FIRST UNION COMMERCIAL MORTGAGE SECURITIES INC
S-3/A, 2000-03-09
ASSET-BACKED SECURITIES
Previous: ACE CASH EXPRESS INC/TX, SC 13G/A, 2000-03-09
Next: ETEC SYSTEMS INC, 10-Q, EX-10.29, 2000-03-09




                                                    Registration No. 333-30294

     As filed with the Securities and Exchange Commission on March 9, 2000


                      SECURITIES AND EXCHANGE COMMISSION
                            Washington, D.C. 20549

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


                         PRE-EFFECTIVE AMENDMENT NO.1
                                      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 28288-0600
                                (704) 374-6161
         (Address, including zip code, and telephone number, including
            area code, of registrant's principal executive office)
               -------------------------------------------------


                                James F. Powers
              Senior Vice President and Assistant General Counsel
                            First Union Corporation
                            One First Union Center
                     Charlotte, North Carolina 28288-0630
                                (704) 374-6161


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

                   ----------------------------------------
                                with copies to:


                                Michael Durrer
                                 Brown & Wood
                                 Princes Court
                               7 Princes Street
                                London EC2R 8AQ

<PAGE>

     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

  Title of Shares to be           Amount to be            Proposed Maximum         Proposed Maximum         Amount of
        Registered             Registered (1) (2)       Aggregate Price per       Aggregate Offering    Registration Fee
                                                              Unit (3)                  Price                  (1)

<S>                              <C>                            <C>                 <C>                     <C>
   Commercial Mortgage           $2,200,000,000                 100%                $2,200,000,000          $580,800
Pass-Through Certificates
</TABLE>

(1)  The registration fee in the amount of $580,800 for the registration of
     $2,200,000,000 of Commercial Mortgage Pass-Through Certificates includes
     the $264 registration fee previously paid in connection with the February
     14, 2000 filing of the Registration Statement pursuant to which the
     Registrant registered $1,000,000 of Commercial Mortgage Pass-Through
     Certificates. The $1,000,000 of Commercial Mortgage Pass-Through
     Certificates registered in connection with the February 14, 2000 filing
     of the Registration Statement have been aggregated with the
     $2,199,000,000 of Commercial Mortgage Pass-Through Certificates
     registered hereunder. $389,020,965 aggregate principal amount of
     Commercial Mortgage Pass-Through Certificates registered by the
     Registrant under the Registrant's Registration Statement No. 333-62671
     (the "Prior Registration Statement") referred to below and not previously
     sold are consolidated in this Registration Statement pursuant to Rule 429
     of the Securities Act of 1933, as amended. All registration fees in
     connection with such unsold amount of Commercial Mortgage Pass-Through
     Certificates have been previously paid by the Registrant under the Prior
     Registration Statement.


(2)  There is also being registered hereunder an indeterminate amount of
     Commercial Mortgage Pass-Through Certificates that may be sold by the
     Registrant or any affiliate of Registrant, including First Union
     Securities, Inc., in furtherance of market-making activities in the
     Commercial Mortgage Pass-Through 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.

         Pursuant to Rule 429 of the Securities Act of 1933, the Prospectus
and the Prospectus Supplement contained in this Registration Statement also
relate to the Registrant's Prior Registration Statement on Form S-3. This
Registration Statement, which is a new registration statement, also
constitutes a post-effective amendment to the Prior Registration Statement.
Such post-effective amendment shall hereafter become effective concurrently
with the effectiveness of this Registration Statement in accordance with
Section 8(c) of the Securities Act of 1933.


The information in this prospectus supplement is not complete and may be
changed. We may not sell these securities until the registration statement
filed with the Securities and Exchange Commission is effective. Neither this
prospectus supplement nor the accompanying prospectus is an offer to sell
these securities and it is not soliciting an offer to buy these securities in
any state where the offer or sale is not permitted.


        THE INFORMATION IN THIS PROSPECTUS SUPPLEMENT MAY BE AMENDED OR
                        COMPLETED, DATED [ ] [ ], 20[ ]

PROSPECTUS SUPPLEMENT
(to accompanying prospectus dated [     ] [ ], 20[  ])

                              $[ ] (Approximate)
                            (Offered Certificates)
              First Union National Bank Commercial Mortgage Trust
                 Commercial Mortgage Pass-Through Certificates
                               Series 20[ ]-[ ]
               First Union Commercial Mortgage Securities, Inc.
                                  (Depositor)


<TABLE>
<S>                                                   <C>
You should carefully consider the risk factors        The trust fund:
beginning on page S-[  ] of this prospectus               As of [    ] [ ], 20[ ] , the mortgage loans included in the
supplement and on page [  ] of the accompanying           trust fund will have an aggregate principal balance of
prospectus.                                               approximately $[ ].
                                                      o   The trust fund will consist of a pool of [    ] fixed rate
Neither the offered certificates nor the                  mortgage loans.
underlying mortgage loans are insured or              o   The mortgage loans are secured by first liens on commercial
guaranteed by any government agency or                    and multifamily properties.
instrumentality.                                      o   All of the mortgage loans were originated or acquired by
                                                          either First Union National Bank or [                ].
The offered certificates will represent
interests in the trust fund only. They will `         The certificates:
not represent obligations of any other party.
                                                      o   The trust fund will issue [ ___________ ] classes of certificates.
The offered certificates will not be listed           o   Only the [ ] classes of offered certificates described in the
on any national securities exchange or any                following table are being offered by this prospectus supplement and the
automated quotation system of any registered              accompanying prospectus.
securities association.

This prospectus supplement may be used to offer
and sell the offered certificates only if it is
accompanied by the prospectus dated [     ] [   ],
20[ ] .
</TABLE>

<TABLE>
<CAPTION>

                        Closing Date
                         Certificate          Percentage of          Pass-
                         Balance or            Cut-Off Date         Through                                Expected
                          Notional                 Pool               Rate                                 [ ]/[ ]
Class                    Amount (1)              Balance          Description         CUSIP No.           Rating (3)
- ------------------ ------------------------ ------------------- ----------------- ------------------ ---------------------
<S>                <C>                                               <C>
                   $
                   $
       (4)         $
                   $                                                  (5)
================== ======================== =================== ================= ================== =====================
</TABLE>

(Footnotes explaining the table are on page S-3)

Neither the Securities and Exchange Commission nor any state securities
commission has approved or disapproved the offered certificates or has
determined that this prospectus supplement or the accompanying prospectus is
accurate or complete. 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.

First Union Securities, Inc. and [ ] are acting as co-lead managers for the
offering. First Union Securities, Inc. and [ ] are required to purchase the
offered certificates from us, subject to certain conditions. The underwriters
will offer the offered certificates to the public from time to time in
negotiated transactions or otherwise at varying prices to be determined at the
time of sale. We expect to receive from this offering approximately [ ]% of
the initial certificate balance of the offered certificates, plus accrued
interest from [ ] [ ], 20[ ] , before deducting expenses.

We expect that delivery of the offered certificates will be made in book-entry
form on or about [ ] [ ], [ ].

First Union Securities, Inc.                    [                           ]

                                [ ] [ ], 20[ ]

<PAGE>

            [Do not delete this text. It is for the Page numbering]

                              [map appears here]
                               ================

<PAGE>

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

We provide information to you about the offered certificates in two separate
documents that progressively provide more detail: (a) the accompanying
prospectus, which provides general information, some of which may not apply to
the offered certificates and (b) this prospectus supplement, which describes
the specific terms of the offered certificates. You should read both this
prospectus supplement and the prospectus before investing in any of the
offered certificates.

You should rely only on the information contained in this prospectus
supplement and the accompanying prospectus. We have not authorized anyone to
provide you with information that is different. The information in this
document may only be accurate as of the date of this document. If the
descriptions of the offered certificates vary between the accompanying
prospectus and this prospectus supplement, you should rely on the information
in this prospectus supplement.

This prospectus supplement begins with several introductory sections
describing the offered certificates and the trust fund in abbreviated form:

     o    Summary of Prospectus Supplement, commencing on page S-[ ] of this
          prospectus supplement, which gives a brief introduction of the key
          features of the offered certificates and a description of the
          mortgage loans included in the trust fund; and

     o    Risk Factors, commencing on page S-[ ] of this prospectus
          supplement, which describes risks that apply to the offered
          certificates which are in addition to those described in the
          prospectus.

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

You can find a listing of the pages where capitalized terms used in this
prospectus supplement are defined under the caption "Index of Principal
Definitions" beginning on page S-[ ] in this prospectus supplement.

In this prospectus supplement, the terms "depositor," "we," "us" and "our"
refer to First Union Commercial Mortgage Securities, Inc.

We do not intend this prospectus supplement and the accompanying prospectus to
be an offer or solicitation:

     o    if used in a jurisdiction in which such offer or solicitation is not
          authorized;

     o    if the person making such offer or solicitation is not qualified to
          do so; or

     o    if such offer or solicitation is made to anyone to whom it is
          unlawful to make such offer or solicitation.

This prospectus supplement and the accompanying prospectus may be used by us,
First Union Securities, Inc., our affiliate, and any other of our affiliates
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 Securities, Inc. or any such other affiliate
may act as principal or agent in these transactions. Sales will be made at
prices related to prevailing market prices at the time of sale or otherwise.

(Footnotes to table on the front cover)
- --------------

(1)      Subject to a permitted variance of plus or minus [  ]%.
(2)      The assumed final distribution date has been determined on the basis
         of the assumptions set forth in "DESCRIPTION OF THE
         CERTIFICATES-Assumed Final Distribution Date; Rated Final
         Distribution Date" in this prospectus supplement and a [ ]% constant
         prepayment rate. The rated final distribution date is the
         distribution date to occur in [ ] , 20[ ]. See "DESCRIPTION OF THE
         CERTIFICATES-Assumed Final Distribution Date; Rated Final
         Distribution Date" and "RATINGS" in this prospectus supplement.
(3)      By each of [     ] and [     ].
(4)      The Class [ ] certificates will not have a certificate balance and
         their holders will not receive distributions of principal, but such
         holders are entitled to receive payments of the aggregate interest
         accrued on the notional amount of each component of the Class [ ]
         certificates, as described in this prospectus supplement. See
         "DESCRIPTION OF THE CERTIFICATES-Certificate Balances and Notional
         Amount" and "-Pass-Through Rates" in this prospectus supplement. The
         interest rate applicable to each component of the Class [ ]
         certificates for each distribution date will equal the excess, if
         any, of the weighted average net mortgage rate for such distribution
         date over the pass-through rate then applicable to the corresponding
         class of offered certificates entitled to receive distributions of
         principal.
(5)      The pass-through rate applicable to the Class [ ] certificates on
         each distribution date will equal the lesser of the rate set forth in
         the table on the front cover and the applicable weighted average net
         mortgage rate for such distribution date.

<PAGE>

                               TABLE OF CONTENTS
                                                                           Page
                                                                           ----

SUMMARY OF PROSPECTUS SUPPLEMENT...........................................S-6
RISK FACTORS..............................................................S-23
DESCRIPTION OF THE MORTGAGE POOL..........................................S-58
SERVICING OF THE MORTGAGE LOANS...........................................S-94
DESCRIPTION OF THE CERTIFICATES...........................................S-106
YIELD AND MATURITY CONSIDERATIONS.........................................S-135
USE OF PROCEEDS...........................................................S-145
MATERIAL FEDERAL INCOME TAX CONSEQUENCES..................................S-145
ERISA CONSIDERATIONS......................................................S-148
LEGAL INVESTMENT..........................................................S-151
METHOD OF DISTRIBUTION....................................................S-151
LEGAL MATTERS.............................................................S-153
RATINGS...................................................................S-153
INDEX OF PRINCIPAL DEFINITIONS............................................S-155

<PAGE>

<TABLE>
<S>            <C>                                                                                 <C>
ANNEX A-1  --  CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES...............A-1

ANNEX A-2  --  DEBT SERVICE PAYMENT SCHEDULES FOR CERTAIN CREDIT LEASE LOANS........................A-2

ANNEX A-3  --  CERTAIN INFORMATION REGARDING MULTIFAMILY MORTGAGED PROPERTIES.......................A-3

ANNEX A-4  --  RESERVE ACCOUNTS.....................................................................A-4

ANNEX A-5  --  COMMERCIAL TENANT SCHEDULE...........................................................A-5

ANNEX B    --  PRICE/YIELD TABLES...................................................................B-1

ANNEX C    --  FORM OF DISTRIBUTION DATE STATEMENT..................................................C-1

ANNEX D    --  FORM OF DELINQUENT LOAN STATUS REPORT................................................D-1

ANNEX E    --  FORM OF HISTORICAL LOAN MODIFICATION REPORT..........................................E-1

ANNEX F    --  FORM OF HISTORICAL LIQUIDATION REPORT................................................F-1

ANNEX G    --  FORM OF REO STATUS REPORT............................................................G-1

ANNEX H    --  SERVICER WATCH LIST..................................................................H-1

ANNEX I    --  FORM OF OPERATING STATEMENT ANALYSIS REPORT..........................................I-1

ANNEX J    --  FORM OF NOI ADJUSTMENT WORKSHEET FOR "YEAR"..........................................J-1

ANNEX K    --  FORM OF COMPARATIVE FINANCIAL STATUS REPORT..........................................K-1
</TABLE>

<PAGE>

                       SUMMARY OF PROSPECTUS SUPPLEMENT

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

o         This summary provides an overview of certain calculations, cash
     flows and and other information to aid your understanding and is
     qualified by the full description of these calculations, cash flows
     and other information in this prospectus supplement and the
     accompanying prospectus.

o         We provide information in this prospectus supplement on the
     certificates that are not offered by this prospectus supplement only
     to enhance your understanding of the offered certificates. We are
     not offering the non-offered certificates pursuant to this
     prospectus supplement.

o         Unless otherwise stated, all percentages of the mortgage loans
    included in the trust fund, or of any specified group of mortgage
    loans included in the trust fund, referred to in this prospectus
    supplement are calculated using the aggregate principal balance of
    all the mortgage loans included in the trust fund as of the cut-off
    date. Percentages of mortgaged properties are references to the
    percentages of the aggregate principal balance of all the mortgage
    loans included in the trust fund as of the cut-off date represented
    by the aggregate principal balance of the related mortgage loans as
    of the cut-off date.

o         All numerical information concerning the mortgage loans included in
    the trust fund is provided on an approximate basis.

