,
contemporaneously with the reimbursement of the related P&I Advance, if any, or
servicing expense, from general collections on the Mortgage Loans then on
deposit in the Certificate Account.

         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, in
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, the "Special Servicing Fee" will be payable monthly on a loan-by-loan
basis from amounts received in respect of interest on each Specially Serviced
Mortgage Loan, will accrue at a rate equal to [ ]% per annum, and will be
computed on the basis of the same principal amount and for the same period
respecting which any related interest payment on the related Specially Serviced
Mortgage Loan is computed. The Special Servicing Fee with respect to any
Specially Serviced Mortgage Loan will cease to accrue if such loan comes current
and the servicing thereof is returned to the Master Servicer (whereupon it will
become 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 has previously become a Corrected Mortgage Loan two
or more times) if, during the time the Mortgage Loan was most recently a
Specially Serviced 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 due 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 [ ]% (or, if there was
solely an extension of the stated maturity of such Mortgage Loan, [ ]%) 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 or the Depositor or the
purchase thereof by the Special Servicer). The Resolution Fee will equal [ ]% of
the related liquidation proceeds. 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 assumption and modification fees, to the extent not
applied to reduce any Modification Fee payable to it, and late payment charges
received on or with respect to the Specially Serviced Mortgage Loans.

         Each of the Master Servicer and the Special Servicer generally will be
required to pay all expenses incurred by it in connection with its servicing
activities under the Pooling and Servicing Agreement, including the fees of any
sub-servicers 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 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. In addition, the Special Servicer will be entitled to
reimbursement from the Master Servicer for all out-of-pocket expenses incurred
by it in connection with modifying any Specially Serviced Mortgage Loan or
liquidating any Specially Serviced Trust Fund Asset. See "Description of the
Certificates--Distributions" herein and "Description of the Pooling
Agreements--Certificate Account" and "--Servicing Compensation and Payment of
Expenses" in the Prospectus.





                                      S-40
<PAGE>




Modifications, Waivers and Amendments

         The Pooling and Servicing Agreement will permit each of the Master
Servicer and the Special Servicer to modify, waive or amend any term of any
Mortgage Loan if it determines, in accordance with the servicing standard
described herein, that it is appropriate to do so and that such modification,
waiver or amendment will not (i) affect the amount or timing of any scheduled
payments of principal or interest on the Mortgage Loan, (ii) affect the
obligation of the related borrower to pay a Prepayment Premium or permit a
principal prepayment during any applicable Lock-out Period, (iii) except under
limited circumstances, result in a release of the lien of the related Mortgage
on any material portion of the related Mortgaged Property or (iv) in its
judgment, materially impair the security for the Mortgage Loan or reduce the
likelihood of timely payment of amounts due thereon.

         The Special Servicer may agree to any otherwise prohibited
modification, waiver or amendment of the terms of a Mortgage Loan, but only if
it has determined that a material default on the Mortgage Loan has occurred or a
payment default is imminent, and that its agreement to such modification, waiver
or amendment is consistent with the servicing standard described herein. In
particular, the Special Servicer may, if it has made the foregoing
determinations, (i) reduce the amounts owing under any Mortgage Loan by
forgiving principal and/or accrued interest, (ii) reduce the amount of the
Monthly Payment on any Mortgage Loan, including by way of a reduction in the
related Mortgage Rate, and/or (iii) forbear in the enforcement of any right
granted under any Mortgage Note or Mortgage. However, the Special Servicer will
not be permitted to extend the date on which any Balloon Payment is scheduled to
be due for a period in excess of [ ] months beyond its scheduled due date.

         The Master Servicer and the Special Servicer will each be required to
notify the Trustee of any modification, waiver or amendment of any term of any
Mortgage Loan, and to deliver to the Trustee or the related Custodian, for
deposit in the related Mortgage File, an original counterpart of the agreement
related to such modification, waiver or amendment, promptly (and in any event
within [ ] business days) following the execution thereof. 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 Master Servicer. See "Description of the
Certificates--Reports to Certificateholders; Available Information" herein.

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 at least annually if, in a
given calendar year, the Special Servicer has not already done so. The Master
Servicer and the 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 material vacancies, any sale, transfer or abandonment, or any material
change in its condition or value.

         With respect to each Mortgage Loan, the Master Servicer or the Special
Servicer, depending on which of them is then obligated to service such Mortgage
Loan, is also required to use reasonable efforts to collect and review the
annual operating statements of the related Mortgaged Property. Although most of
the Mortgages obligate the related borrower to deliver annual property operating
statements, there can be no assurance that any operating statements required to
be delivered will in fact be delivered, nor is the Master Servicer or the
Special Servicer likely to have any practical means of compelling such delivery
in the case of an otherwise performing Mortgage Loan.

         Copies of the inspection reports and operating statements referred to
above are required to be available for review by Certificateholders during
normal business hours at the offices of the Master Servicer. See "Description of
the Certificates--Reports to Certificateholders; Available Information" herein.





                                      S-41
<PAGE>




                         DESCRIPTION OF THE CERTIFICATES

General

         The Depositor's Commercial Mortgage Pass-Through Certificates, Series
199[ ]-CMBS-[ ] (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 and the Trustee (the "Pooling and
Servicing Agreement"). The Certificates (together with the right to receive
Prepayment Premiums) will represent in the aggregate the entire beneficial
ownership interest in a trust fund (the "Trust Fund"), the assets of which
include: (i) the Mortgage Loans and all payments under and proceeds 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 Mortgaged Property acquired on behalf of the Trust Fund through
foreclosure, deed in lieu of foreclosure or otherwise; (iii) such funds or
assets as from time to time are deposited in the Certificate Account (see
"Description of the Pooling 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 [ ] classes (each, a "Class") to be
designated as: (i) the Class [ ] Certificates, the Class [ ] Certificates, the
Class [ ] Certificates, the Class [ ] Certificates, the Class [ ] Certificates,
the Class [ ] Certificates and the Class [ ] Certificates (collectively, the
"REMIC Regular Certificates"); and (ii) the Class R Certificates.

         Only the Class [ ], Class [ ], Class [ ] and Class [ ] Certificates
(collectively, the "Offered Certificates") are offered hereby. The Class [ ],
Class [ ], Class [ ], and Class R 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; Denominations

         The Class [ ] Certificates will be issued in book-entry format through
the facilities of The Depository Trust Company ("DTC") in denominations of
$1,000 principal amount and in integral multiples thereof. The Class [ ], Class
[ ] and Class [ ] Certificates will be issued in fully registered, certificated
form in denominations of $100,000 principal amount and in integral multiples of
$1,000 in excess thereof, with one Certificate of each such Class evidencing an
additional amount equal to the remainder of the initial Certificate Balance of
such Class.

         The Class [ ] 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 a Class [ ] Certificate (each, a "Class [ ] Certificate Owner") will be
entitled to receive a fully registered Certificate (a "Definitive Certificate")
representing its interest in the Class, 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 the Class [ ] 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 the Class [ ]
Certificates will refer to actions taken by DTC upon instructions received from
the Class [ ] Certificate Owners through the Participants in accordance with DTC
procedures, and all references herein to payments, notices, reports and
statements to holders of the Class [ ] Certificates will refer to payments,
notices, reports and statements to DTC or Cede & Co., as the registered holder
thereof, for distribution to the Class [ ] 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



                                      S-42
<PAGE>




ability to pledge its securities. See "Description of the Certificates--
Book-Entry Registration and Definitive Certificates" and "Risk
Factors--Book-Entry Registration" in the Prospectus.

         The Class [ ], Class [ ] and Class [ ] Certificates, subject to certain
restrictions on the transfer thereof to Plans (see "ERISA Considerations"
herein), may be transferred or exchanged at the offices of [ ] located at [ ],
without the payment of any service charges, other than any tax or other
governmental charge payable in connection therewith. [ ] will initially serve as
registrar (in such capacity, the "Certificate Registrar") for purposes of
recording and otherwise providing for the registration of the Offered
Certificates and of transfers and exchanges of the Offered Certificates other
than (unless Definitive Certificates are issued in respect thereof) the Class
[ ] Certificates.

Certificate Balances

         Upon initial issuance, the Offered Certificates will have the
respective Certificate Balances set forth in the following table. The
"Certificate Balance" of any Class of Certificates outstanding at any time
represents the maximum amount which the holders thereof are entitled to receive
as distributions allocable to principal from the cash flow on the Mortgage Loans
and the other assets in the Trust Fund. The Certificate Balance of any Class of
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 actually
allocated to such Class of Certificates on such Distribution Date. In addition,
if an ARM Loan that permits such to occur experiences negative amortization on
any of its Due Dates, then on the next succeeding Distribution Date, the
Certificate Balance of the then outstanding Class of REMIC Regular Certificates
with the latest alphabetical Class designation will be increased by the amount
of such negative amortization.

                                     Initial                   Percent of
    Class of Certificates      Certificate Balance        Initial Pool Balance

Class [ ] Certificates                [  ]                        [  ]%

Class [ ] Certificates                [  ]                        [  ]%

Class [ ] Certificates                [  ]                        [  ]%

Class [ ] Certificates                [  ]                        [  ]%

      Total                           [  ]                        [  ]%


         Upon initial issuance, the Class [ ], Class [ ] and Class [ ]
Certificates will have an aggregate Certificate Balance of $[ ], which
represents the remaining portion of the Initial Pool Balance. The Class R
Certificates will not have a Certificate Balance and will represent the right to
receive on each Distribution Date any portion of the Available Distribution
Amount (as defined below) for such date that remains after the required
distributions therefrom have been made on all the other Classes of Certificates.

Pass-Through Rates

         The Pass-Through Rates applicable to the respective Classes of Offered
Certificates for the initial Distribution Date are set forth on the cover page.
The Pass-Through Rates for each Class of Offered Certificates for each
Distribution Date subsequent to the initial Distribution Date will, in each
case, equal the Weighted Average Net Mortgage Rate for such Distribution Date.
The Pass-Through Rate applicable to each Class of Private Certificates (other
than the Class R Certificates) for each Distribution Date will equal the



                                      S-43
<PAGE>




Weighted Average Net Mortgage Rate for such Distribution Date. The Class R
Certificates will have no specified Pass-Through Rate.

         The "Weighted Average Net Mortgage Rate" for each Distribution Date is
the weighted average of the Net Mortgage Rates for the Mortgage Loans as of the
commencement of the related Collection Period, weighted on the basis of their
respective Stated Principal Balances 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 [ ] basis points; provided that the Net Mortgage Rate for any Mortgage
Loan will not reflect any adjustments to the Mortgage Rate thereon in connection
with a bankruptcy or similar proceeding involving the related borrower or a
modification of such Mortgage Rate agreed to by the Master Servicer and/or
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 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 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 Cutoff Date) and ends on and
includes the Determination Date in the same month as such Distribution Date. The
"Determination Date" will be a specified date each month as of which the
Available Distribution Amount and the Master Servicer's P&I Advance obligation,
if any, in respect of the Distribution Date in such month will be determined.

Distributions

         General. Distributions on the Certificates will be made by the Master
Servicer, to the extent of available funds, on the [ ]th day of each month or,
if any such [ ]th day is not a business day, then on the next succeeding
business day, commencing [ ], 199[ ] (each, a "Distribution Date"). All such
distributions (other than the final distribution on any Certificate) will be
made to the persons in whose names the Certificates are registered (the
"Certificateholders") at the close of business on each Record Date, which will
be the last business day of the month preceding the month in which the related
Distribution Date occurs. Each such distribution will be made by wire transfer
in immediately available funds to the account specified by the Certificateholder
at a bank or other entity having appropriate facilities therefor, if such
Certificateholder has provided the Master Servicer with wiring instructions no
less than five business days prior to the related Record Date (which wiring
instructions may be in the form of a standing order applicable to all subsequent
distributions) and is the registered owner of Certificates with an aggregate
initial principal amount of at least $5,000,000. Otherwise distributions will be
made by mailed check. The final distribution on any Certificate will be made in
like 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. 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
distribution to Certificateholders on each Distribution Date (the "Available
Distribution Amount") will, in general, equal the sum of the following amounts:

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





                                      S-44
<PAGE>




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

                           (ii) any principal prepayments (together with related
                  payments of the interest thereon), Liquidation Proceeds (as
                  defined in the Prospectus), Insurance Proceeds (as defined in
                  the Prospectus) and other unscheduled recoveries received
                  subsequent to the expiration of the related Collection Period,

                           (iii)any Prepayment Premiums, and

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

                  (b)   all P&I Advances, if any, made by the Master Servicer
         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
         incurred 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 Pooling
         Agreements--Certificate Account" in the Prospectus.

         Prepayment Premiums collected on the Mortgage Loans during the
Collection Period for any Distribution Date will not constitute part of the
Available Distribution Amount for such Distribution Date. The right to receive
any such Prepayment Premiums will be initially retained by the Depositor. See
"--Distributions--Prepayment Premiums" herein.

         Application of the Available Distribution Amount. On each Distribution
Date, for so long as any Class of Offered Certificates is outstanding, the
Master Servicer will (except as otherwise described under "--Termination" below)
apply amounts on deposit in the Certificate Account, to the extent of the
Available Distribution Amount, in the following order of priority:

                  (1)   to distributions of interest to the holders of the Class
          [ ] Certificates in an amount equal to all Distributable Certificate
          Interest in respect of the Class [ ] Certificates for such
          Distribution Date and, to the extent not previously paid, for all
          prior Distribution Dates;

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

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

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

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





                                      S-45
<PAGE>




                  (6)   to distributions to the holders of the Class [ ]
         Certificates to reimburse such holders for all Realized Losses and
         Additional Trust Fund Expenses, if any, previously 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
          [ ] Certificates in an amount equal to all Distributable Certificate
          Interest in respect of the Class [ ] Certificates for such
          Distribution Date and, to the extent not previously distributed, for
          all prior Distribution Dates;

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

                  (9)   to distributions to the holders of the Class [ ]
         Certificates to reimburse such holders for all Realized Losses and
         Additional Trust Fund Expenses, if any, previously 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 [ ] Certificates in an amount equal to all Distributable
          Certificate Interest in respect of the Class [ ] Certificates for such
          Distribution Date and, to the extent not previously distributed, for
          all prior Distribution Dates;

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

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

                  (13)   to distributions to the holders of the Class [ ]
         Certificates, the holders of the Class [ ] Certificates and the holders
         of the Class [ ] Certificates, in that order, in each case, first, in
         respect of interest in an amount equal to all Distributable Certificate
         Interest in respect of such Class of Certificates for such Distribution
         Date and, to the extent not previously paid, for all prior Distribution
         Dates, and second, to reimburse the holders of such Class of
         Certificates for all Realized Losses and Additional Trust Fund
         Expenses, if any, previously allocated to such Class of Certificates
         and for which no reimbursement has previously been received; and

                  (14)   to distributions to the holders, of the Class R
         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 (13)
         above.

         Following the retirement of all of the Offered Certificates, the
Principal Distribution Amount for each Distribution Date will be distributed in
respect of the remaining Classes of REMIC Regular Certificates, in alphabetical
order of Class designation, until each such Class is, in turn, retired, as
described in the Pooling and Servicing Agreement.