                         Overview of the Certificates

The table below lists certain summary information concerning the First Union
National Bank Commercial Mortgage Trust, Commercial Mortgage Pass-Through
Certificates, Series 20[ ]-[ ], which we are offering pursuant to the
accompanying prospectus and this prospectus supplement. Each certificate
represents an interest in the mortgage loans included in the trust fund and
the other assets of the trust fund. The table also describes the certificates
that are not offered by this prospectus supplement (other than the Class R-[
], Class R-[ ] and Class R-[ ] certificates) which have not been registered
under the Securities Act of 1933, as amended, and which will be sold to
investors in private transactions.

<TABLE>
<CAPTION>
              Closing Date                                                                  Cash Flow or
               Certificate   Percentage                 Pass-       Initial     Weighted     Principal     Expected
               Balance or    of Cut-Off                Through       Pass-      Average        Window        [ ]/
                Notional      Date Pool    Credit       Rate        Through       Life         (Mon./         [ ]
Class           Amount(1)      Balance     Support   Description     Rate     (Years) (2)     Yr.) (2)     Rating(3)
<S>           <C>           <C>           <C>       <C>            <C>       <C>           <C>           <C>

</TABLE>

     (1) Subject to a permitted variance of plus or minus [   ]%.
     (2) Based on no prepayments and the other assumptions set forth under
         "YIELD AND MATURITY CONSIDERATIONS--Weighted Average Life" in this
         prospectus supplement.
     (3) By each of [        ] and [          ]. "NR" indicates that such class
         is not rated by the applicable rating agency.
     (4) The Class [ ] certificates will not have a certificate balance and
         their holders will not receive distributions of principal, but such
         holders are entitled to receive payments of the aggregate interest
         accrued on the notional amount of each of the components of the Class
         [ ] certificates as described in this prospectus supplement. The
         pass-through rate applicable to each component of the Class [ ]
         certificates for each distribution date will equal the excess, if
         any, of the weighted average net mortgage rate for such distribution
         date over the pass-through rate then applicable to the corresponding
         class of offered certificates entitled to receive distributions of
         principal..
     (5) The pass-through rate applicable to the Class [ ], Class [ ] and
         Class [ ] certificates on each distribution date will equal the
         lesser of the rate set forth above and the applicable weighted
         average net mortgage rate for such distribution date.
     (6) The pass-through rate applicable to the Class [ ] and Class [ ]
         certificates on each distribution date will equal the weighted
         average net mortgage rate for such distribution date.

  ----------
             offered certificates
  ----------
  ----------

  ----------
             private certificates
  ----------
                                  The Parties


The Trust Fund...........................  The trust fund will be created on
                                           or about the closing date pursuant
                                           to a pooling and servicing
                                           agreement dated as of [ ] [ ], 20[
                                           ] by and among the depositor, the
                                           master servicer, the special
                                           servicer and the trustee.

The Depositor............................  First Union Commercial Mortgage
                                           Securities, Inc. We are a
                                           wholly-owned subsidiary of First
                                           Union National Bank, which is one
                                           of the mortgage loan sellers and
                                           the master servicer, and an
                                           affiliate of one of the
                                           underwriters. Our principal
                                           executive office is located at One
                                           First Union Center, Charlotte,
                                           North Carolina 28288-0630 and our
                                           telephone number is (704) 374-6161.
                                           Neither we nor any of our
                                           affiliates have insured or
                                           guaranteed the offered
                                           certificates. For more detailed
                                           information, see "THE DEPOSITOR" in
                                           the accompanying prospectus.

                                           On the closing date, we will sell
                                           the mortgage loans and related
                                           assets to be included in the trust
                                           fund to the trustee to create the
                                           trust fund.

The Issuer..............................   The trust fund to be established
                                           under the pooling and servicing
                                           agreement. For more detailed
                                           information, see "DESCRIPTION OF
                                           THE CERTIFICATES" in the
                                           accompanying prospectus.

The Mortgage Loan Sellers...............   First Union National Bank and [ ].
                                           For more information, see
                                           "DESCRIPTION OF THE MORTGAGE
                                           POOL--The Mortgage Loan Sellers" in
                                           this prospectus supplement. The
                                           mortgage loan sellers will sell and
                                           assign to us on the closing date
                                           the mortgage loans to be included
                                           in the trust fund. See "DESCRIPTION
                                           OF THE MORTGAGE
                                           POOL--Representations and
                                           Warranties; Repurchases and
                                           Substitutions" in this prospectus
                                           supplement.

                                           [______________ ] ([ ]) of the
                                           mortgage loans to be included in
                                           the trust fund, representing [ ]%
                                           of the cut-off date pool balance of
                                           all of the mortgage loans included
                                           in the trust fund, are being
                                           assigned to us by First Union
                                           National Bank, and [ ] ([ ]) of the
                                           mortgage loans to be included in
                                           the trust fund, representing [ ]%
                                           of the cut-off date pool balance of
                                           all of the mortgage loans to be
                                           included in the trust fund, are
                                           being assigned to us by [ ].

The Master Servicer....................    First Union National Bank. First
                                           Union National Bank is our
                                           affiliate and is one of the
                                           mortgage loan sellers. The master
                                           servicer will be primarily
                                           responsible for collecting payments
                                           and gathering information with
                                           respect to the mortgage loans
                                           included in the trust fund. See
                                           "SERVICING OF THE MORTGAGE
                                           LOANS--The Master Servicer" in this
                                           prospectus supplement.

The Special Servicer...................    [    ]. The special servicer will be
                                           responsible for performing certain
                                           servicing functions with respect to
                                           the mortgage loans included in the
                                           trust fund that, in general, are in
                                           default or as to which default is
                                           imminent. Some holders of
                                           certificates will have the right to
                                           replace the special servicer and to
                                           select a representative who may
                                           advise and direct the special
                                           servicer and whose approval is
                                           required for certain actions by the
                                           special servicer under certain
                                           circumstances. See "SERVICING OF
                                           THE MORTGAGE LOANS--The Special
                                           Servicer" in this prospectus
                                           supplement.

The Trustee............................    [       ]. The trustee will be
                                           responsible for distributing
                                           payments to certificateholders and
                                           delivering to certificateholders
                                           certain reports on the mortgage
                                           loans included in the trust fund
                                           and the certificates. See
                                           "DESCRIPTION OF THE
                                           CERTIFICATES--The Trustee" in this
                                           prospectus supplement.

The Underwriters.......................    First Union Securities, Inc. and
                                           [    ]. [ ] is an affiliate of [ ].
                                           First Union Securities, Inc. is our
                                           affiliate and is an affiliate of
                                           First Union National Bank and the
                                           master servicer. First Union
                                           Securities, Inc. and [ ] are acting
                                           as co-lead managers for the
                                           offering.

                          Important Dates and Periods

Closing Date............................   On or about [ ] [ ], 20[ ].

Cut-Off Date............................   [    ] [ ], 20[ ] . The cut-off date
                                           balance of each mortgage loan
                                           included in the trust fund and each
                                           cut-off date certificate balance in
                                           this prospectus supplement assumes
                                           the timely receipt of principal
                                           scheduled to be paid in [ ] on each
                                           mortgage loan and no defaults,
                                           delinquencies or prepayments on any
                                           mortgage loan as of the cut-off
                                           date.

Distribution Date.......................   The [ ]th day of each month or, if
                                           such day is not a business day, the
                                           next succeeding business day;
                                           provided, however, that the
                                           distribution date will be no
                                           earlier than the fourth business
                                           day following the determination
                                           date in the month in which such
                                           distribution date occurs. The first
                                           distribution date on which
                                           investors in the offered
                                           certificates may receive
                                           distributions will occur in [      ],
                                           20[  ].

Determination Date......................   For each distribution date, the
                                           [   ]th day of each month, or if such
                                           day is not a business day, the
                                           immediately succeeding business
                                           day.

Collection Period.......................   For any distribution date, the
                                           period beginning on the day after a
                                           determination date in the
                                           immediately preceding month (or the
                                           cut-off date, in the case of the
                                           first collection period) through
                                           and including the related
                                           determination date.

                               The Certificates

Offered Certificates....................   We are offering to you the
                                           following [ ] classes of
                                           certificates of our Commercial
                                           Mortgage Pass-Through Certificates,
                                           Series 20[ ]-[ ] pursuant to this
                                           prospectus supplement:

                                                     Class [ ]
                                                     Class [ ]
                                                     Class [ ]
                                                     Class [ ]

Priority of Distributions..............    On each distribution date, you will
                                           be entitled to distributions of all
                                           payments or other collections on
                                           the mortgage loans that the master
                                           servicer collected or advanced
                                           during or with respect to the
                                           related collection period after
                                           deducting certain fees and
                                           expenses. The trustee will
                                           distribute such amounts to the
                                           extent that the money is available,
                                           in the following order of priority,
                                           to pay:

                                           Interest, pro rata, on the Class
                                           [     ], Class [ ] and Class [ ]
                                           certificates.

                                           Principal on the Class [ ]
                                           certificates, up to the principal
                                           distribution amount, until their
                                           certificate balance is reduced to
                                           zero.

                                           Principal on the Class [ ]
                                           certificates, up to the principal
                                           distribution amount, until their
                                           certificate balance is reduced to
                                           zero.

                                           Reimbursement to the Class [ ] and
                                           Class [ ] certificates, pro rata,
                                           for any realized losses and trust
                                           fund expenses borne by such
                                           classes.

                                           Interest on the Class [ ]
                                           certificates.

                                           Principal on the Class [ ]
                                           certificates, up to the principal
                                           distribution amount, until their
                                           certificate balance is reduced to
                                           zero.

                                           Reimbursement to the Class [ ]
                                           certificates for any realized
                                           losses and trust fund expenses
                                           borne by such class.

                                           Distributions to the non-offered
                                           certificates.

                                           If, on any distribution date, the
                                           certificate balances of the Class
                                           [   ] through Class [ ] certificates
                                           have been reduced to zero, but the
                                           Class [ ] and Class [ ]
                                           certificates remain outstanding,
                                           distributions of principal will be
                                           made pro rata to the Class [ ] and
                                           Class [ ] certificates. See
                                           "DESCRIPTION OF THE
                                           CERTIFICATES--Distributions" in
                                           this prospectus supplement.


Interest.................................  On each distribution date each
                                           class of offered certificates will
                                           be entitled to receive:

                                              o   the distributions of accrued
                                                  interest for such class of
                                                  certificates on such
                                                  distribution date; and

                                              o   any unpaid accrued interest
                                                  for such class of
                                                  certificates from all prior
                                                  distribution dates.

                                           On any distribution date, the
                                           amount of interest distributable to
                                           each class of certificates
                                           generally will equal:

                                             o   one month's interest at
                                                 the applicable
                                                 pass-through rate accrued
                                                 during the calendar month
                                                 prior to the related
                                                 distribution date, on the
                                                 certificate balance or
                                                 notional amount of such
                                                 class of certificates
                                                 immediately prior to such
                                                 distribution date;

                                             o   minus (other than in the
                                                 case of the Class [ ]
                                                 certificates) such class'
                                                 share of any shortfalls
                                                 in interest collections
                                                 due to prepayments on
                                                 mortgage loans included
                                                 in the trust fund that
                                                 are not offset by certain
                                                 payments made by the
                                                 master servicer; and

                                             o   minus (other than in the
                                                 case of the Class [ ]
                                                 certificates) such class'
                                                 allocable share of
                                                 certificate deferred
                                                 interest. See
                                                 "DESCRIPTION OF THE
                                                 CERTIFICATES-Certificate
                                                 Balances and Notional
                                                 Amount" and
                                                 "--Distributions" in this
                                                 prospectus supplement.

                                           The certificates will accrue
                                           interest on the basis of a 360-day
                                           year consisting of twelve 30-day
                                           months.

                                           Interest on the certificates will
                                           be calculated on the basis of a
                                           360-day year consisting of twelve
                                           30-day months.

                                           As reflected in the chart under
                                           "Priority of Distributions" on page
                                           S-[ ] above, on each distribution
                                           date, the trustee will distribute
                                           interest to the holders of the
                                           offered certificates:

                                             o   first, pro rata, to the
                                                 Class [ ] certificates,
                                                 Class [ ] certificates
                                                 and Class [ ]
                                                 certificates, and then to
                                                 each other class of
                                                 offered certificates in
                                                 alphabetical order; and

                                             o   only to the extent funds
                                                 remain after the trustee
                                                 makes all distributions
                                                 of interest and principal
                                                 required to be made on
                                                 such date on each class
                                                 of certificates with a
                                                 higher priority of
                                                 distribution.

                                           You may, in certain circumstances,
                                           also receive distributions of
                                           prepayment premiums and yield
                                           maintenance charges collected on
                                           the mortgage loans included in the
                                           trust fund. Such distributions are
                                           in addition to the distributions of
                                           principal and interest described
                                           above. See "DESCRIPTION OF THE
                                           CERTIFICATES--Distributions" in
                                           this prospectus supplement.

Pass-Through Rates......................   The pass-through rate for each
                                           class of offered certificates on
                                           each distribution date is set forth
                                           above under "Overview of the
                                           Certificates."

                                           The pass-through rate on the Class
                                           [ ] certificates is variable and is
                                           equal to the weighted average net
                                           mortgage rate.

                                           The weighted average net mortgage
                                           rate for each distribution date is
                                           the weighted average of the net
                                           mortgage rates for the mortgage
                                           loans included in the trust fund as
                                           of the beginning of the related
                                           collection period, weighted on the
                                           basis of their respective stated
                                           principal balances on the first day
                                           of the related collection period.

                                           The net mortgage rate for each
                                           mortgage loan included in the trust
                                           fund will generally equal:

                                           o the mortgage interest rate in
                                             effect for such mortgage loan as of
                                             the closing date; minus

                                           o the applicable administrative
                                             cost rate, as described in this
                                             prospectus supplement.