         Distributable Certificate Interest. The "Distributable Certificate
Interest" in respect of each Class of REMIC Regular Certificates for each
Distribution Date represents that portion of the Accrued Certificate Interest in
respect of such Class of Certificates for such Distribution Date that is net of
such Class's allocable share (calculated as described below) of the aggregate of
any Prepayment Interest Shortfalls resulting from voluntary principal
prepayments made on the Mortgage Loans during the related Collection Period that
are not



                                      S-46
<PAGE>




covered by the Master Servicer's Compensating Interest Payment for such
Distribution Date (the aggregate of such Prepayment Interest Shortfalls that are
not so covered, as to such Distribution Date, the "Net Aggregate Prepayment
Interest Shortfall").

         The "Accrued Certificate Interest" in respect of each Class of REMIC
Regular Certificates for each Distribution Date is equal to 30 days' interest at
the Pass-Through Rate applicable to such Class of Certificates for such
Distribution Date accrued on the related Certificate Balance outstanding
immediately prior to such Distribution Date.

         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 the Accrued Certificate
Interest in respect of such Class of Certificates for such Distribution Date,
and the denominator of which is equal to the aggregate Accrued Certificate
Interest for all the REMIC Regular Certificates for 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 any 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 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 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 the principal
         portion of any Scheduled Payment (other than a Balloon Payment) due, or
         the principal portion of any Assumed Scheduled Payment deemed due, in
         respect of such Mortgage Loan on a Due Date during or prior to the
         related Collection Period and not previously recovered;

                  (d)   the aggregate of all Liquidation Proceeds and Insurance
         Proceeds that were received on Mortgage Loans during the related
         Collection Period and that were identified and applied by the Master
         Servicer as recoveries of principal, in each case net of any portion of
         such amounts that represents a recovery of the principal portion of any
         Scheduled Payment (other than a Balloon Payment) due, or of the
         principal portion of any Assumed Scheduled Payment deemed due, in
         respect of the related Mortgage Loan on a Due Date during or prior to
         the related Collection Period and not previously recovered; and

                  (e)   if such Distribution Date is subsequent to the initial
         Distribution Date, the excess, if any, of the Principal Distribution
         Amount for the immediately preceding Distribution Date, over the
         aggregate distributions of principal made on the Certificates on such
         immediately preceding Distribution Date.

         The "Scheduled Payment" due on any Mortgage Loan on any related Due
Date will be 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 granted or agreed to by the Master Servicer and/or Special
Servicer or otherwise resulting from a bankruptcy or similar proceeding
involving the related borrower, and assuming that each prior Scheduled Payment
has been made in a timely manner. The "Assumed Scheduled Payment" is an amount
deemed due in respect of any Balloon Loan that is delinquent in respect of its
Balloon Payment beyond the first Determination Date that follows its stated
maturity date. The Assumed Scheduled



                                      S-47
<PAGE>




Payment deemed due on any such Balloon Loan on its stated maturity date and on
each successive related Due Date that it remains or is deemed to remain
outstanding will 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 prior to its stated maturity date.

         Distributions of the Principal Distribution Amount will constitute the
only distributions of principal on the Certificates. 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.

         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 as
having remained outstanding until such REO Property is liquidated for purposes
of determining distributions on the Certificates, allocations of Realized Losses
and Additional Trust Fund Expenses to the Certificates, and the amount of
Servicing Fees and Trustee's fees payable under the Pooling and Servicing
Agreement. In connection therewith, operating revenues and other proceeds
derived from such REO Property (exclusive of related operating costs) will be
"applied" by the Master Servicer as principal, interest and other amounts "due"
on such Mortgage Loan, and the Master Servicer will make P&I Advances, if any,
in respect of such Mortgage Loan, in all cases as if such Mortgage Loan had
remained outstanding.

         Prepayment Premiums. Any Prepayment Premiums collected on the Mortgage
Loans during any Collection Period will not be distributed on the related
Distribution Date to the holders of any Class of Certificates. Rather, the right
to any such Prepayment Premiums, which may be evidenced by a certificate
representing an interest in the Trust Fund and which will not be subordinated to
any Class of Certificates, will be initially retained by the Depositor and may
be sold by the Depositor at any time in accordance with the terms of the Pooling
and Servicing Agreement.

Subordination; Allocation of Losses and Certain Expenses

         The rights of holders of the Class [ ] Certificates, the Class [ ]
Certificates, the Class [ ] Certificates and each Class of the Private
Certificates (collectively, the "Subordinate Certificates") to receive
distributions of amounts collected or advanced on the Mortgage Loans will be
subordinated, to the extent described herein, to the rights of holders of the
Class [ ] Certificates, and to the rights of the holders of each other such
Class of Subordinate Certificates with an earlier alphabetical Class
designation. This subordination is intended to enhance the likelihood of timely
receipt by the holders of the Class [ ] Certificates of the full amount of all
Distributable Certificate Interest payable in respect of the Class [ ]
Certificates on each Distribution Date, and the ultimate receipt by the holders
of the Class [ ] Certificates of principal in an amount equal to the entire
Certificate Balance of the Class [ ] Certificates. Similarly, but to decreasing
degrees, this subordination is also intended to enhance the likelihood of timely
receipt by the holders of the Class [ ] Certificates, the holders of the Class
[ ] Certificates and the holders of the Class [ ] Certificates of the full
amount of Distributable Certificate Interest payable in respect of such Classes
of Certificates on each Distribution Date, and the ultimate receipt by the
holders of the Class [ ] Certificates, the holders of the Class [ ] Certificates
and the holders of the Class [ ] Certificates of principal equal to, in each
case, the entire Certificate Balance of such Class of Certificates. The
protection afforded to the holders of the Class [ ] Certificates by means of the
subordination of the Private Certificates, to the holders of the Class [ ]
Certificates by means of the subordination of the Class [ ] and the Private
Certificates, to the holders of the Class [ ] Certificates by means of the
subordination of the Class [ ], the Class [ ] and the Private Certificates, and
to the holders of the Class [ ] 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.





                                      S-48
<PAGE>




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

         On each Distribution Date, following all distributions on the
Certificates to be made on such date, the aggregate of all Realized Losses and
Additional Trust Fund Expenses that have been incurred since the Cut-off Date
through the end of the related Collection Period and that have not previously
been allocated as described below will be allocated among the respective Classes
of REMIC Regular Certificates (in each case in reduction of its Certificate
Balance) as follows, but in the aggregate only to the extent that the aggregate
Certificate Balance of such Classes of Certificates remaining outstanding after
giving effect to the distributions on such Distribution Date exceeds the
aggregate Stated Principal Balance of the Mortgage Pool expected to be
outstanding immediately following such Distribution Date: first, to the Class
[ ] Certificates, until the remaining Certificate Balance of such Certificates
is reduced to zero; second, to the Class [ ] Certificates, until the remaining
Certificate Balance of such Certificate is reduced to zero; third, to the Class
[ ] Certificates, until the remaining Certificate Balance of such Certificates
is reduced to zero; fourth, to the Class [ ] Certificates, until the remaining
Certificate Balance of such Certificates is reduced to zero; fifth, to the Class
[ ] Certificates, until the remaining Certificate Balance of such Certificates
is reduced to zero; sixth, to the Class [ ] Certificates, until the remaining
Certificate Balance of such Certificates is reduced to zero; and last, to the
Class [ ] Certificates, until the remaining Certificate Balance of such
Certificates is reduced to zero.