                                           The stated principal balance of
                                           each mortgage loan included in the
                                           trust fund will generally equal the
                                           balance of that mortgage loan as of
                                           the cut-off date, reduced as of any
                                           date of determination (to not less
                                           than zero) by:

                                           o any payments or other collections
                                             (or advances in lieu thereof) of
                                             principal on such mortgage loan
                                             that are due or received, as the
                                             case may be, during the related
                                             collection period and distributed
                                             on the certificates on and prior to
                                             such date; and

                                           o 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"
                                           in this prospectus supplement.

Principal Distributions.................   On the closing date, each class of
                                           offered certificates will have the
                                           certificate balance shown in the
                                           table at the beginning of this
                                           summary. The certificate balance
                                           for each class of certificates
                                           entitled to receive principal may
                                           be reduced by:

                                           o distributions of principal; and

                                           o allocations of realized losses
                                             and trust fund expenses.

                                           The certificate balance of a class
                                           of offered certificates may be
                                           increased in certain circumstances
                                           by the allocation of accrued but
                                           unpaid interest to the certificate
                                           balance of such class. See
                                           "DESCRIPTION OF THE
                                           CERTIFICATES--Certificate Balances
                                           and Notional Amount" in this
                                           prospectus supplement.

                                           The Class [ ] certificates have no
                                           principal balance and will not
                                           receive distributions of principal.

                                           As reflected in the chart under
                                           "Priority of Distributions" above:

                                           o Principal is distributed to each
                                             class of offered certificates
                                             entitled to receive distributions
                                             of principal in alphabetical and,
                                             if applicable, numerical order.

                                           o Principal is only distributed on
                                             a class of certificates to the
                                             extent funds remain after the
                                             trustee makes all distributions of
                                             principal and interest on each
                                             class of certificates with an
                                             earlier alphabetical and, if
                                             applicable, numerical designation.

                                           o Generally, no class of
                                             certificates is entitled to
                                             distributions of principal until
                                             the certificate balance of each
                                             class of certificates with an
                                             earlier alphabetical and, if
                                             applicable, numerical designation
                                             has been reduced to zero.

                                           The amount of principal to be
                                           distributed for each distribution
                                           date generally will be an amount
                                           equal to:

                                           o the scheduled principal payments
                                             (other than balloon payments) due
                                             on the mortgage loans included in
                                             the trust fund during the related
                                             collection period whether or not
                                             such scheduled payments are
                                             actually received;

                                           o balloon payments actually
                                             received with respect to mortgage
                                             loans included in the trust fund
                                             during the related collection
                                             period;

                                           o prepayments received with respect
                                             to the mortgage loans included in
                                             the trust fund during the related
                                             collection period; and

                                           o all liquidation proceeds,
                                             insurance proceeds, condemnation
                                             awards and repurchase and
                                             substitution amounts received
                                             during the related collection
                                             period that are allocable to
                                             principal.

Subordination; Allocation of Losses
  and Certain Expenses...................  Credit support for any class of
                                           certificates (other than the Class
                                           [ ], Class [ ], Class [ ] and Class
                                           [ ] certificates) is provided by
                                           the subordination of payments and
                                           allocation of any losses to such
                                           classes of certificates which have
                                           a later alphabetical class
                                           designation. The certificate
                                           balance of a class of certificates
                                           (other than the Class [ ], Class
                                           [  ], Class [ ] and Class [ ]
                                           certificates) will be reduced on
                                           each distribution date by any
                                           losses on the mortgage loans that
                                           have been realized and certain
                                           additional trust fund expenses
                                           actually allocated to such class of
                                           certificates on such distribution
                                           date. Losses on the mortgage loans
                                           that have been realized and
                                           additional trust fund expenses will
                                           first be allocated to the
                                           certificates (other than the Class
                                           [ ], Class [ ], Class [ ] and Class
                                           [ ] certificates) that are
                                           non-offered certificates and then
                                           to the certificates (other than the
                                           Class [ ], Class [ ], Class [ ] and
                                           Class [ ] certificates) that are
                                           offered certificates in reverse
                                           alphabetical order as indicated on
                                           the following table.

<TABLE>
<CAPTION>
                                          <S>         <C>            <C>          <C>
                                                                      Percentage
                                                       Closing         Cut-Off     Order of
                                                         Date           Date      application
                                          Class        Certificate      Pool     of losses and
                                          Designation   Balance        Balance      expenses
</TABLE>

                                           Any losses realized on the mortgage
                                           loans included in the trust fund or
                                           additional trust fund expenses
                                           allocated in reduction of the
                                           certificate balance of any class of
                                           certificates (other than the Class
                                           [ ], Class [ ], Class [ ] and Class
                                           [ ] certificates) will result in a
                                           corresponding reduction in the
                                           notional amount for the
                                           interest-only component of the
                                           Class [ ] certificates that is
                                           related to such class of
                                           certificates.

                                           See "DESCRIPTION OF THE
                                           CERTIFICATES--Subordination;
                                           Allocation of Losses and Certain
                                           Expenses" in this prospectus
                                           supplement.

Prepayment Premiums; Yield
  Maintenance Charges....................  On each distribution date, any
                                           prepayment premium or yield
                                           maintenance charge collected during
                                           the related collection period on a
                                           mortgage loan included in the trust
                                           fund will be distributed to the
                                           holders of each class of offered
                                           certificates then entitled to
                                           distributions as follows:

                                           The holders of each class of
                                           offered certificates then entitled
                                           to distributions of principal on
                                           such distribution date will be
                                           entitled to a portion of prepayment
                                           premiums equal to the product of:

                                           o the amount of such prepayment
                                             premiums, multiplied by

                                           o a fraction, the numerator of
                                             which is equal to the amount of
                                             principal distributable to such
                                             class of certificates on such
                                             distribution date, and the
                                             denominator of which is the
                                             principal distribution amount for
                                             such distribution date, multiplied
                                             by

                                           o [ ]%.

                                           The remaining portion of prepayment
                                           premiums will be distributed to the
                                           holders of the Class [ ]
                                           certificates.

                                           The holders of each class of
                                           offered certificates then entitled
                                           to distributions of principal on
                                           such distribution date will be
                                           entitled to a portion of yield
                                           maintenance charges equal to the
                                           product of:

                                           o the amount of such yield
                                             maintenance charges, multiplied by

                                           o a fraction (in no event greater
                                             than one), the numerator of which
                                             is equal to the excess, if any, of
                                             the pass-through rate of such class
                                             of offered certificates over the
                                             relevant discount rate, and the
                                             denominator of which is equal to
                                             the excess, if any, of the mortgage
                                             interest rate of the prepaid
                                             mortgage loan over the relevant
                                             discount rate, multiplied by

                                           o a fraction, the numerator of
                                             which is equal to the amount of
                                             principal distributable on such
                                             class of offered certificates on
                                             such distribution date, and the
                                             denominator of which is the
                                             principal distribution amount for
                                             such distribution date.

                                           If there is more than one class of
                                           offered certificates entitled to
                                           distributions of principal on any
                                           particular distribution date on
                                           which a yield maintenance charge or
                                           principal prepayment is
                                           distributable, the aggregate amount
                                           of such yield maintenance charge or
                                           principal prepayment will be
                                           allocated among all such classes on
                                           a pro rata basis in accordance with
                                           the foregoing entitlements. The
                                           portion, if any, of the yield
                                           maintenance charges or principal
                                           prepayments remaining after any
                                           such payments to the holders of the
                                           offered certificates will be
                                           distributed to the holders of the
                                           Class [ ] certificates.

                                           The "discount rate" applicable to
                                           any class of offered certificates
                                           or non-offered certificates will be
                                           equal to the discount rate stated
                                           in the related mortgage loan
                                           documents used in calculating the
                                           yield maintenance charge with
                                           respect to such principal
                                           prepayment. To the extent a
                                           discount rate is not stated
                                           therein, the discount rate will
                                           equal the yield (when compounded
                                           monthly) on the U.S. Treasury issue
                                           with a maturity date closest to the
                                           maturity date for the prepaid
                                           mortgage loan or mortgage loan for
                                           which title to the related
                                           mortgaged property was acquired by
                                           the trust fund.

                                           o In the event that there are two
                                             or more such U.S. Treasury issues
                                             with the same coupon, the issue
                                             with the lowest yield will be
                                             utilized; and

                                           o In the event that there are two
                                             or more such U.S. Treasury issues
                                             with maturity dates equally close
                                             to the maturity date for the
                                             prepaid mortgage loan, the issue
                                             with the earliest maturity date
                                             will be utilized.

<TABLE>
<CAPTION>
                                           Examples of Allocation of Yield
                                           Maintenance Charges

<S>                                              <C>                                                      <C>
                                                 Mortgage interest rate...............................     = 8%
                                                 Pass-through rate for applicable class...............     = 6%
                                                 Discount rate........................................     = 5%
</TABLE>

<TABLE>
<S>                                       <C>                            <C>
                                           Allocation Percentage         Allocation Percentage for Class
                                           for Applicable Class          [ ]
                                           --------------------          ---
                                           6% - 5%      = 33 1/3%        100% - 33 1/3 = 66 2/3%
                                           --------
                                           8% - 5%
</TABLE>

                                           See "DESCRIPTION OF THE
                                           CERTIFICATES--Distributions--
                                           Allocation of Prepayment Premiums
                                           and Yield Maintenance Charges" in
                                           this prospectus supplement.

Advancing................................  In the event the master servicer
                                           fails to receive one or more
                                           scheduled payments of principal and
                                           interest (other than balloon
                                           payments) on a mortgage loan by the
                                           related determination date and the
                                           master servicer determines that
                                           such scheduled payment of principal
                                           and interest will be ultimately
                                           recoverable from the related
                                           mortgage loan, the master servicer,
                                           or if it fails to do so, the
                                           trustee is required to make a
                                           principal and interest cash advance
                                           of such scheduled payment of
                                           principal and interest. These cash
                                           advances are only intended to
                                           maintain a regular flow of
                                           scheduled principal and interest
                                           payments on the certificates and
                                           are not intended to guarantee or
                                           insure against losses. In other
                                           words, the advances are intended to
                                           provide liquidity (rather than
                                           credit enhancement) to
                                           certificateholders. To the extent
                                           described in this prospectus
                                           supplement, the trust fund will pay
                                           interest to the master servicer or
                                           the trustee, as the case may be, on
                                           the amount of any principal and
                                           interest cash advance calculated at
                                           the prime rate and will reimburse
                                           the master servicer or the trustee
                                           for any principal and interest cash
                                           advances that are later determined
                                           to be not recoverable. See
                                           "DESCRIPTION OF THE
                                           CERTIFICATES--P&I Advances" in this
                                           prospectus supplement.

Optional Termination
  of the Trust Fund......................  The trust fund may be terminated
                                           when the aggregate principal
                                           balance of the mortgage loans
                                           included in the trust fund is less
                                           than [ ]% of the aggregate
                                           principal balance of the mortgage
                                           loans included in the trust fund as
                                           of the cut-off date. See
                                           "DESCRIPTION OF THE
                                           CERTIFICATES--Termination" in this
                                           prospectus supplement and in the
                                           accompanying prospectus.

Registration and Denomination............  The offered certificates will be
                                           registered in the name of Cede &
                                           Co., as nominee for The Depository
                                           Trust Company in the United States,
                                           or in Europe through Clearstream,
                                           Luxembourg or The Euroclear System.
                                           You will not receive a definitive
                                           certificate representing your
                                           interest in the trust fund, except
                                           in the limited circumstances
                                           described in the accompanying
                                           prospectus. See "DESCRIPTION OF THE
                                           CERTIFICATES--Book-Entry
                                           Registration and Definitive
                                           Certificates" in the accompanying
                                           prospectus.

                                           Beneficial interests in the Class
                                           [  ], Class [ ] and Class [ ]
                                           certificates will be offered in
                                           minimum denominations of $[ ]
                                           actual principal amount and in
                                           integral multiples of $[ ] in
                                           excess of those amounts. The Class
                                           [ ] certificates will be offered in
                                           minimum denominations of $[ ]
                                           notional amount and in integral
                                           multiples of $[ ] in excess of
                                           those amounts.

Material Federal
  Income Tax Consequences................  One or more separate real estate
                                           mortgage investment conduit
                                           elections will be made with respect
                                           to the trust fund. However, a "real
                                           estate mortgage investment conduit"
                                           election will not be made with
                                           respect to any additional interest
                                           that has accrued on a mortgage loan
                                           that provides for the accrual of
                                           such additional interest if the
                                           unamortized principal amount of
                                           such mortgage loan is not repaid on
                                           the anticipated repayment date set
                                           forth in the related mortgage note.
                                           The certificates will evidence
                                           regular interests in a real estate
                                           mortgage investment conduit and
                                           generally will be treated as debt
                                           instruments of such real estate
                                           mortgage investment conduit.
                                           Certificateholders' entitlement to
                                           a portion of the additional
                                           interest described above will be
                                           treated as a grantor trust strip
                                           certificate (as described in the
                                           accompanying prospectus) issued by
                                           an entity treated as a grantor
                                           trust for United States federal
                                           income tax purposes.

                                           Based on expected issue prices, the
                                           Class [ ] certificates will, and
                                           certain of the classes of
                                           certificates (other than the Class
                                           [ ], Class [ ], Class [ ] and Class
                                           [ ] certificates), depending on
                                           their issue prices, may, be treated
                                           as having been issued with original
                                           issue discount for federal income
                                           tax reporting purposes.

                                           For further information regarding
                                           the federal income tax consequences
                                           of investing in the offered
                                           certificates, see "MATERIAL FEDERAL
                                           INCOME TAX CONSEQUENCES" in this
                                           prospectus supplement and in the
                                           accompanying prospectus.

ERISA Considerations.....................  Subject to important considerations
                                           described under "ERISA
                                           CONSIDERATIONS" in this prospectus
                                           supplement and the accompanying
                                           prospectus, only the following
                                           certificates may be eligible for
                                           purchase by persons investing
                                           assets of employee benefit plans,
                                           individual retirement accounts, or
                                           other retirement plans and
                                           accounts:

                                                     Class [ ]
                                                     Class [ ]
                                                     Class [ ]

                                           The offered certificates that are
                                           subordinated to one or more other
                                           classes of certificates in
                                           entitlement to certain
                                           distributions may not be sold to
                                           such plans and accounts except as
                                           may be permitted under a prohibited
                                           transaction exemption available to
                                           certain insurance companies using
                                           general account assets.

                                           See "ERISA CONSIDERATIONS" in this
                                           prospectus supplement and in the
                                           accompanying prospectus.

SMMEA Eligibility........................  We expect that the following
                                           certificates will constitute
                                           "mortgage related securities"
                                           pursuant to the Secondary Mortgage
                                           Market Enhancement Act of 1984:

                                                     Class [ ]
                                                     Class [ ]
                                                     Class [ ]
                                                     Class [ ]

                                           See "LEGAL INVESTMENT" in this
                                           prospectus supplement and in the
                                           accompanying prospectus.

Ratings..................................  The offered certificates will not
                                           be issued unless they have received
                                           the following ratings from [ ] and
                                           [ ]:


                                                               Expected
                                           Class              Rating from

                                                                [ ]/[ ]

                                           The offered certificates are
                                           required to receive the ratings
                                           from [ __________ ] and [
                                           __________ ] indicated on the cover
                                           page of this prospectus supplement.
                                           The ratings on the offered
                                           certificates address the likelihood
                                           of timely receipt of interest and
                                           ultimate receipt of principal by
                                           the rated final distribution date
                                           by the holders of offered
                                           certificates. They do not address
                                           the likely actual rate of
                                           prepayments. Such rate of
                                           prepayments, if different than
                                           originally anticipated, could
                                           adversely affect the yield realized
                                           by holders of the offered
                                           certificates or cause the Class [ ]
                                           certificateholders to fail to
                                           recover their initial investments.
                                           See "Ratings" in this prospectus
                                           supplement and in the accompanying
                                           prospectus for a discussion of the
                                           basis upon which ratings are given,
                                           the limitations and restrictions on
                                           the ratings, and conclusions that
                                           should not be drawn from a rating.

<PAGE>

                              The Mortgage Loans

General..................................  It is expected that the mortgage
                                           loans to be included in the trust
                                           fund will have the following
                                           approximate characteristics as of
                                           the cut-off date. Where a mortgage
                                           loan is secured by multiple
                                           properties, statistical information
                                           in this prospectus supplement
                                           relating to geographical locations
                                           and mortgaged property types is
                                           based on the loan amount allocated
                                           to each such property. Such
                                           allocation is based on the relative
                                           appraised values of such
                                           properties. In addition, the
                                           loan-to-value ratio or debt service
                                           coverage ratio of each mortgaged
                                           property securing a mortgage loan
                                           secured by multiple mortgaged
                                           properties is assumed to be the
                                           weighted average loan-to-value
                                           ratio or debt service coverage
                                           ratio of such mortgage loan. The
                                           totals in the following tables may
                                           not add up to 100% due to rounding.

<TABLE>
<CAPTION>
<S>                                     <C>
                                           Number of mortgage loans............................
                                           Number of mortgaged properties......................
                                           Aggregate balance of all mortgage loans in the
                                             trust fund........................................
                                           Minimum balance.....................................
                                           Maximum balance.....................................
                                           Average balance.....................................
                                           Weighted average loan-to-value ratio(1).............
                                           Weighted average debt service coverage ratio(1).....
                                           Weighted average loan-to-value ratio at stated
                                             maturity..........................................
                                           Range of mortgage interest rates....................
                                           Weighted average mortgage interest rate.............
                                           Range of remaining term to maturity or
                                             anticipated repayment date (months)...............
                                           Weighted average remaining term to maturity or
                                             anticipated repayment date (months)...............
                                           Range of remaining amortization term
                                             (months) (2)......................................
                                           Weighted average remaining amortization term
                                             (months)(2).......................................
                                           Weighted average occupancy rate(3)..................
</TABLE>

                                           -------------
                                           (1)  The weighted average
                                                loan-to-value ratio and the
                                                weighted average debt service
                                                coverage ratio information
                                                shown above does not reflect
                                                the [ ] credit lease loans,
                                                or approximately [ ]% of the
                                                mortgage pool, which
                                                typically at origination have
                                                loan-to-value ratios at
                                                origination that range from
                                                90-100% and debt service
                                                coverage ratios at
                                                origination that generally
                                                range from 1.00x - 1.05x.
                                                Credit lease loans are
                                                generally underwritten based
                                                upon the creditworthiness of
                                                the tenant leasing the
                                                related mortgaged property or
                                                the related guarantor.

                                           (2)  Excludes [ ] mortgage loan,
                                                or approximately [ ]% of the
                                                mortgage pool, which is
                                                interest-only throughout the
                                                loan term.

                                           (3)  The weighted average
                                                occupancy rate information
                                                shown above excludes all
                                                hospitality properties, or
                                                approximately [ ]% of the
                                                mortgage pool.

Security for the Mortgage
  Loans                                     o Generally, all of the
                                              mortgage loans included in
                                              the trust fund are
                                              non-recourse obligations
                                              of the related borrowers.

                                            o No mortgage loan included in the
                                              trust fund is insured or
                                              guaranteed by any government
                                              agency or private insurer.

                                            o All of the mortgage loans
                                              included in the trust fund are
                                              secured by first lien fee
                                              mortgages or leasehold mortgages
                                              on commercial or multifamily
                                              properties.

Property Types...........................   The following table describes the
                                            mortgage loans expected to be
                                            included in the trust fund based
                                            upon property type as of the
                                            cut-off date:

<TABLE>
<CAPTION>
                    Mortgaged Properties by Property Type

                                                                         Percentage
                                 Number       Number       Aggregate         of
                                   of           of          Cut-Off       Cut-Off
                                Mortgage    Mortgaged         Date        Date Pool
Property Type                    Loans      Properties      Balance       Balance
<S>                             <C>         <C>             <C>           <C>




Total......................     --------    --------      ----------       --------
                                                        $                         %
                                ========    ========      ==========       ========
</TABLE>

                                (1)  Including [ ] mortgage loan, or
                                     approximately [ ]% of the mortgage pool,
                                     secured by an assisted living facility,
                                     and [ ] mortgage loan, or approximately [
                                     ]% of the mortgage pool, secured by a
                                     skilled nursing facility.

                                (2)  Includes [ ] hospitality properties, or
                                     approximately [ ]% of the mortgage pool,
                                     and [ ] retail property, or approximately
                                     [ ]% of the mortgage pool.

                              [Pie Chart Omitted]

<PAGE>

Geographic Concentrations................  The mortgaged properties are
                                           located throughout [ ] states and
                                           the District of Columbia. The
                                           following table lists the number
                                           and percentage of mortgaged
                                           properties in states which have
                                           concentrations of mortgaged
                                           properties above [ ]%:

               Mortgaged Properties by Geographic Concentration
<TABLE>

                                                                                                       Percentage
                                                                                       Aggregate           of
                                                                       Number of        Cut-off       Cut-Off Date
                                                                       Mortgaged          Date            Pool
                                                        States         Properties       Balance         Balance
<S>                                                                                 <C>                          <C>
                                                                                    $                            %









                                           Total....                                $                            %
</TABLE>


Principal and Interest
  Payment Terms                            o All of the mortgage loans
                                             included in the trust fund accrue
                                             interest at a fixed rate, other
                                             than mortgage loans providing for
                                             an anticipated repayment date,
                                             which provide for an adjustment of
                                             fixed interest after a certain
                                             date.

                                           o As of the cut-off date, payments
                                             on all of the mortgage loans
                                             included in the trust fund are due
                                             on the first day of the month,
                                             subject to grace periods which do
                                             not exceed 10 days.

                                           o As of the cut-off date, [ ] of
                                             the mortgage loans included in the
                                             trust fund, or approximately [ ]%
                                             of the mortgage pool, bear interest
                                             on a 30/360 basis, which includes
                                             [  ] mortgage loan, or
                                             approximately [  ]% of the mortgage
                                             pool, which is an interest-only
                                             loan for the entire term.

                                           o As of the cut-off date, [ ] of
                                             the mortgage loans included in the
                                             trust fund, or approximately [ ]%
                                             of the mortgage pool, bear interest
                                             on an actual/360 basis. [ _______]
                                             of such mortgage loans, or
                                             approximately [ ]% of the mortgage
                                             pool, have periods during which
                                             only interest is due and periods in
                                             which principal and interest are
                                             due, but in either case interest is
                                             calculated on an actual/360 basis.

                                           The following tables set forth
                                           additional characteristics of the
                                           mortgage loans that we anticipate
                                           to be included in the trust fund as
                                           of the cut-off date:

<TABLE>
<CAPTION>
                                                               Range of Cut-Off Date Balances

                                                                                                       Percentage
                                                                                      Aggregate            of
                                                    Range of             Number        Cut-Off        Cut-Off Date
                                                     Cut-Off               of            Date             Pool
                                                Date Balances($)         Loans         Balance          Balance
<S>                                                    <C>               <C>           <C>              <C>
                                                                                  $                            %




                                                                        _______   _______________       ________
                                           Total...................               $                            %
                                                                        =======   ===============       ========
</TABLE>

<TABLE>
<CAPTION>

                                                               Range of Mortgage Rates

                                                                                                       Percentage
                                                                                      Aggregate            of
                                                                         Number        Cut-Off        Cut-Off Date
                                                    Range of              of            Date               Pool
                                                Mortgage Rates(%)        Loans         Balance          Balance
<S>                                                    <C>               <C>           <C>              <C>
                                                                                  $                            %



                                                                        _______   _______________       ________
                                           Total...................               $                            %
                                                                        =======   ===============       ========
</TABLE>


<TABLE>
<CAPTION>

                                                            Range of Cut-Off Date DSC Ratios

                                                                                                       Percentage
                                                                                      Aggregate            of
                                                    Range of             Number        Cut-Off        Cut-Off Date
                                                    DSCRs (x)              of           Date              Pool
                                                 (Excluding CTLs)        Loans(1)      Balance(1)       Balance(1)
<S>                                                    <C>               <C>           <C>              <C>
                                                       (2)                             $                          %




                                                                        _______   _______________       ________
                                           Total...................               $                            %
                                                                        =======   ===============       ========
</TABLE>

                                            (1)  Excludes [ ] credit lease
                                                 loans, or approximately [ ]%
                                                 of the mortgage pool, secured
                                                 by credit lease properties.
                                                 The debt service coverage
                                                 ratio for all such mortgage
                                                 loans is generally
                                                 1.00x-1.05x. Credit lease
                                                 loans are generally
                                                 underwritten based upon the
                                                 creditworthiness of the
                                                 tenant leasing the related
                                                 mortgaged property or the
                                                 related guarantor.

                                            (2)  Includes [ ] mortgage loans,
                                                 or approximately [ ]% of the
                                                 mortgage pool, that are
                                                 secured by Section 42
                                                 multifamily properties which
                                                 entitle the owners to
                                                 low-income housing tax
                                                 credits.

<TABLE>
<CAPTION>
                                                              Range of Cut-Off Date LTV Ratios

                                                                                                       Percentage
                                                                                      Aggregate            of
                                                    Range of             Number        Cut-Off        Cut-Off Date
                                                  Cut-Off LTVs (%)         of           Date              Pool
                                                 (Excluding CTLs)        Loans(1)      Balance(1)       Balance(1)
                                               <S>                      <C>         <C>                 <C>
                                                                                    $                            %




                                                    (2)
                                                                        _______   _______________       ________
                                           Total...................               $                            %
                                                                        =======   ===============       ========
</TABLE>

                                            (1)  Excludes [ ] credit lease
                                                 loans, or approximately [ ]%
                                                 of the mortgage pool, secured
                                                 by credit lease properties.
                                                 The loan-to-value ratio for
                                                 all such mortgage loans at
                                                 origination is generally
                                                 90-100%. Credit lease loans
                                                 are generally underwritten
                                                 based upon the
                                                 creditworthiness of the
                                                 tenant leasing the related
                                                 mortgaged property or the
                                                 related guarantor.

                                            (2)  The loan with the highest
                                                 loan-to-value ratio as of the
                                                 cut-off date is secured by a
                                                 Section 42 multifamily
                                                 property which entitles
                                                 owners to low-income housing
                                                 tax credits.

<TABLE>
<CAPTION>
                                                    Range of Remaining Term to Maturity Date or Anticipated
                                                                        Repayment Date

                                                                                                       Percentage
                                                                                      Aggregate            of
                                                    Range of             Number        Cut-Off        Cut-Off Date
                                                    Remaining             of            Date             Pool
                                                  Terms (Mos.)           Loans         Balance          Balance
<S>                                                    <C>               <C>           <C>              <C>
                                                                                    $                            %




                                                                        _______   _______________       ________
                                           Total...................               $                            %
                                                                        =======   ===============       ========
</TABLE>

<TABLE>
<CAPTION>
                                                                          Amortization Types

                                                                                                       Percentage
                                                                                      Aggregate            of
                                                                         Number        Cut-Off        Cut-Off Date
                                                     Type of               of            Date             Pool
                                                  Amortization           Loans         Balance          Balance
<S>                                                    <C>               <C>           <C>              <C>
                                                                                  $                            %




                                                                        _______   _______________       ________
                                           Total...................               $                            %
                                                                        =======   ===============       ========
</TABLE>


                                           Balloon loans have amortization
                                           schedules significantly longer than
                                           their terms to maturity and have
                                           substantial principal payments due
                                           on their maturity dates, unless
                                           prepaid earlier.

                                           Mortgage loans providing for
                                           anticipated repayment dates fully
                                           or substantially amortize through
                                           their terms to maturity. However,
                                           if such a mortgage loan is not
                                           prepaid by the date specified in
                                           its mortgage note, interest will
                                           accrue at a higher rate and the
                                           borrower will be required to apply
                                           all cash flow generated by the
                                           mortgaged property in excess of its
                                           regular debt service payments and
                                           certain other permitted expenses
                                           and reserves to repay principal on
                                           the mortgage loan.