         "Realized Losses" are losses arising from the inability 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 Mortgage Property, to the extent not covered by insurance. The Realized
Loss in respect of a liquidated Mortgage Loan (or related REO Property) is an
amount generally equal to the excess, if any, of (a) the outstanding principal
balance of such Mortgage Loan as of the date of liquidation, together with (i)
all accrued and unpaid interest thereon at the related Mortgage Rate in effect
from time to time to but not including the Due Date in the Collection Period in
which the liquidation occurred and (ii) certain related unreimbursed servicing
expenses, over (b) the aggregate amount of Liquidation Proceeds, if any,
recovered in connection with such liquidation. If any portion of the debt due
under a Mortgage Loan is forgiven, whether in connection with a modification,
waiver or amendment granted or agreed to by the Master Servicer and/or the
Special Servicer or in connection with the bankruptcy or similar proceeding
involving the related borrower, the amount so forgiven also will be treated as 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 in respect of
unreimbursed P&I Advances, if any, and certain unreimbursed servicing expenses
incurred by it or reimbursed by it to the Special Servicer, and (iii) any of
certain unanticipated Non-Mortgage Loan specific expenses of the Trust Fund,
including certain reimbursements to the Trustee described under "Description of
the Pooling Agreements--Certain Matters Regarding the Trustee" in the
Prospectus, certain reimbursements to the Master Servicer and the Depositor
described under "Description of the Pooling Agreements--Certain Matters
Regarding the Master Servicer and the Depositor" in the Prospectus and certain
comparable reimbursements to the Special Servicer, and certain federal, state
and local taxes, and certain tax related expenses, payable from the assets of
the Trust Fund and described under "Certain Federal Income Tax
Consequences--Taxation of Owners of REMIC Residual Certificates--Prohibited
Transactions Tax and Other



                                      S-49
<PAGE>




Taxes" in the Prospectus. Additional Trust Fund Expenses will reduce amounts
payable to Certificateholders and, subject to the distribution priorities
described above, may result in a loss on one or more Classes of Offered
Certificates.

P&I Advances

         On or about each Distribution Date, the Master Servicer will be
obligated, subject to the recoverability determination described in the next
paragraph, to make advances (each, a "P&I Advance") out of its own funds or,
subject to the replacement thereof as provided in the Pooling and Servicing
Agreement, from funds held in the Certificate Account that are not required to
be distributed to Certificateholders on such Distribution Date. A P&I Advance
will be 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 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. The Master Servicer's obligations to make P&I Advances in respect of any
Mortgage Loan will continue through liquidation of such Mortgage Loan or
disposition of any REO Property acquired in respect thereof. However, 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 to
advance only the amount of the reduced Monthly Payment (net of related Servicing
Fees) in-respect of subsequent delinquencies.

         The Master Servicer will be entitled to recover any P&I Advance, if
any, 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, Liquidation Proceeds
or otherwise ("Related Proceeds"). The Master Servicer will not be obligated to
make any P&I Advance that it determines in accordance with the servicing
standard described herein, would, if made, not be recoverable out of Related
Proceeds (a "Nonrecoverable P&I Advance"), and the Master Servicer will be
entitled to recover any P&I Advance made 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 Pooling Agreements--Certificate Account"
in the Prospectus.

         In connection with its recovery of any P&I Advance made by the Master
Servicer or any reimbursable servicing expense incurred by it or reimbursed to
the Special Servicer (each such P&I Advance or expense, an "Advance"), the
Master Servicer will be entitled to be paid, out of any amounts then on deposit
in the Certificate Account, interest at a per annum 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 (the "Master Servicer Reimbursement
Rate"), accrued on the amount of such Advance from the date made to but not
including the date of reimbursement to the Master Servicer. To the extent not
offset or covered by amounts otherwise payable on the Private Certificates,
interest accrued on outstanding Advances will result in a reduction in amounts
payable on the Offered Certificates, subject to the distribution priorities
described herein.

Reports to Certificateholders; Available Information

         On each Distribution Date, the Master Servicer will be required to
forward by mail to each holder of an Offered Certificate a statement (a
"Distribution Date Statement") providing various items of information relating
to distributions made on such date with respect to the relevant Class and the
recent status of the Mortgage Pool. For a more detailed discussion of the
particular items of information to be provided in each Distribution Date
Statement, as well as a discussion of certain annual information reports to be
furnished by the Master Servicer to persons who at any time during the prior
calendar year were holders of the Offered Certificates, see "Description of the
Certificates--Reports to Certificateholders" in the Prospectus.

         The Pooling and Servicing Agreement requires that the Master Servicer
make available at its offices primarily responsible for servicing the Mortgage
Loans, during normal business hours, for review by any holder



                                      S-50
<PAGE>




of an Offered Certificate or any person identified to the Master Servicer as a
prospective transferee of an Offered Certificate, 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 Delivery Date,
(c) all officer's certificates delivered to the Trustee since the Delivery Date
as described under "Description of the Pooling Agreements--Evidence as to
Compliance" in the Prospectus, (d) all accountants' reports delivered to the
Trustee since the Delivery Date as described under "Description of the Pooling
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, (f) the most recent
Mortgaged Property annual operating statements, if any, collected by or on
behalf of the Master Servicer or the Special Servicer, (g) any and all
modifications, waivers and amendments of the terms of a Mortgage Loan entered
into by the Master Servicer and/or the Special Servicer, and (h) any and all
officers' certificates and other evidence delivered to the Trustee to support
the Master Servicer's determination that any Advance was or, if made, would not
be recoverable. Copies of any and all of the foregoing items will be available
from the Master Servicer upon request; however, the Master Servicer 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 any Certificateholder of record made for
purposes of communicating with other Certificateholders with respect to their
rights under the Pooling and Servicing Agreement, the Certificate Registrar will
furnish such Certificateholder with a list of Certificateholders then of record.

         Until such time as Definitive Certificates are issued in respect of the
Class [ ] Certificates, the foregoing information and access will be available
to the Class [ ] 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 Class [ ] 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. The Master Servicer, the Special Servicer,
the Trustee, the Depositor and the Certificate Registrar are required to
recognize as Certificateholders only those persons in whose names the
Certificates are registered on the books and records of the Certificate
Registrar.

Voting Rights

         At all times during the term of the Pooling and Servicing Agreement,
100% of the voting rights for the series offered hereby (the "Voting Rights")
will be allocated among the respective Classes of REMIC Regular Certificates in
proportion to the Certificate Balances of those Classes. Voting Rights allocated
to a Class of Certificates will be allocated among the related
Certificateholders in proportion to the percentage interests evidenced by their
respective Certificates. See "Description of the Certificates--Voting Rights" in
the Prospectus.

Termination

         The obligations created by the Pooling and Servicing Agreement will
terminate following the earliest 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 assets of the Trust Fund by the
Master Servicer or the Depositor. Written notice of termination of the Pooling
and Servicing Agreement will be given to each Certificateholder, and the final
distribution will be made only upon surrender and cancellation of the
Certificates at the office of the Certificate Registrar or other location
specified in such notice of termination.

         Any such purchase by the Master Servicer or the Depositor of all the
Mortgage Loans and other assets in the Trust Fund is required to be made at a
price equal to (i) the aggregate Purchase Price of all the Mortgage Loans 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
mutually agreed upon by the Master Servicer and the Trustee, minus (iii) if the
Purchaser is the Master Servicer, the aggregate of amounts payable or
reimbursable to the Master



                                      S-51
<PAGE>




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 or the Depositor to effect such termination is subject to
the requirement that the then aggregate Stated Principal Balance of the Mortgage
Pool be less than 10% of the Initial Pool Balance.