                                           See "DESCRIPTION OF THE MORTGAGE
                                           POOL--Certain Terms and Conditions
                                           of the Mortgage Loans," in this
                                           prospectus supplement.

Prepayment Restrictions..................  As of the cut-off date, all of the
                                           mortgage loans included in the
                                           trust fund restrict or prohibit
                                           voluntary prepayments of principal
                                           in some manner for some period of
                                           time.
<TABLE>
<CAPTION>

                                                                 Types of Prepayment Restrictions

                                                                                                       Percentage
                                                                                      Aggregate            of
                                                                         Number        Cut-Off        Cut-Off Date
                                                     Type of               of            Date             Pool
                                              Prepayment Restriction      Loans         Balance          Balance
<S>                                                    <C>               <C>           <C>              <C>
                                                    (1)
                                                    (1)
                                                    (1)

                                                                        _______   _______________       ________
                                           Total...................               $                            %
                                                                        =======   ===============       ========
</TABLE>


                                            (1)  For the purposes hereof,
                                                 "remaining term" refers to
                                                 either remaining term to
                                                 maturity or anticipated
                                                 repayment date, as
                                                 applicable.


                                           See "DESCRIPTION OF THE MORTGAGE
                                           POOL--Additional Mortgage Loan
                                           Information" in this prospectus
                                           supplement.

                                           The ability of the special servicer
                                           to waive or modify the terms of any
                                           mortgage loan relating to the
                                           payment of a prepayment premium or
                                           yield maintenance charge will be
                                           limited as described in this
                                           prospectus supplement. See
                                           "SERVICING OF THE MORTGAGE
                                           LOANS--Modifications, Waivers and
                                           Amendments" in this prospectus
                                           supplement. We make no
                                           representations as to the
                                           enforceability of the provisions of
                                           any mortgage notes requiring the
                                           payment of a prepayment premium or
                                           yield maintenance charge or the
                                           ability of the master servicer or
                                           special servicer to collect any
                                           prepayment premium or yield
                                           maintenance charge.

Defeasance...............................  [     ] ([ ]) of the mortgage loans
                                           included in the trust fund as of
                                           the cut-off date, or approximately
                                           [ ]% of the mortgage pool, permit
                                           the borrower, under certain
                                           conditions, to substitute direct
                                           non-callable United States Treasury
                                           obligations as collateral for the
                                           related mortgage loans (or a
                                           portion thereof) following their
                                           respective lock-out periods. Upon
                                           such substitution, the related
                                           mortgaged property (or, in the case
                                           of a mortgage loan secured by
                                           multiple mortgaged properties, one
                                           or more of such mortgaged
                                           properties) will no longer secure
                                           such mortgage loan. The payments on
                                           the defeasance collateral are
                                           required to be at least equal to an
                                           amount sufficient to make, when
                                           due, all payments on the related
                                           mortgage loan or allocated to the
                                           related mortgaged property. The
                                           master servicer may not permit
                                           borrowers to defease a mortgage
                                           loan under certain circumstances.

                                           See "RISK FACTORS--The Mortgage
                                           Loans-Risks Associated with
                                           Commercial Lending May Be Different
                                           Than For Residential Lending" and
                                           "-Future Cash Flow and Property
                                           Values Are Not Predictable" and
                                           "DESCRIPTION OF THE MORTGAGE POOL"
                                           in this prospectus supplement.

Ten Largest Mortgage Loans...............  The following table and summaries
                                           describe the ten largest mortgage
                                           loans in the trust fund by
                                           principal balance as of the cut-off
                                           date:

<TABLE>
<CAPTION>
              Ten Largest Mortgage Loans by Cut-Off Date Balance

                                                    Percentage
                                                        of                              LTV
                           Number       Cut-Off      Cut-Off               Cut-Off   Ratio at    Cut-Off
                             of          Date       Date Pool   Property  Date LTV   Maturity   Date DSC   Mortgage
Loan Name                 Properties    Balance      Balance      Type      Ratio     or ARD      Ratio      Rate
<S>                       <C>         <C>           <C>         <C>       <C>        <C>        <C>        <C>
                                     $                     %                     %          %                     %



                           _______     ________      _______    ________   _______    _______    _______    _______
Total................                $                     %                     %          %                     %
                           =======     ========      =======    ========   =======    =======    =======    =======
</TABLE>

[Property 1].............................   [Description of Property 1].

[Property 2].............................   [Description of Property 2].

[Property 3].............................   [Description of Property 3].

[Property 4].............................   [Description of Property 4].

[Property 5].............................   [Description of Property 5].

[Property 6].............................   [Description of Property 6].

[Property 7].............................   [Description of Property 7].

[Property 8].............................   [Description of Property 8].

[Property 9].............................   [Description of Property 9].

[Property 10]............................   [Description of Property 10].

<PAGE>

                                 RISK FACTORS

         o    You should carefully consider, among other things, the following
              risk factors (as well as the risk factors set forth under "RISK
              FACTORS" in the accompanying prospectus) before making your
              investment decision. Additional risks are described elsewhere in
              this prospectus supplement under separate headings in connection
              with discussions regarding particular aspects of the mortgage
              loans included in the trust fund or the certificates.

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

         o    If any of the following risks are realized, your investment could
              be materially and adversely affected.

                           The Offered Certificates

Only Trust Fund Assets Are
 Available to Pay You                      If the assets of the trust fund,
                                           primarily the mortgage loans, are
                                           insufficient to make payments on the
                                           offered certificates, no other assets
                                           will be available for payment of the
                                           deficiency. See "Risk Factors -The
                                           Assets of the Trust Fund May Not Be
                                           Sufficient to Pay Your Certificates"
                                           in the accompanying prospectus.

Prepayments Will Affect Your Yield         Prepayments. The yield to maturity on
                                           the offered certificates will depend
                                           on the rate and timing of principal
                                           payments (including both voluntary
                                           prepayments, in the case of mortgage
                                           loans that permit voluntary
                                           prepayment, and involuntary
                                           prepayments, such as prepayments
                                           resulting from casualty or
                                           condemnation, defaults, liquidations
                                           or repurchases for breaches of
                                           representations or warranties) on the
                                           mortgage loans included in the trust
                                           fund and how such payments are
                                           allocated among the offered
                                           certificates entitled to
                                           distributions of principal. The yield
                                           to maturity of the Class [ ]
                                           certificates will be particularly
                                           sensitive to the rate and timing of
                                           receipt of principal since its sole
                                           distribution is interest based upon
                                           the aggregate principal balance of
                                           all the certificates.

                                           In addition, upon the occurrence of
                                           certain limited events, a party may
                                           be required to repurchase a
                                           mortgage loan from the trust fund
                                           and the money paid would be passed
                                           through to the holders of the
                                           certificates with the same effect
                                           as if such mortgage loan had been
                                           prepaid in full (except that no
                                           prepayment premium would be payable
                                           with respect to any such
                                           repurchase). We cannot make any
                                           representation as to the
                                           anticipated rate of prepayments
                                           (voluntary or involuntary) on the
                                           mortgage loans or as to the
                                           anticipated yield to maturity of
                                           any certificate. See "YIELD AND
                                           MATURITY CONSIDERATIONS" in this
                                           prospectus supplement and "YIELD
                                           CONSIDERATIONS" and in the
                                           accompanying prospectus.

                                           Yield. In general, if you purchase
                                           an offered certificate at a premium
                                           and principal distributions on that
                                           offered certificate occur at a rate
                                           faster than you anticipated at the
                                           time of purchase, and no prepayment
                                           premiums are collected, your actual
                                           yield to maturity may be lower than
                                           you had predicted at the time of
                                           purchase. In the case of the Class
                                           [ ] certificates, this could result
                                           in the failure of investors in the
                                           Class [ ] certificates to recover
                                           their initial investment.
                                           Conversely, if you purchase an
                                           offered certificate at a discount
                                           and principal distributions on that
                                           offered certificate occur at a rate
                                           slower than you anticipated at the
                                           time of purchase, your actual yield
                                           to maturity may be lower than you
                                           had predicted at the time of
                                           purchase. In addition, the yield on
                                           the Class [ ] certificates will be
                                           adversely affected if mortgage
                                           loans with higher mortgage interest
                                           rates pay faster than mortgage
                                           loans with lower mortgage interest
                                           rates.

                                           Interest Rate Environment.
                                           Mortgagors generally are less
                                           likely to prepay if prevailing
                                           interest rates are at or above the
                                           rates borne by their mortgage
                                           loans. On the other hand,
                                           mortgagors are more likely to
                                           prepay if prevailing interest rates
                                           fall significantly below the
                                           mortgage interest rates of their
                                           mortgage loans. Mortgagors are less
                                           likely to prepay mortgage loans
                                           with a lockout period or prepayment
                                           premium provision, to the extent
                                           enforceable, than similar mortgage
                                           loans without such provisions, with
                                           shorter lockout periods or with
                                           lower prepayment premiums.

                                           Premiums. Provisions requiring
                                           prepayment premiums and yield
                                           maintenance charges may not be
                                           enforceable in some states and
                                           under federal bankruptcy law, and
                                           may constitute interest for usury
                                           purposes. Accordingly, we cannot
                                           provide assurance that the
                                           obligation to pay such premium or
                                           charge will be enforceable or, if
                                           enforceable, that the foreclosure
                                           proceeds will be sufficient to pay
                                           such prepayment premium or yield
                                           maintenance charge. Additionally,
                                           although the collateral
                                           substitution provisions related to
                                           defeasance are not intended to be,
                                           and do not have the same effect on
                                           the certificateholders as, a
                                           prepayment, we cannot provide
                                           assurance that a court would not
                                           interpret such provisions as
                                           requiring a prepayment premium and
                                           possibly determine that such
                                           provisions are unenforceable or
                                           usurious under applicable law.
                                           Prepayment premiums and yield
                                           maintenance charges are generally
                                           not charged for prepayments
                                           resulting from casualty or
                                           condemnation and would not be paid
                                           in connection with repurchases of
                                           mortgage loans for breaches of
                                           representations or warranties.

Borrower Defaults May Adversely Affect
  Your Yield                               The aggregate amount of
                                           distributions on the offered
                                           certificates, the yield to maturity
                                           of the offered certificates, the
                                           rate of principal payments on the
                                           offered certificates and the
                                           weighted average life of the
                                           offered certificates will be
                                           affected by the rate and timing of
                                           delinquencies and defaults on the
                                           mortgage loans included in the
                                           trust fund. Delinquencies on the
                                           mortgage loans included in the
                                           trust fund, if the delinquent
                                           amounts are not advanced, may
                                           result in shortfalls in
                                           distributions of interest and/or
                                           principal to the offered
                                           certificates for the current month.
                                           Any late payments received on or in
                                           respect of the mortgage loans will
                                           be distributed to the certificates
                                           in the priorities described more
                                           fully in this prospectus
                                           supplement, but no interest will
                                           accrue on such shortfall during the
                                           period of time such payment is
                                           delinquent.

                                           If you calculate your anticipated
                                           yield based on an assumed rate of
                                           default and an assumed amount of
                                           losses on the mortgage pool that
                                           are lower than the default rate and
                                           the amount of losses actually
                                           experienced, and if such losses are
                                           allocated to your class of
                                           certificates, your actual yield to
                                           maturity will be lower than the
                                           yield so calculated and could,
                                           under certain scenarios, be
                                           negative. Losses on the mortgage
                                           loans included in the trust fund
                                           will reduce the notional amount of
                                           the Class [ ] certificates. This
                                           could result in the failure of
                                           investors in the Class [ ]
                                           certificates to recover their
                                           initial investment. The timing of
                                           any loss on a liquidated mortgage
                                           loan also will affect the actual
                                           yield to maturity of the offered
                                           certificates to which all or a
                                           portion of such loss is allocable,
                                           even if the rate of defaults and
                                           severity of losses are consistent
                                           with your expectations. In general,
                                           the earlier you bear a loss, the
                                           greater the effect on your yield to
                                           maturity. See "Yield and Maturity
                                           Considerations" in this prospectus
                                           supplement and in the accompanying
                                           prospectus.

                                           Even if losses on the mortgage
                                           loans included in the trust fund
                                           are allocated to a particular class
                                           of offered certificates, such
                                           losses may affect the weighted
                                           average life and yield to maturity
                                           of other certificates. Losses on
                                           the mortgage loans, to the extent
                                           not allocated to such class of
                                           offered certificates, may result in
                                           a higher percentage ownership
                                           interest evidenced by such
                                           certificates than would otherwise
                                           have resulted absent such loss. The
                                           consequent effect on the weighted
                                           average life and yield to maturity
                                           of the offered certificates will
                                           depend upon the characteristics of
                                           the remaining mortgage loans.

Delinquencies Will Entitle the             To the extent described in this
  Servicer to Receive Certain              prospectus supplement, the master
  Additional Compensation Which            servicer, the special servicer or
  Takes Precedence Over Your Right         the trustee, as applicable, will be
  to Receive Distributions                 applicable, will be entitled
                                           to receive interest on unreimbursed
                                           advances and unreimbursed servicing
                                           expenses. The right of the master
                                           servicer, the special servicer or
                                           the trustee to receive such
                                           payments of interest is senior to
                                           the rights of certificateholders to
                                           receive distributions on the
                                           offered certificates and,
                                           consequently, may result in losses
                                           being allocated to the offered
                                           certificates that would not have
                                           resulted absent the accrual of such
                                           interest. In addition, the special
                                           servicer will receive a fee with
                                           respect to each specially serviced
                                           mortgage loan and any collections
                                           thereon, including specially
                                           serviced mortgage loans which have
                                           been returned to performing status.
                                           This will result in shortfalls
                                           which may be allocated to the
                                           offered certificates.

Votes of Other Certificateholders          Under certain circumstances,
  May Adversely Affect Your Interests      the consent or approval of the
                                           holders of a specified percentage
                                           of the aggregate certificate
                                           balance of all outstanding
                                           certificates will be required to
                                           take, and will bind all
                                           certificateholders to, certain
                                           actions relating to the trust fund.
                                           For example, such
                                           certificateholders may direct the
                                           actions of the special servicer or
                                           the master servicer with respect to
                                           certain mortgage loans and real
                                           estate owned properties and may
                                           amend the pooling and servicing
                                           agreement in certain circumstances.
                                           See "Description of the
                                           Certificates - Voting Rights" in
                                           this prospectus supplement.

                                           The Mortgage Loans

Risks Associated With Commercial           Commercial and multifamily
  Lending May Be Different Than For        lending is generally viewed as
  Residential Lending                      exposing a lender (and your
                                           investment in the trust fund) to a
                                           greater risk of loss than lending
                                           which is secured by single-family
                                           residences, in part because it
                                           typically involves making larger
                                           loans to single borrowers or groups
                                           of related mortgagors. In addition,
                                           and unlike loans which are secured
                                           by single-family residences,
                                           repayment of loans secured by
                                           commercial and multifamily
                                           properties depends upon the ability
                                           of the related real estate project:

                                           o to generate income sufficient to
                                             pay operating expenses and leasing
                                             commissions, to make necessary
                                             repairs, tenant improvements and
                                             capital improvements and to pay
                                             debt service; and

                                           o in the case of loans that do not
                                             fully amortize over their terms, to
                                             retain sufficient value to permit
                                             the borrower to pay off the loan at
                                             maturity by sale or refinancing.

Future Cash Flow and Property Values       A number of factors, many beyond
  Are Not Predictable                      the control of the property owner,
                                           may affect the ability of an
                                           income-producing real estate
                                           project to generate sufficient net
                                           operating income to pay debt
                                           service and/or to maintain its
                                           value. Among these factors are:

                                           o economic conditions generally and
                                             in the area of the project;

                                           o the age, quality, functionality
                                             and design of the project;

                                           o the degree to which the project
                                             competes with other projects in the
                                             area;

                                           o changes or continued weakness in
                                             specific industry segments;

                                           o increases in operating costs;

                                           o the willingness and ability of
                                             the owner to provide capable
                                             property management and
                                             maintenance;

                                           o the degree to which the project's
                                             revenue is dependent upon a single
                                             tenant or user, a small group of
                                             tenants, tenants concentrated in a
                                             particular business or industry and
                                             the competition to any such
                                             tenants;

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

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

                                           o the location of a mortgaged
                                             property;

                                           o whether a mortgaged property can
                                             be easily converted to alternative
                                             uses;

                                           o an increase in vacancy rates;

                                           o perceptions regarding the safety,
                                             convenience and attractiveness of
                                             such properties;

                                           o vulnerability to litigation by
                                             tenants and patrons; and

                                           o environmental contamination
                                             caused by adjacent properties.

                                           If leases are not renewed or
                                           replaced, if tenants default, if
                                           rental rates fall and/or if
                                           operating expenses increase, the
                                           borrower's ability to repay the
                                           loan may be impaired and the resale
                                           value of the property, which is
                                           substantially dependent upon the
                                           property's ability to generate
                                           income, may decline. Even if
                                           borrowers successfully renew leases
                                           or relet vacated space, the costs
                                           associated with reletting,
                                           including tenant improvements,
                                           leasing commissions and free rent,
                                           can exceed the amount of any
                                           reserves maintained for that
                                           purpose and reduce cash from the
                                           mortgaged properties. Although some
                                           of the mortgage loans included in
                                           the trust fund require the borrower
                                           to maintain escrows for leasing
                                           expenses, there is no guarantee
                                           that these reserves will be
                                           sufficient. In addition, there are
                                           other factors, including changes in
                                           zoning or tax laws, the
                                           availability of credit for
                                           refinancing and changes in
                                           interest-rate levels that may
                                           adversely affect the value of a
                                           project (and thus the borrower's
                                           ability to sell or refinance)
                                           without necessarily affecting the
                                           ability to generate current income.

                                           Other factors are more general in
                                           nature, such as:

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

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

                                           o demographic factors;

                                           o consumer confidence;

                                           o consumer tastes and preferences;
                                             and

                                           o changes in building codes and other
                                             applicable laws. The volatility of
                                             net operating income will be
                                             influenced by many of the foregoing
                                             factors, as well as by:

                                           o the length of tenant leases;

                                           o the creditworthiness of tenants;

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

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

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

Some Mortgaged Properties May Not          Some of the mortgaged properties
    Be Readily Convertible to              securing the mortgage loans included
    Alternative Uses                       in the trust fund may not be readily
                                           convertible to alternative uses if
                                           those properties were to become
                                           unprofitable for any reason.
                                           Converting commercial properties to
                                           alternate uses generally requires
                                           substantial capital expenditures.
                                           The liquidation value of any such
                                           mortgaged property consequently may
                                           be substantially less than would be
                                           the case if the property were
                                           readily adaptable to other uses.

Loans Not Insured or Guaranteed            The mortgage loans included in the
                                           trust fund (other than certain
                                           credit lease loans with respect to
                                           which a residual value insurance
                                           policy is in effect) will not be an
                                           obligation of, or be insured or
                                           guaranteed by, any governmental
                                           entity, by any private mortgage
                                           insurer, or by the depositor, the
                                           mortgage loan sellers, the
                                           underwriters, the master servicer,
                                           the special servicer, the trustee
                                           or any of their respective
                                           affiliates.

                                           We have not evaluated the
                                           significance of the recourse
                                           provisions of mortgage loans that
                                           may permit recourse against the
                                           related borrower or another person
                                           in the event of a default.
                                           Accordingly, other than [ ]
                                           mortgage loans included in the
                                           trust fund as of the cut-off date
                                           (control number [ ]), or [ ] % of
                                           the mortgage pool, you should
                                           assume all of the mortgage loans
                                           included in the trust fund are
                                           nonrecourse loans, and that
                                           recourse in the case of default
                                           will be limited to the related
                                           mortgaged property.

                                           However, in certain circumstances
                                           the mortgage loan sellers will be
                                           obligated to repurchase or
                                           substitute a mortgage loan if:

                                           o there is a defect with respect to
                                             certain of the documents relating
                                             to such mortgage loan; or

                                           o certain of their respective
                                             representations or warranties
                                             concerning such mortgage loan are
                                             breached, and such defect or breach
                                             materially and adversely affects
                                             your interests and is not cured as
                                             required.

                                           We cannot provide assurance that
                                           the applicable mortgage loan seller
                                           will be in a financial position to
                                           make such a repurchase or
                                           substitution.

Risks Relating to Certain Property
   Types                                   Particular types of income
                                           properties are exposed to
                                           particular risks. For instance:

Special Risks Associated with              Multifamily projects are part of a
  Multifamily Projects                     market that, in general, is
                                           characterized by low barriers to
                                           entry. Thus, a particular apartment
                                           market with historically low
                                           vacancies could experience
                                           substantial new construction and a
                                           resultant oversupply of units in a
                                           relatively short period of time.
                                           Since multifamily apartment units
                                           are typically leased on a
                                           short-term basis, the tenants who
                                           reside in a particular project
                                           within such a market may easily
                                           move to alternative projects with
                                           more desirable amenities or
                                           locations.

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

                                           o the physical attributes of the
                                             apartment building (for example,
                                             its age, appearance and
                                             construction quality);

                                           o the location of the property (for
                                             example, a change in the
                                             neighborhood over time);

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

                                           o the types of services and
                                             amenities that the property
                                             provides;

                                           o the property's reputation;

                                           o the level of mortgage interest
                                             rates (which, if relatively low,
                                             may encourage tenants to purchase
                                             rather than lease housing);

                                           o the presence of competing
                                             properties;

                                           o adverse local or national economic
                                             conditions; and

                                           o state and local regulations.

                                           Multifamily properties secure [ ]
                                           of the mortgage loans included in
                                           the trust fund as of the cut-off
                                           date, or approximately [ ]% of the
                                           mortgage pool.

                                           In addition, [ ] of the mortgage
                                           loans included in the trust fund as
                                           of the cut-off date, or
                                           approximately [ ]% of the mortgage
                                           pool, entitle their owners to
                                           receive low income housing tax
                                           credits under Section 42 of the
                                           Internal Revenue Code of 1986, as
                                           amended. The tax credit provisions
                                           impose limits on the amount of
                                           gross rents that can be charged to
                                           tenants and require the property
                                           owner to comply with tenant income
                                           restrictions during established
                                           compliance periods. These
                                           limitations and restrictions may
                                           adversely affect the value and
                                           operation of a multifamily project
                                           upon which low income tax credits
                                           have been taken. In addition, the
                                           owner's failure to comply with
                                           these limits and restrictions may
                                           result in the prospective loss or
                                           recapture of previously taken tax
                                           credits which may have an adverse
                                           effect on the borrower.

Special Risks Associated with Shopping     Shopping centers are affected by the
 Centers and Other Retail Properties       health of the retail industry,
                                           which is currently undergoing a
                                           consolidation and is experiencing
                                           changes due to the growing market
                                           share of "off-price" retailing,
                                           including the popularity of home
                                           shopping networks, shopping via
                                           Internet web sites and
                                           telemarketing. A particular
                                           shopping center may be adversely
                                           affected by the bankruptcy or
                                           decline in drawing power of an
                                           anchor tenant, a shift in consumer
                                           demand due to demographic changes
                                           (for example, population decreases
                                           or changes in average age or
                                           income) and/or changes in consumer
                                           preference (for example, to
                                           discount retailers).

                                           In the case of retail properties,
                                           the failure of an anchor tenant to
                                           renew its lease, the termination of
                                           an anchor tenant's lease, the
                                           bankruptcy or economic decline of
                                           an anchor tenant, or the cessation
                                           of the business of an anchor tenant
                                           at its store, notwithstanding its
                                           continued payment of rent after
                                           "going dark," may have a
                                           particularly negative effect on the
                                           economic performance of a shopping
                                           center property given the
                                           importance of anchor tenants in
                                           attracting traffic to other stores
                                           within the same shopping center. In
                                           addition, the failure of one or
                                           more major tenants, such as an
                                           anchor tenant, to operate from its
                                           premises may entitle other tenants
                                           to rent reductions or the right to
                                           terminate their leases.

                                           Retail properties, including
                                           shopping centers, secure [ ] of
                                           the mortgage loans included in the
                                           trust fund as of the cut-off date,
                                           or approximately [ ]% of the
                                           mortgage pool.

Special Risks Associated with              Hospitality properties are
  Hospitality Properties                   affected by various factors,
                                           including:

                                           o location;

                                           o quality;

                                           o management ability;

                                           o amenities;

                                           o franchise affiliation (or lack
                                             thereof);

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

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

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

                                           o adverse economic conditions,
                                             either local, regional or national,
                                             which may limit the amount that may
                                             be charged for a room and may
                                             result in a reduction in occupancy
                                             levels; and

                                           o construction of competing hotels
                                             or motels, which may also limit the
                                             amount that may be charged for a
                                             room and may result in a reduction
                                             in occupancy levels.

                                           Because hotel rooms generally are
                                           rented for short periods of time,
                                           hospitality properties tend to be
                                           affected more quickly by adverse
                                           economic conditions and competition
                                           than other commercial properties.
                                           The successful operation of a
                                           hospitality property with a
                                           franchise affiliation may depend in
                                           part upon the strength of the
                                           franchisor, the public perception
                                           of the franchise service mark and
                                           the continued existence of any
                                           franchise license agreement. The
                                           transferability of a franchise
                                           license agreement may be
                                           restricted, and a lender or other
                                           person that acquires title to a
                                           hospitality property as a result of
                                           foreclosure may be unable to
                                           succeed to the borrower's rights
                                           under any franchise license
                                           agreement.

                                           Furthermore, the ability of a hotel
                                           to attract customers, and some of
                                           such hotel's revenues, may depend
                                           in large part on its having a
                                           liquor license. Such a license may
                                           not be transferable (for example,
                                           in connection with a foreclosure).

                                           Moreover, the hotel and lodging
                                           industry is generally seasonal in
                                           nature; different seasons affect
                                           different hotels depending on type
                                           and location. This seasonality can
                                           be expected to cause periodic
                                           fluctuations in a hospitality
                                           property's room and restaurant
                                           revenues, occupancy levels, room
                                           rates and operating expenses.
                                           Because hotel rooms generally are
                                           rented for short periods of time,
                                           the financial performance of hotels
                                           tends to be affected by adverse
                                           economic conditions and competition
                                           more quickly than other commercial
                                           properties.

                                           Hospitality properties secure [ ]
                                           of the mortgage loans included in
                                           the trust fund as of the cut-off
                                           date, or approximately [ ]% of the
                                           mortgage pool, of which [ ]
                                           mortgage loans, or approximately [ ]%
                                           of the mortgage pool, are credit
                                           lease loans.

Special Risks Associated with Office       Office properties may require
  Properties                               their owners to expend significant
                                           amounts of cash to pay for
                                           general capital improvements, tenant
                                           improvements and costs of
                                           re-leasing space. Office properties
                                           that are not equipped to
                                           accommodate the needs of modern
                                           businesses may become functionally
                                           obsolete and thus non-competitive.

                                           In addition, a large number of
                                           factors may adversely affect the
                                           value of office properties,
                                           including:

                                           o the quality of an office
                                             building's tenants;

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

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

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

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

                                           Office properties secure [ ] of the
                                           mortgage loans included in the
                                           trust fund as of the cut-off date,
                                           or approximately [ ]% of the
                                           mortgage pool.

Special Risks Associated with Residential  Residential healthcare facilities
  Healthcare Facilities                    pose risks not associated with other
                                           types of income-producing real
                                           estate. Providers of long-term
                                           nursing care, assisted living and
                                           other medical services are subject
                                           to federal and state laws that
                                           relate to the adequacy of medical
                                           care, distribution of
                                           pharmaceuticals, rate setting,
                                           equipment, personnel, operating
                                           policies and additions to and
                                           maintenance of facilities and
                                           services. Providers also are
                                           affected by the reimbursement
                                           policies of private insurers to the
                                           extent that providers are dependent
                                           on patients whose fees are
                                           reimbursed by such insurers.

                                           The failure of a borrower to
                                           maintain or renew any required
                                           license or regulatory approval
                                           could prevent it from continuing
                                           operations at a mortgaged property
                                           (in which case no revenues would be
                                           received from such property or
                                           portion thereof requiring
                                           licensing) or, if applicable, bar
                                           it from participation in government
                                           reimbursement programs.