The Trustee

          [ ], a [ ] corporation, will act as Trustee on behalf of the
Certificateholders. As compensation for its services, the Trustee will be
entitled to receive, from amounts on deposit in the Certificate Account, a
monthly fee equal to [ ] days' interest at the rate of [ ]% per annum accrued on
the aggregate Stated Principal Balance of the Mortgage Pool then outstanding.
The Corporate Trust Office of the Trustee is located at [ ]. See "Description of
the Pooling Agreements--The Trustee", "--Duties of the Trustee", "--Certain
Matters Regarding the Trustee" and "--Resignation and Removal of the Trustee" in
the Prospectus.

                        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 on the Mortgage Loans 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
Distributable Certificates Interest payable on the related Class.

         Pass-Through Rates. The Pass-Through Rate applicable to each Class of
Offered Certificates for any Distribution Date will be variable and will equal
the Weighted Average Net Mortgage Rate for such date. Accordingly, the yields on
the Offered Certificates will be sensitive to changes in the relative
composition of the Mortgage Pool as a result of scheduled amortization,
voluntary prepayments and liquidations of Mortgage Loans following default. To a
lesser degree, that yield will also be sensitive to changes to the Mortgage
Rates on the ARM Loans and the Step Rate Loans. See "Description of the
Certificates--Pass-Through Rates" and "Description of the Mortgage Pool" herein
and "--Rate and Timing of Principal Payments" below.

         Rate and Timing of Principal Payments. The yield to holders of Offered
Certificates purchased at a discount or premium will be affected by the rate and
timing of principal payments made in reduction of the principal balance of such
Certificates. As described herein, the Principal Distribution Amount for each
Distribution Date will be distributable entirely in respect of the Class [ ]
Certificates until the Certificate Balance thereof is reduced to zero, and will
thereafter be distributable entirely in respect of the Class [ ] Certificates,
the Class [ ], Certificates and the Class [ ] Certificates, in that order, in
each case until the Certificate Balance of such Class of Certificates is reduced
to zero. Consequently, the rate and timing of principal payments made in
reduction of the Certificate Balance of each Class of Offered Certificates will
be directly related to the rate and timing of principal payments on or in
respect of the Mortgage Loans, which will in turn be affected by the
amortization schedules thereof, the dates on which Balloon Payments are due and
the rate and timing of principal prepayments and other unscheduled collections
thereon (including for this purpose, collections made in connection with
liquidations of Mortgage Loans due to defaults, casualties or condemnations
affecting the Mortgaged Properties, or purchases of Mortgage Loans out of the
Trust Fund). Prepayments and, assuming the respective stated maturity dates
therefor have not occurred, liquidations and purchases of the Mortgage Loans,
will result in distributions on the Offered Certificates of amounts that would
otherwise be



                                      S-52
<PAGE>




distributed over the remaining terms of the Mortgage Loans. 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. See "Servicing of the Mortgage Loans--Modifications,
Waivers and Amendments" herein and "Description of the Pooling
Agreements--Realization Upon Defaulted Mortgage Loans" and "Certain Legal
Aspects of Mortgage Loans and Leases--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 they are purchased at a discount or premium and when, and to what degree,
payments of principal on the Mortgage Loans are in turn distributed in reduction
of the Certificate Balance of such Certificates. An investor should consider, in
the case of any Offered Certificate purchased at a discount, the risk that a
slower than anticipated rate of principal payments on the Mortgage Loans could
result in an actual yield to such investor that is lower than the anticipated
yield and, in the case of an 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 Certificates, to the extent of amounts otherwise distributable in
respect of their Certificates: second, by the holders of the Class [ ]
Certificates, to the extent of amounts otherwise distributable in respect of
their Certificates: third by the holders of the Class [ ] Certificates, to the
extent of amounts otherwise distributable in respect of their Certificates,
fourth, by the holders of the Class [ ] Certificates, to the extent of amounts
otherwise distributable in respect of their Certificates; and last, by the
holders of the Class [ ] Certificates. Realized Losses and Additional Trust Fund
Expenses will be allocated. as and to the extent described herein, to the
respective Classes of REMIC Regular Certificates (in reduction of the
Certificate Balance of each such Class), in reverse alphabetical order of their
Class designation. As more fully described herein under "Description of the
Certificates--Distributions--Distributable Certificate Interest", Net Aggregate
Prepayment Interest Shortfalls will generally be borne by the respective Classes
of Certificateholders 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, adjustable Mortgage Rates, Lock-out
Periods, provisions requiring the payment of Prepayment Premiums and
amortization terms that require Balloon Payments), the demographics and relative
economic vitality of the areas in which the Mortgaged Properties are located and
the general supply and demand for rental units 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 and Maturity Considerations--Yield and Prepayment Considerations" 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. See "Description



                                      S-53
<PAGE>




of the Mortgage Pool--Certain Terms and Conditions of the Mortgage Loans"
herein. In addition, as prevailing market interest rates decline, even borrowers
with adjustable rate loans may have an incentive to refinance for purposes of
either (i) converting to a fixed rate loan and thereby "locking in" such rate or
(ii) taking advantage of an initial "teaser rate" (that is, a mortgage interest
rate below what it would otherwise be if the applicable index and gross margin
were applied) on another adjustable rate mortgage loan. The majority of the
Mortgage Loans ([ ]% of the Initial Pool Balance) may be prepaid at any time,
and [ ] Mortgage Loans, which represent approximately [ ]% of the Initial Pool
Balance, may be prepaid in whole or in part without payment of a Prepayment
Premium. A requirement that a prepayment be accompanied by a Prepayment Premium
may not provide a sufficient economic disincentive to a borrower seeking to
refinance 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
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
[ ] 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 Distributable Certificate Interest. 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 Distributable Certificate Interest then
payable for such Class, the shortfall will be distributable to holders of such
Class of Certificates on subsequent Distribution Dates, to the extent of
available funds. Any such shortfall will not bear interest, 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 such 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. As described herein, the Principal Distribution Amount
for each Distribution Date will be distributable entirely in respect of the
Class [ ] Certificates until the Certificate Balance thereof is reduced to zero,
and will thereafter be distributable entirely in respect of the Class [ ]
Certificates, the Class [ ] Certificates and the Class [ ] Certificates, in that
order, in each case until the Certificate Balance of such Class of Certificates
is reduced to zero.

         Prepayments on mortgage loans may be measured by a prepayment standard
or model. The model used in this Prospectus Supplement is the "Constant
Prepayment Rate" or "CPR" model. The CPR model represents an assumed constant
annual rate of prepayment each month, expressed as a per annum percentage of the
then scheduled principal balance of a pool of mortgage loans. As used in each of
the following tables, the column headed "0%" assumes that none of the Mortgage
Loans is prepaid before maturity. The columns headed "5%", "10%", "15%" and
"20%" assume that prepayments on the Mortgage Loans are made at those CPRs.
There is



                                      S-54
<PAGE>




no assurance, however, that prepayments of the Mortgage Loans will conform to
any particular level of CPR, and no representation is made that the Mortgage
Loans will prepay at the CPRs shown or at any other prepayment rate.

         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 at various CPRs and the corresponding weighted average
life of each such Class of Offered Certificates. The tables have been prepared
on the basis of, among others, the following assumptions (i) the Initial Pool
Balance is $[ ], (ii) the initial Certificate Balance of the Class [ ]
Certificates is $[ ], the initial Certificate Balance of the Class [ ]
Certificates is $[ ], the initial Certificate Balance of the Class [ ]
Certificates is $[ ], the initial Certificate Balance of the Class [ ]
Certificates is $[ ] and the Pass-Through Rate for each Class of Offered
Certificates is as described herein, (iii) the scheduled monthly payments of
interest and principal for each Mortgage Loan are those in effect on the Cut-off
Date, except that for each ARM Loan, such scheduled monthly payments will adjust
on the first interest rate adjustment date therefor following the Cut-off Date
(and will not adjust thereafter) to reflect scheduled changes in outstanding
principal balance, Mortgage Rate and remaining amortization term and a value for
the related Index applicable to such interest rate adjustment date equal to [
]%, and except that for each Step Rate Loan, such scheduled monthly payments
will reflect scheduled increases to the Mortgage Rate provided for in the
related Mortgage Note (and that for the Step Rate Loan that provides for
adjustments based on the [ ] Index during the last two years of the loan term,
the [ ] Index applicable to each adjustment will be [ ]%) (iv) there are no
delinquencies or Realized Losses, scheduled interest and 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 CPRs (without regard to any
Lock-out Periods) set forth in the tables, (v) neither the Master Servicer nor
the Depositor exercises its right of optional termination described herein, (vi)
no Mortgage Loans are required to be purchased from the Mortgage Pool, (vii)
there are no Prepayment Interest Shortfalls, (viii) distributions on the
Certificates are made on the [ ] day of each month commencing in [ ], 199[ ],
and (ix) the Certificates will be issued on [ ], 199[ ]. To the extent that the
Mortgage Loans or the Certificates have characteristics that differ from those
assumed in preparing the tables set forth below, any of the Class [ ], Class [
], Class [ ] and/or Class [ ] Certificates may mature earlier or later than
indicated by the tables. It is highly unlikely that the Mortgage Loans will
prepay at any constant rate until maturity or that all the Mortgage Loans will
prepay at the same rate. 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. Such variations may
occur even if the average prepayment experience of the Mortgage Loans were to
equal any of the specified CPR percentages. Investors are urged to conduct their
own analyses of the rates at which the Mortgage Loans may be expected to prepay.

         Based on the foregoing assumptions, the following table indicates the
resulting weighted average lives of the Class [ ] Certificates and sets forth
the percentages of the initial Certificate Balance of the Class [ ] Certificates
that would be outstanding after each of the dates shown at the indicated CPRs.




                                      S-55
<PAGE>






                Percent of the Initial Certificate Balance of the
                  Class [ ] Certificates at the Respective CPRs
                                Set Forth Below:


             Date              0%        5%       10%        15%        20%
             ----              --        --       ---        ---        ---





(A)      The weighted average life of a Class [ ] Certificate is determined by
         (i) multiplying the amount of each principal distribution thereon by
         the number of years from the date of issuance of the Class [ ]
         Certificates to the related Distribution Date, (ii) summing the results
         and (iii) dividing the sum by the aggregate amount of the reductions in
         the principal balance of such Class [ ] Certificate.

         Based on the foregoing assumptions, the following table indicates the
resulting weighted average lives of the Class [ ] Certificates and sets forth
the percentages of the initial Certificate Balance of the Class [ ] Certificates
that would be outstanding after each of the dates shown at the indicated CPRs.

                Percent of the Initial Certificate Balance of the
                  Class [ ] Certificates at the Respective CPRs
                                Set Forth Below:


             Date              0%        5%       10%        15%        20%
             ----              --        --       ---        ---        ---






(A)      The weighted average life of a Class [ ] Certificate is determined by
         (i) multiplying the amount of each principal distribution thereon by
         the number of years from the date of issuance of the Class [ ]
         Certificates to the related Distribution Date, (ii) summing the results
         and (iii) dividing the sum by the aggregate amount of the reductions in
         the principal balance of such Class [ ] Certificate.

         Based on the foregoing assumptions, the following table indicates the
resulting weighted average lives of the Class [ ] Certificates and sets forth
the percentages of the initial Certificate Balance of the Class [ ] Certificates
that would be outstanding after each of the dates shown at the indicated CPRs.




                                      S-56
<PAGE>







                Percent of the Initial Certificate Balance of the
                  Class [ ] Certificates at the Respective CPRs
                                Set Forth Below:


             Date              0%        5%       10%        15%        20%
             ----              --        --       ---        ---        ---






(A)      The weighted average life of a Class [ ] Certificate is determined by
         (i) multiplying the amount of each principal distribution thereon by
         the number of years from the date of issuance of the Class [ ]
         Certificates to the related Distribution Date, (ii) summing the results
         and (iii) dividing the sum by the aggregate amount of the reductions in
         the principal balance of such Class [ ] Certificate.

         Based on the foregoing assumptions, the following table indicates the
resulting weighted average lives of the Class [ ] Certificates and sets forth
the percentages of the initial Certificate Balance of the Class [ ] Certificates
that would be outstanding after each of the dates shown at the indicated CPRs.

                Percent of the Initial Certificate Balance of the
                  Class [ ] Certificates at the Respective CPRs
                                Set Forth Below:


             Date              0%        5%       10%        15%        20%
             ----              --        --       ---        ---        ---






(A)      The weighted average life of a Class [ ] Certificate is determined by
         (i) multiplying the amount of each principal distribution thereon by
         the number of years from the date of issuance of the Class [ ]
         Certificates to the related Distribution Date, (ii) summing the results
         and (iii) dividing the sum by the aggregate amount of the reductions in
         the principal balance of such Class [ ] Certificate.

                                 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

         It is the opinion of Willkie Farr & Gallagher, counsel to the
Depositor, that upon the issuance of the Offered Certificates, assuming
compliance with all provisions of the Pooling and Servicing Agreement and based
upon the law on the date hereof, for federal income tax purposes, (a) the Trust
Fund (exclusive of the right to any Prepayment Premium collected from any
borrower) will qualify as a REMIC under the Internal Revenue Code of 1986 (the
"Code") and (b)(i) the Offered Certificates and the Private Certificates (other
than the Class R Certificates) will be the "regular interests" in the REMIC and
generally will be treated as debt instruments of the REMIC and (ii) the Class R
Certificates will be the sole class of "residual interests" in the REMIC. See
"Certain Federal Income Tax Consequences--REMICs" in the Prospectus.

         The Class [ ] Certificates will not, and the Class [ ] Certificates
will, be treated as having been issued with original issue discount for federal
income tax reporting purposes. The prepayment assumption that



                                      S-57
<PAGE>




will be used in determining the rate of accrual of original issue discount,
market discount and premium, if any, for federal income tax purposes will be
based on the assumption that subsequent to the date of any determination the
Mortgage Loans will prepay at a rate equal to a CPR of [ ]%. No representation
is made that the Mortgage Loans will prepay at that rate or at any other rate.
See "Certain Federal Income Tax Consequences--REMICs--Taxation of Owners of
REMIC Regular Certificates--Original Issue Discount" in the Prospectus.

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

         The Offered Certificates will be treated as "real estate assets" within
the meaning of Section 856(c)(5)(A) of the Code. In addition, interest
(including original issue discount, if any) on the Offered Certificates will be
interest described in Section 856(c)(3)(B) of the Code. Moreover, the Offered
Certificates (other than the Class R Certificates) will be "qualified mortgages"
within the meaning of Section 860G 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, investment in the Offered Certificates
may not be suitable for certain thrift institutions. See "Certain Federal Income
Tax Consequences--REMICs--Characterization of Investments in REMIC Certificates"
in the Prospectus.

         Prospective purchasers of a Class R Certificate should consider
carefully the tax consequences of an investment in Residual Certificates
discussed in the Prospectus and should consult their own tax advisors with
respect to those consequences. See "Certain Federal Income Tax
Consequences--REMICs--Taxation of Owners of REMIC Residual Certificates" in the
Prospectus.

         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.