                                           In the event of foreclosure, we
                                           cannot ensure that the trustee or
                                           any other purchaser at a
                                           foreclosure sale would be entitled
                                           to the rights under such licenses
                                           and such party may have to apply in
                                           its own right for such a license.
                                           We also cannot provide assurance
                                           that a new license could be
                                           obtained or that the related
                                           mortgaged property would be
                                           adaptable to other uses following a
                                           foreclosure.

                                           To the extent any residential
                                           healthcare facility receives a
                                           significant portion of its revenues
                                           from government reimbursement
                                           programs, primarily Medicaid and
                                           Medicare, such revenue may be
                                           subject to statutory and regulatory
                                           changes, retroactive rate
                                           adjustments, administrative
                                           rulings, policy interpretations,
                                           delays by fiscal intermediaries and
                                           government funding restrictions.

                                           Governmental payors have employed
                                           cost-containment measures that
                                           limit payments to healthcare
                                           providers, and there are currently
                                           under consideration various
                                           proposals in the United States
                                           Congress that could materially
                                           change or curtail those payments.
                                           Accordingly, we can give no
                                           assurance that payments under
                                           government reimbursement programs
                                           will, in the future, be sufficient
                                           to fully reimburse the cost of
                                           caring for program beneficiaries.
                                           If not, net operating income of the
                                           mortgaged properties that receive
                                           substantial revenues from those
                                           sources, and consequently the
                                           ability of the related borrowers to
                                           meet their mortgage loan
                                           obligations, could be adversely
                                           affected.

                                           Under applicable federal and state
                                           laws and regulations, including
                                           those that govern Medicare and
                                           Medicaid programs, only the
                                           provider who actually furnished the
                                           related medical goods and services
                                           may sue for or enforce its right to
                                           reimbursement. Accordingly, in the
                                           event of foreclosure, none of the
                                           trustee, the master servicer or a
                                           subsequent lessee or operator of
                                           the property would generally be
                                           entitled to obtain from federal or
                                           state governments any outstanding
                                           reimbursement payments relating to
                                           services furnished at the
                                           respective properties prior to such
                                           foreclosure.

                                           Other factors that may adversely
                                           affect the value and successful
                                           operation of a residential
                                           healthcare property include:

                                           o increasing governmental
                                             regulation and supervision;

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

                                           o increased operating expenses; and

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

                                           Residential healthcare facilities
                                           secure [ ] of the mortgage loans
                                           included in the trust fund as of
                                           the cut-off date, or approximately
                                           [ ]% of the mortgage pool.

                                           See "RISK FACTORS--Special Risks of
                                           Mortgage Loans Secured by
                                           Healthcare-Related Properties" in
                                           the accompanying prospectus.

Special Risks Associated with Self         The self storage facilities
  Storage Facilities                       market contains low barriers to
                                           entry. In addition, it is difficult
                                           to assess the environmental risks
                                           posed by such facilities due to
                                           tenant privacy, anonymity and
                                           unsupervised access to such
                                           facilities. Therefore, such
                                           facilities may pose additional
                                           environmental risks to investors.
                                           The environmental site assessments
                                           discussed in this prospectus
                                           supplement did not include an
                                           inspection of the contents of the
                                           self-storage units included in the
                                           self storage properties. We
                                           therefore cannot provide assurance
                                           that all of the units included in
                                           the self storage properties are
                                           free from hazardous substances or
                                           other pollutants or contaminants or
                                           will remain so in the future. See
                                           "--Environmental Laws May Adversely
                                           Affect the Value Of and Cash Flow
                                           From a Mortgaged Property" below.

                                           Due to the short-term nature of
                                           self storage leases, self storage
                                           properties also may be subject to
                                           more volatility in terms of supply
                                           and demand than loans secured by
                                           other types of properties. In
                                           addition, because of the
                                           construction utilized in connection
                                           with certain self storage
                                           facilities, it might be difficult
                                           or costly to convert such a
                                           facility to an alternative use.
                                           Thus, the liquidation value of self
                                           storage properties may be
                                           substantially less than would be
                                           the case if the same were readily
                                           adaptable to other uses.

                                           Self storage properties secure [ ]
                                           of the mortgage loans included in
                                           the trust fund as of the cut-off
                                           date, or approximately [ ]% of the
                                           mortgage pool.

Special Risks Associated with Credit       [     ] ([  ]) of the mortgage loans
 Lease Loans                               included in the trust fund as of
                                           the cut-off date, or approximately
                                           [ ]% of the mortgage pool, are
                                           credit lease loans. The payment of
                                           interest and principal on credit
                                           lease loans is dependent
                                           principally on the payment by each
                                           tenant or guarantor of the credit
                                           lease, if any, of monthly rental
                                           payments and other payments due
                                           under the terms of its credit
                                           lease.

                                           In addition, because the ability of
                                           a borrower to make payments on the
                                           related credit lease loan is
                                           dependent on revenue from a single
                                           tenant, in the event of a default
                                           under a credit lease or the
                                           associated guarantee, as the case
                                           may be, the related borrower may
                                           not have the ability to make
                                           required payments on such credit
                                           lease loan until the premises are
                                           re-let. If a payment default on the
                                           credit lease loan occurs, the
                                           special servicer may be entitled to
                                           foreclose upon or otherwise realize
                                           upon the related mortgaged property
                                           to recover amounts due under the
                                           credit lease loan, and will also be
                                           entitled to pursue any available
                                           remedies against the defaulting
                                           tenant and any guarantor.

                                           Any failure by the provider of any
                                           residual value policy to pay under
                                           the terms of any such policy, or
                                           any downgrade, qualification or
                                           withdrawal of the credit rating of
                                           such provider or of any tenant or
                                           guarantor, may have an adverse
                                           effect on the ratings of your
                                           certificates. See "DESCRIPTION OF
                                           THE MORTGAGE POOL--Credit Lease
                                           Loans" and "--Special Risks
                                           Associated With Balloon Loans and
                                           Anticipated Repayment Date Loans"
                                           in this prospectus supplement.

Environmental Laws May Adversely Affect    If an adverse environmental
  the Value Of and Cash Flow From a        condition exists with respect to a
  Mortgaged Property                       mortgaged property securing a
                                           mortgage loan included in the trust
                                           fund, the trust fund will be
                                           subject to certain risks including
                                           the following:

                                           o a reduction in the value of such
                                             mortgaged property or the inability
                                             to foreclose against such mortgaged
                                             property;

                                           o the potential that the related
                                             borrower may default on the related
                                             mortgage loan due to such
                                             borrower's inability to pay high
                                             remediation costs or difficulty in
                                             bringing its operations into
                                             compliance with environmental laws;

                                           o liability for clean-up costs or
                                             other remedial actions, which could
                                             exceed the value of such mortgaged
                                             property or the unpaid balance of
                                             the related mortgage loan; and

                                           o the inability to sell the related
                                             mortgage loan in the secondary
                                             market or to lease such mortgaged
                                             property to potential tenants.

                                           Under certain federal and state
                                           laws, federal and state agencies
                                           may impose a statutory lien over
                                           affected property to secure the
                                           reimbursement of remedial costs
                                           incurred by these agencies to
                                           correct environmental conditions.
                                           This lien may be prior to the lien
                                           of an existing mortgage. Any such
                                           lien arising with respect to a
                                           mortgaged property securing a
                                           mortgage loan included in the trust
                                           fund would adversely affect the
                                           value of such mortgaged property
                                           and could make impracticable the
                                           foreclosure by the special servicer
                                           on such mortgaged property in the
                                           event of a default by the related
                                           borrower.

                                           Under various federal, state and
                                           local laws, ordinances and
                                           regulations, a current or previous
                                           owner or operator of real property,
                                           as well as certain other types of
                                           parties, may be liable for the
                                           costs of removal or remediation of
                                           hazardous or toxic substances on,
                                           under, adjacent to or in such
                                           property. The cost of any required
                                           remediation and the owner's
                                           liability therefor is generally not
                                           limited under applicable laws. Such
                                           liability could exceed the value of
                                           the property and/or the aggregate
                                           assets of the owner. Under some
                                           environmental laws, a secured
                                           lender (such as the trust fund) may
                                           be found to be an "owner" or
                                           "operator" of the related mortgaged
                                           property if it is determined that
                                           the lender actually participated in
                                           the management of the borrower,
                                           regardless of whether the borrower
                                           actually caused the environmental
                                           damage. In such cases, a secured
                                           lender may be liable for the costs
                                           of any required removal or
                                           remediation of hazardous
                                           substances. The trust fund's
                                           potential exposure to liability for
                                           cleanup costs will increase if the
                                           trust fund, or an agent of the
                                           trust fund, actually takes
                                           possession of a mortgaged property
                                           or control of its day-to-day
                                           operations. See "CERTAIN LEGAL
                                           ASPECTS OF THE MORTGAGE LOANS AND
                                           LEASES--Environmental
                                           Considerations" in the accompanying
                                           prospectus, and "DESCRIPTION OF THE
                                           MORTGAGE POOL--Assessments of
                                           Property Condition--Environmental
                                           Assessments" in this prospectus
                                           supplement.

                                           A third-party environmental
                                           consultant conducted an
                                           environmental site assessment (or
                                           updated a previously conducted
                                           environmental site assessment) with
                                           respect to each mortgaged property
                                           securing a mortgage loan included
                                           in the trust fund. Such assessments
                                           do not generally include
                                           environmental testing. In each case
                                           where the environmental site
                                           assessment or update revealed a
                                           material adverse environmental
                                           condition or circumstance at any
                                           mortgaged property, then (depending
                                           on the nature of the condition or
                                           circumstance) one or more of the
                                           following actions has been or is
                                           expected to be taken:

                                           o an environmental insurance
                                             policy, having the characteristics
                                             described below, was obtained from
                                             a third-party insurer; or

                                           o either (i) an operations and
                                             maintenance program, including, in
                                             several cases, with respect to
                                             asbestos-containing materials,
                                             lead-based paint and/or radon, or
                                             periodic monitoring of nearby
                                             properties, has been or is expected
                                             to be implemented in the manner and
                                             within the time frames specified in
                                             the related loan documents, or (ii)
                                             remediation in accordance with
                                             applicable law has been performed;
                                             or

                                           o an escrow or reserve was
                                             established to cover the estimated
                                             cost of remediation, with each
                                             remediation required to be
                                             completed within a reasonable time
                                             frame in accordance with the
                                             related loan documents.

                                           We cannot provide assurance,
                                           however, that the environmental
                                           assessments identified all
                                           environmental conditions and risks,
                                           that the related borrowers will
                                           implement all recommended
                                           operations and maintenance plans,
                                           that such plans will adequately
                                           remediate the environmental
                                           condition, or that any
                                           environmental indemnity, insurance
                                           or escrow will fully cover all
                                           potential environmental issues. In
                                           addition, the environmental
                                           condition of the underlying real
                                           properties could be adversely
                                           affected by tenants or by the
                                           condition of land or operations in
                                           the vicinity of the properties,
                                           such as underground storage tanks.

                                           With respect to [ ] ([ ]) mortgage
                                           loans included in the trust fund as
                                           of the cut-off date, or
                                           approximately [ ]% of the mortgage
                                           pool, borrowers were required to
                                           purchase a secured creditor
                                           impaired property environmental
                                           insurance policy in lieu of or in
                                           addition to environmental escrows
                                           established, provided:

                                           o the policy premium for the term
                                             is fully paid and the deductible
                                             either escrowed or is less than or
                                             equal to $[ ];

                                           o at issuance, the issuer has a
                                             claims paying ability of not less
                                             than "AA" by S&P or if not rated by
                                             S&P, such comparable rating by
                                             another nationally recognized
                                             statistical rating agency, and

                                           o the policy is in an amount not
                                             less than the full principal amount
                                             of the loan.

                                           We cannot provide assurance,
                                           however, that should such coverage
                                           be needed, coverage would be
                                           available or uncontested, that the
                                           terms and conditions of such
                                           coverage would be met, that
                                           coverage would be sufficient for
                                           the claims at issue or that
                                           coverage would not be subject to
                                           certain deductibles.

                                           The pooling and servicing agreement
                                           will require that the special
                                           servicer obtain an environmental
                                           site assessment of a mortgaged
                                           property securing a mortgage loan
                                           included in the trust fund prior to
                                           taking possession of the property
                                           through foreclosure or otherwise or
                                           assuming control of 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, we
                                           cannot give 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
                                           Liability May Affect Lien on
                                           Mortgaged Property and Expose
                                           Lender to Costs" and "CERTAIN LEGAL
                                           ASPECTS OF THE MORTGAGE LOANS AND
                                           LEASES--Environmental
                                           Considerations" in the accompanying
                                           prospectus.

Special Risks Associated With              [ _____________ ] ([ ]) of the
  Balloon Loans Anticipated                mortgage loans included in the trust
  Repayment Date Loans                     fund and as of the cut-off date, or
                                           approximately [ ]% of the mortgage
                                           pool, including [ ] interest-only
                                           mortgage loans, or approximately
                                           [  ]% of the mortgage pool, provide
                                           for scheduled payments of principal
                                           and interest based on amortization
                                           schedules significantly longer than
                                           their respective remaining terms to
                                           maturity and a balloon payment on
                                           their respective maturity dates.
                                           [ ] ([ ]) of the mortgage loans
                                           included in the trust fund as of
                                           the cut-off date, or approximately
                                           [ ]% of the mortgage pool, are
                                           anticipated repayment date loans,
                                           which provide that if the principal
                                           balance of the loan is not repaid
                                           on a date specified in the related
                                           mortgage note, the loan will accrue
                                           interest at an increased rate.

                                           o A borrower's ability to make a
                                             balloon payment or repay its
                                             anticipated repayment date loan on
                                             the anticipated repayment date
                                             typically will depend upon its
                                             ability either to refinance fully
                                             the loan or to sell the related
                                             mortgaged property at a price
                                             sufficient to permit the borrower
                                             to make such payment.