                              ERISA CONSIDERATIONS

         A fiduciary of any employee benefit plan or other retirement plan or
arrangement, including individual retirement accounts and annuities, medical
savings accounts, Keogh plans and collective investment funds and separate
accounts in which such plans, accounts or arrangements are invested, that is
subject to the Employee Retirement Income Security Act of 1974, as amended
("ERISA"), or Section 4975 of the Code (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.

         First Union Corporation ("First Union") has received from the DOL an
individual prohibited transaction exemption (the "Exemption"), which generally
exempts from the application of the prohibited transaction provisions of
Sections 406(a) and (b) and 407(a) of ERISA, and the excise taxes imposed on
such prohibited transactions pursuant to Sections 4975(a) and (b) of the Code,
the purchase, sale and holding of Class [ ] Certificates, underwritten by an
Underwriter, as hereinafter defined, provided that certain conditions set forth
in the Exemption are satisfied. For purposes of this discussion, the term
"Underwriter" shall include (a) First Union, (b) any person directly or
indirectly, through one or more intermediaries, controlling, controlled by or
under common control with First Union, and (c) any member of the underwriting
syndicate or selling



                                      S-58
<PAGE>




group of which First Union or a person described in (b) is a manager or
co-manger with respect to the Class [ ] Certificates.

         The Exemption sets forth six general conditions which must be satisfied
for a transaction involving the purchase, sale and holding of Class [ ]
Certificates to be eligible for exemptive relief under the Exemption.

              First, the acquisition of Class [ ] Certificates by a Plan must be
         on terms that are at least as favorable to the Plan as they would be in
         an arm's length transaction with an unrelated party.

              Second, the rights and interests evidenced by the Class [ ]
         Certificate must not be subordinated to the rights and interests
         evidenced by the other certificates of the same trust.

              Third, the Class [ ] Certificates at the time of acquisition by
         the Plan must be rated in one of the three highest generic rating
         categories by Standard & Poor's Corporation ("Standard & Poor's),
         Moody's Investors Service, Inc. ("Moody's"), Duff & Phelps Inc. ("Duff
         & Phelps") or Fitch Investors Service, Inc. ("Fitch").

              Fourth, the Trustee cannot be an affiliate of any other member of
         the "Restricted Group," which consists of any Underwriter, the
         Depositor, the Master Servicer, the Special Servicer, any sub-servicer,
         the Trustee, any borrower with respect to Mortgage Loans constituting
         more than 5% of the aggregate unamortized principal balance of the
         Mortgage Loans as of the date of initial issuance of the Class [ ]
         Certificates and their affiliates.

              Fifth, the sum of all payments made to an retained by the
         Underwriter must represent not more than reasonable compensation for
         underwriting or placing the Class [ ] Certificates; the sum of all
         payments made to and retained by the Depositor pursuant to the
         assignment of the Mortgage Loans to the Trust Fund must represent not
         more than the fair market value of such Mortgage Loans; and the sum of
         all payments made to and retained by the Master Servicer, the Special
         Servicer and 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 [ ] Certificates are not subordinated to any other
Class of Certificates, the second general condition set forth above is satisfied
with respect to the Class [ ] Certificates. It is a condition of the issuance of
the Class [ ] Certificates that they be rated not lower than [ ] and [ ] by [ ]
and [ ], respectively; thus, the third general condition set forth above is
satisfied with respect to the Class [ ] Certificates as of the Delivery Date. In
addition, the fourth general condition set forth above is also satisfied as of
the Delivery Date. A fiduciary of a Plan contemplating purchasing a Class [ ]
Certificate in the secondary market must make its own determination that, at the
time of such purchase, the Class [ ] Certificates continue to satisfy the third
and fourth general conditions set forth above. A fiduciary of a Plan
contemplating purchasing any purchase of a Class [ ] Certificate must make its
own determination that the first, fifth and sixth general conditions set forth
above will be satisfied with respect to such Class [ ] Certificate as of the
date of such purchase.

         The Exemption 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 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 Certificates. The Depositor
has confirmed to its satisfaction that such requirements have been satisfied as
of the date hereof.





                                      S-59
<PAGE>




         If the general conditions set forth in 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 the 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 [ ] Certificates in the initial issuance of Certificates
between the Depositor or an Underwriter and a Plan when the Depositor,
Underwriter, Trustee, Master Servicer, Special Servicer, sub-servicer or
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 [ ] Certificates by a Plan and (iii) the holding
of Class [ ] 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 [ ] Certificate on behalf of an "Excluded
Plan" by an person who has discretionary authority or renders investment advice
with respect to the assets of such Excluded Plan. For this purpose, an Excluded
Plan is a Plan sponsored by an member of the Restricted Group.

         If certain specific conditions set forth in the Exemption are also
satisfied, the Exemption also may provide an exemption from the restrictions
imposed by Sections 406(b)(1) and (b)(2) of ERISA and the taxes imposed by
Sections 4975(a) and (b) of the Code by reason of Section 4975(c)(1)(E) of the
Code in connection with (1) the direct or indirect sale, exchange or transfer of
Class [ ] Certificates in the initial issuance of Certificates between the
Depositor or an Underwriter and a Plan (other than an Excluded 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 or (b) an
affiliate of such a person, (2) the direct or indirect acquisition, or
disposition in their secondary market, of Class [ ] Certificates by a Plan and
(3) the holding of Class [ ] Certificates by a Plan.

         Further, if certain specific conditions set forth in 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 reasons 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 set forth
in the Exemption application required for this purpose will be satisfied with
respect to the Class [ ] Certificates.

         The Exemption also provides 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 [ ] Certificates. A purchaser of a Class [ ] Certificate
should be aware, however, that even if the conditions specified in one or more
exemptions are satisfied, the scope of relief provided by an exemption may not
cover all acts that may be considered prohibited transactions.

         Before purchasing a Class [ ] Certificate, a fiduciary of a Plan should
itself confirm that the specific and general conditions 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 that
may be provided in the Exemption, the Plan fiduciary should consider the
availability of any other prohibited transaction exemptions.

         The DOL recently issued a Prohibited Transaction Class Exemption 95-60
(the "Class Exemption"), which exempts from the application of the prohibited
transactions provisions of Sections 406(a), 406(b) and 407(a) of ERISA and
Section 4975 of the Code transactions in connection with the servicing,
management and operation of a trust in which an insurance company general
account has an interest as a result of its acquisition of certificates issued by
the trust, provided that certain conditions are satisfied. Insurance company
general accounts are allowed to purchase, in reliance on the Class Exemption,
classes of Certificates that (i) are subordinated to other classes of
Certificates and/or (ii) have not received a rating at the time of the
acquisition in one of the three highest rating categories from Standard &
Poor's, Moody's, Duff & Phelps or Fitch. In addition to the foregoing Class
Exemption, certain insurance company general accounts, which support policies
issued by any insurer on or before December 31, 1998 to or for the benefit of
employee benefit plans, are



                                      S-60
<PAGE>




allowed to purchase Certificates in reliance upon regulations to be promulgated
by the DOL pursuant to Section 1460 of the Small Business Job Protection Act of
1996. If such policies satisfy the Section 1460 regulations, then the insurer
will be deemed in compliance with ERISA's fiduciary requirements and prohibited
transaction rules with respect to those assets of the insurer's general account
which support such policies.

         Because the characteristics of the Class [ ], Class [ ] and Class [ ]
Certificates do not meet the requirements set forth in the Exemption, the
purchase or holding such Certificates by a Plan may result in prohibited
transactions or the imposition of excise taxes or civil penalties. As a result,
no transfer of any such Certificate or any interest therein may be made to a
Plan or to any person who is directly or indirectly purchasing such Certificate
or interest therein on behalf of, as named fiduciary of, as trustee of, or with
assets of a Plan, unless the prospective transferee provides the Certificate
Registrar with a certification of facts and an opinion of counsel which
establish to the satisfaction of the Certificate Registrar that such transfer
will not result in a violation of Section 406 of ERISA or Section 4975 of the
Code or result in the imposition of an excise tax under Section 4975 of the
Code. See "ERISA Considerations" in the Prospectus.

                                LEGAL INVESTMENT

         The Class [ ] and Class [ ] Certificates will constitute "mortgage
related securities" for purposes of the Secondary Mortgage Market Enhancement
Act of 1984 ("SMMEA") for so long as they remain rated in one of the two highest
rating categories by one or more nationally recognized statistical rating
organizations, and as such are legal investments for certain entities to the
extent provided in SMMEA. Such investments, however, will be subject to general
regulatory considerations governing investment practices under state and federal
law. Furthermore, certain states have recently enacted legislation overriding
the legal investment provisions of SMMEA. The Class [ ] and Class [ ]
Certificates will not constitute "mortgage related securities" for purposes of
SMMEA. As a result, the appropriate characterization of the Class [ ] and Class
[ ] Certificates under various legal investment restrictions, and thus the
ability of investors subject to these restrictions to purchase Certificates of
those Classes, may be subject to significant interpretative uncertainties. In
addition, and without regard to the applicability of SMMEA, 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 the Underwriting
Agreement between the Depositor and the Underwriter, the Offered Certificates
will be purchased from the Depositor by the Underwriter, upon issuance. Proceeds
to the Depositor from the sale of the Offered Certificates, after deducting
expenses payable by the Depositor, will be approximately [ ]% of the initial
aggregate Certificate Balance thereof, plus accrued interest.

         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



                                      S-61
<PAGE>




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 it, itself
or through one or more of its affiliates, currently intends to make a market in
the Offered Certificates; however, it has no obligation to do so, any
market-making may be discontinued at any time and there can be no assurance that
an active public market for the Offered Certificates will develop. See "Risk
Factors--Certificates--Limited Liquidity" herein and "Risk Factors--Limited
Liquidity" 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 with respect to, certain liabilities, including liabilities
under the Securities Act.

         Any underwriter not affiliated with the Depositor and certain of its
associates may be customers of (including borrowers from), engage in
transactions with, and/or perform services for the Depositor, its affiliates,
and the Trustee in the ordinary course of business.

                                  LEGAL MATTERS

         Certain legal matters will be passed upon for the Depositor by Willkie
Farr & Gallagher, New York, New York and for the Underwriter by Kilpatrick
Stockton, LLP, Charlotte, North Carolina.

                                     RATING

         It is a condition of their issuance that the Class [   ] Certificates
be rated not lower than "[ ]" by [ ], and that the Class [ ] Certificates be
rated not lower than "[ ]" by [ ].

         The ratings on the Offered Certificates address the likelihood of the
timely receipt of interest payments and ultimate receipt of principal payments
to which the holders thereof are entitled. 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,
constitute statements regarding frequency of prepayments (including both
voluntary and involuntary prepayments) on the Mortgage Loans or the
corresponding effect on yield to investors.

         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 not
been requested by the Depositor to do so may be lower than the rating assigned
thereto by [ ].

         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-62
<PAGE>







                         INDEX OF PRINCIPAL DEFINITIONS



                                                                       Page
                                                                       ----

Accrued Certificate Interest.............................................47
Additional Trust Fund Expenses.......................................10, 49
Advance..................................................................50
ARM Loans..........................................................2, 7, 25
Assumed Scheduled Payment............................................14, 47
Available Distribution Amount........................................11, 44
Balloon Loans.............................................................8
Balloon Payment....................................................2, 8, 25
Certificate Balance...............................................2, 10, 43
Certificate Registrar....................................................43
Certificateholders...................................................11, 44
Certificates..........................................................6, 42
Class..............................................................1, 6, 42
Class Exemption..........................................................60
Code.....................................................................57
Collection Period........................................................44
Compensating Interest Payment........................................15, 39
Corrected Mortgage Loan..................................................40
Custodian................................................................35
Cut-off Date..............................................................2
Definitive Certificate...................................................42
Delivery Date.............................................................1
Depositor.................................................................2
Determination Date...................................................14, 44
Distributable Certificate Interest...................................13, 46
Distribution Date.................................................2, 11, 44
Distribution Date Statement..............................................50
DOL......................................................................19
DTC......................................................................42
ERISA................................................................19, 58
Exemption................................................................58
First Union..............................................................58
Fixed Rate Loans...................................................2, 7, 24
Initial Pool Balance...............................................2, 7, 24
IRS......................................................................58
Lock-out Expiration Date..............................................8, 25
Lock-out Period.......................................................8, 25
Master Servicer Reimbursement Rate...................................15, 50
Master Servicing Fee.....................................................39
Modification Fee.........................................................40
Monthly Payments..........................................................2
Mortgage.................................................................24
Mortgage File............................................................35
Mortgage Loan Purchase Agreement......................................9, 35
Mortgage Loan Seller..................................................2, 35
Mortgage Loans........................................................2, 24
Mortgage Note............................................................24
Mortgage Pool.............................................................2
Mortgage Rates.....................................................2, 7, 24




                                      S-63
<PAGE>




Mortgaged Property....................................................7, 24
Net Aggregate Prepayment Interest Shortfall..........................15, 47
Net Mortgage Rate....................................................10, 44
Nonrecoverable P&I Advance...............................................50
Offered Certificates...............................................1, 6, 42
OID Regulations..........................................................58
P&I Advance..........................................................15, 50
Participants.............................................................42
Pass-Through Rate.........................................................2
Plan.................................................................19, 58
Pooling and Servicing Agreement.......................................9, 42
Prepayment Interest Excess...........................................15, 39
Prepayment Interest Shortfall........................................15, 39
Prepayment Premium....................................................8, 25
Principal Distribution Amount........................................13, 47
Private Certificates...............................................1, 6, 42
Purchase Price...........................................................36
Realized Losses......................................................10, 49
Record Date..............................................................11
Related Proceeds.........................................................50
REMIC.................................................................3, 18
REMIC Regular Certificates............................................6, 42
REO Property.........................................................17, 38
Resolution Fee...........................................................40
Scheduled Payment....................................................14, 47
Securities Act...........................................................42
Servicing Fees...........................................................40
SMMEA................................................................19, 61
Special Servicing Fee....................................................40
Specially Serviced Mortgage Loans........................................38
Specially Serviced Trust Fund Assets.....................................38
Stated Principal Balance.............................................11, 44
Step Rate Loans.......................................................7, 25
Subordinate Certificates.............................................16, 48
Trust Fund.........................................................2, 9, 42
Voting Rights............................................................51
Weighted Average Net Mortgage Rate...................................10, 44




                                      S-64
<PAGE>


                                                                         ANNEX A

<TABLE>
                                           CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS
<CAPTION>


                                                                                                Remaining Term (mo)
                                                                Cut-Off             Annual      -------------------
                                                     Original    Date    Mortgage    Debt       Stated              Maturity  Loan
Loan Id.   Property   Address   City   State   Zip   Balance    Balance    Rate    Service(2)   Maturity    Amort.    Date    Type
- --------   --------   -------   ----   -----   ---   --------   -------  --------  ----------   --------    ------  --------  ----
<S>        <C>        <C>       <C>    <C>     <C>   <C>        <C>      <C>       <C>          <C>         <C>     <C>       <C>


</TABLE>


                                      S-65




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