                                           o Whether or not losses are
                                             ultimately sustained, any delay in
                                             the collection of a balloon payment
                                             on the maturity date or repayment
                                             on the anticipated repayment date
                                             that would otherwise be
                                             distributable on your certificates
                                             will likely extend the weighted
                                             average life of your certificates.

                                           o The ability of a borrower to
                                             effect a refinancing or sale will
                                             be affected by a number of factors,
                                             including the value of the related
                                             mortgaged property, the level of
                                             available mortgage rates at the
                                             time of sale or refinancing, the
                                             borrower's equity in the mortgaged
                                             property, the financial condition
                                             and operating history of the
                                             borrower and the mortgaged
                                             property, tax laws, prevailing
                                             general and regional economic
                                             conditions and the availability of
                                             credit for loans secured by
                                             multifamily or commercial
                                             properties, as the case may be.

                                           We cannot assure you that each
                                           borrower under a balloon loan or an
                                           anticipated repayment date loan
                                           will have the ability to repay the
                                           principal balance of such mortgage
                                           loan on the related maturity date
                                           or anticipated repayment date, as
                                           applicable. For additional
                                           description of risks associated
                                           with balloon loans, see "RISK
                                           FACTORS--Balloon Payments on
                                           Mortgage Loans Result in Heightened
                                           Risk of Borrower Default" in the
                                           accompanying 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" in this prospectus
                                           supplement. We cannot provide
                                           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 on your certificates,
                                           whether such delay is due to
                                           borrower default or to modification
                                           of the related mortgage loan, will
                                           likely extend the weighted average
                                           life of your certificates. See
                                           "YIELD AND MATURITY CONSIDERATIONS"
                                           in this prospectus supplement and
                                           "YIELD CONSIDERATIONS" in the
                                           accompanying prospectus.

Adverse Consequences Associated            Certain borrowers under the
 With Borrower Concentration, Borrowers    mortgage loans included in the trust
 Under Common Control and Related          fund are affiliated or under common
  Borrowers                                control with one another. In such
                                           circumstances, any adverse
                                           circumstances relating to a
                                           borrower or an affiliate thereof
                                           and affecting one of the related
                                           mortgage loans or mortgaged
                                           properties could also affect other
                                           mortgage loans or mortgaged
                                           properties of the related borrower.
                                           In particular, the bankruptcy or
                                           insolvency of any such borrower or
                                           affiliate could have an adverse
                                           effect on the operation of all of
                                           the mortgaged properties of that
                                           borrower and its affiliates and on
                                           the ability of such related
                                           mortgaged properties to produce
                                           sufficient cash flow to make
                                           required payments on the mortgage
                                           loans. For example, if a person
                                           that owns or directly or indirectly
                                           controls several mortgaged
                                           properties experiences financial
                                           difficulty at one mortgaged
                                           property, they could defer
                                           maintenance at one or more other
                                           mortgaged properties in order to
                                           satisfy current expenses with
                                           respect to the mortgaged property
                                           experiencing financial difficulty,
                                           or they could attempt to avert
                                           foreclosure by filing a bankruptcy
                                           petition that might have the effect
                                           of interrupting payments for an
                                           indefinite period on all the
                                           related mortgage loans. In
                                           particular, such person
                                           experiencing financial difficulty
                                           or becoming subject to a bankruptcy
                                           proceeding may have an adverse
                                           effect on the funds available to
                                           make distributions on the
                                           certificates and may lead to a
                                           downgrade, withdrawal or
                                           qualification (if applicable) of
                                           the ratings of the certificates.

                                           Mortgaged properties owned by
                                           related borrowers are likely to:

                                           o have common management,
                                             increasing the risk that financial
                                             or other difficulties experienced
                                             by the property manager could have
                                             a greater impact on the pool of
                                             mortgage loans included in the
                                             trust fund; and

                                           o have common general partners
                                             which would increase the risk that
                                             a financial failure or bankruptcy
                                             filing would have a greater impact
                                             on the pool of mortgage loans
                                             included in the trust fund.

<TABLE>
<CAPTION>
                 Significant Affiliated Sponsor Concentrations

Sponsor                   Number        Cut-Off     Percentage  Property   Cut-Off      LTV      Cut-Off   Mortgage
Name                        of           Date           of        Type    Date LTV   Ratio at   Date DSC     Rate
- -------                  Properties      Balance      Cut-Off   --------    Ratio    Maturity     Ratio
                         ----------     --------     Date Pool            --------    or ARD    --------   --------
                                                     Balance                         -------
                                                    ---------
<S>                     <C>          <C>            <C>          <C>        <C>       <C>        <C>         <C>
                                     $                     %                     %          %                     %





                         _________     __________   __________   ________   ________  _______    ________   ________
Total................                $                     %                     %          %                     %
                         =========     ==========   ==========   ========   ========  =======    ========   ========
</TABLE>


The Geographic Concentration of            Except as indicated in the following
 Mortgaged Properties Subjects the         table, less than 5.0% of the
 Trust Fund to a Greater Extent to         mortgage loans, by initial pool
 State and Regional Conditions             balance are secured by mortgaged
                                           properties in any one state.


                                                                  Percentage
                                                  Number of     of Cut-off Pool
                                           State   Loans            Balance

                                           The concentration of mortgaged
                                           properties in a specific state or
                                           region will make the performance of
                                           the trust fund as a whole more
                                           sensitive to the following in the
                                           state or region where the
                                           mortgagors and the mortgaged
                                           properties are located:

                                           o economic conditions;

                                           o conditions in the real estate
                                             market;

                                           o changes in governmental rules and
                                             fiscal policies;

                                           o acts of God (which may result in
                                             uninsured losses); and

                                           o other factors which are beyond
                                             the control of the mortgagors.

Special Risks Associated With              Several of the mortgage loans
  High Balance Mortgage Loans              included in the trust fund,
                                           individually or together with other
                                           such mortgage loans with which
                                           they are cross-collateralized, have
                                           principal balances as of the
                                           cut-off date that are substantially
                                           higher than the average principal
                                           balance as of the cut-off date.

                                           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.

                                           o The largest mortgage loan
                                             included in the trust fund as of
                                             the cut-off date represents
                                             approximately [ ]% of the mortgage
                                             pool.

                                           o The [ ] largest mortgage loans
                                             included in the trust fund as of
                                             the cut-off date represent, in the
                                             aggregate, approximately [ ]% of
                                             the mortgage pool.

                                           o The [ ] largest mortgage loans
                                             included in the trust fund as of
                                             the cut-off date represent, in the
                                             aggregate, approximately [ ]% of
                                             the mortgage pool.

Concentration of Mortgaged                 A concentration of mortgaged property
 Property Types Subject                    types can increase the risk
 the Trust Fund to                         that a decline in a particular
 Increased Risk of Decline                 industry or business would have a
 in a Particular Industry                  disproportionately large impact on
                                           a pool of mortgage loans. For
                                           example, if there is a decline in
                                           tourism, the hotel industry might
                                           be adversely affected, leading to
                                           increased losses on loans secured
                                           by hospitality properties as
                                           compared to the mortgage loans
                                           secured by other property types.

                                           In that regard:

                                           o mortgage loans included in the
                                             trust fund and secured by
                                             multifamily properties represent as
                                             of the cut-off date approximately
                                             [  ]% of the mortgage pool;

                                           o mortgage loans included in the
                                             trust fund and secured by retail
                                             properties represent as of the
                                             cut-off date approximately [ ]% of
                                             the mortgage pool (based on the
                                             primary property type for combined
                                             office/retail properties) (which
                                             includes [ ] credit lease loans, or
                                             approximately [ ]% of the mortgage
                                             pool); and

                                           o mortgage loans included in the
                                             trust fund and secured by
                                             hospitality properties represent as
                                             of the cut-off date approximately
                                             [ ]% of the mortgage pool (which
                                             includes [ ] credit lease loans or
                                             approximately [ ]% of the mortgage
                                             pool).

We Have Not Reunderwritten Any of          We have not reunderwritten the
    the Mortgage Loans                     mortgage loans included in the trust
                                           fund. Instead, we have relied on
                                           the representations and warranties
                                           made by the mortgage loan sellers,
                                           and the applicable mortgage loan
                                           seller's obligation to repurchase,
                                           cure or substitute a mortgage loan
                                           in the event that a representation
                                           or warranty was not true when made.
                                           These representations and
                                           warranties do not cover all of the
                                           matters that we would review in
                                           underwriting a mortgage loan and
                                           you should not view them as a
                                           substitute for reunderwriting the
                                           mortgage loans. If we had
                                           reunderwritten the mortgage loans
                                           included in the trust fund, it is
                                           possible that the reunderwriting
                                           process may have revealed problems
                                           with a mortgage loan not covered by
                                           a representation or warranty. In
                                           addition, we cannot provide
                                           assurance that the applicable
                                           mortgage loan seller will be able
                                           to repurchase or substitute a
                                           mortgage loan if a representation
                                           or warranty has been breached. See
                                           "DESCRIPTION OF THE MORTGAGE
                                           POOL--Representations and
                                           Warranties; Repurchases and
                                           Substitutions" in this prospectus
                                           supplement.

Foreclosure on Mortgaged                   One or more of the REMICs
 Properties May Result in                  established under the pooling and
 Adverse Tax Consequences                  servicing agreement might become
                                           subject to federal (and possibly
                                           state or local) tax on certain of
                                           its net income from the operation
                                           and management of a mortgaged
                                           property subsequent to the trust
                                           fund's acquisition of a mortgaged
                                           property pursuant to a foreclosure
                                           or deed-in-lieu of foreclosure,
                                           including in some circumstances a
                                           100% prohibited transaction tax.
                                           Any such tax would substantially
                                           reduce net proceeds available for
                                           distribution to you. See "MATERIAL
                                           FEDERAL INCOME TAX
                                           CONSEQUENCES--Taxation of Owners of
                                           REMIC Regular Certificates," and
                                           "--Taxation of Owners of REMIC
                                           Residual Certificates" in the
                                           accompanying prospectus.

Insurance Coverage on Mortgaged            The master servicer and/or special
  Properties May Not Cover                 servicer will generally be
    Special Hazard Losses                  required to cause the borrower
                                           on each mortgage loan included in
                                           the trust fund and serviced by it
                                           to maintain such insurance coverage
                                           on the related mortgaged property
                                           as is required under the related
                                           mortgage, including hazard
                                           insurance; provided, that, each of
                                           the master servicer and the special
                                           servicer may satisfy its obligation
                                           to cause hazard insurance to be
                                           maintained with respect to any
                                           mortgaged property by acquiring a
                                           blanket or master single interest
                                           insurance policy. In general, the
                                           standard form of fire and extended
                                           coverage policy covers physical
                                           damage to or destruction of the
                                           improvements on the related
                                           mortgaged 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 are
                                           underwritten by different insurers
                                           under different state laws in
                                           accordance with different
                                           applicable state forms, and
                                           therefore do not contain identical
                                           terms and conditions, most such
                                           policies typically do not cover
                                           any physical damage resulting
                                           from:

                                           o war;

                                           o revolution;

                                           o governmental actions;

                                           o floods, and other water-related
                                             causes;

                                           o earth movement (including
                                             earthquakes, landslides and mud
                                             flows);

                                           o wet or dry rot;

                                           o vermin;

                                           o domestic animals; and

                                           o other kinds of risks not
                                             specified in the preceding
                                             paragraph.

                                           Any losses incurred with respect to
                                           mortgage loans included in the
                                           trust fund due to uninsured risks
                                           or insufficient hazard insurance
                                           proceeds could adversely affect
                                           distributions on your certificates.

Some Mortgaged Properties May              In general, the borrowers are:
  Be Encumbered by Subordinated
  Debt Which May Delay Foreclosure         o required to satisfy any existing
                                             indebtedness encumbering the
                                             related mortgaged property as of
                                             the closing of the related mortgage
                                             loan; and

                                           o prohibited from encumbering the
                                             related mortgaged property with
                                             additional secured debt without the
                                             lender's prior approval.

                                           With respect to [ ] mortgage loans
                                           included in the trust fund as of
                                           the cut-off date (control numbers [
                                           ] and [ ]), or approximately [ ]%
                                           of the mortgage pool, the mortgaged
                                           properties remain encumbered by
                                           existing subordinate debt, subject
                                           to the terms of a subordination and
                                           standstill agreement entered into
                                           in favor of the lender.

                                           With respect to [ ] mortgage loans
                                           included in the trust fund as of
                                           the cut-off date (control numbers [
                                           ], [ ] and [ ]), or approximately [
                                           ]% of the mortgage pool, the
                                           related mortgage loan documents
                                           provide that the borrower, under
                                           certain specified circumstances,
                                           may encumber the related mortgaged
                                           property with a subordinate
                                           mortgage in the future.

                                           Secured subordinated debt
                                           encumbering any mortgaged property
                                           may increase the difficulty of
                                           refinancing the related mortgage
                                           loan at maturity and the
                                           possibility that reduced cash flow
                                           could result in deferred
                                           maintenance. Also, in the event
                                           that the holder of the
                                           subordinated debt has filed for
                                           bankruptcy or been placed in
                                           involuntary receivership,
                                           foreclosure by any senior
                                           lienholder (including the trust
                                           fund) on the mortgaged property
                                           could be delayed. Many of the
                                           mortgage loans included in the
                                           trust fund, and the mortgage loan
                                           documents and organizational
                                           documents of the related borrower,
                                           do not prohibit the borrower from
                                           incurring additional indebtedness
                                           if incurred in the ordinary course
                                           of business and not secured by a
                                           lien on the related mortgaged
                                           properties. A default by the
                                           borrower on such additional
                                           indebtedness could impair the
                                           borrower's financial condition and
                                           result in the bankruptcy or
                                           receivership of the borrower which
                                           would cause a delay in the
                                           foreclosure by the trust fund on
                                           the mortgaged property. It may not
                                           be evident that a borrower has
                                           incurred any such future
                                           subordinate second lien debt until
                                           the related mortgage loan
                                           otherwise defaults. In cases in
                                           which one or more subordinate
                                           liens are imposed on a mortgaged
                                           property or the borrower incurs
                                           other indebtedness, the trust fund
                                           is subject to additional risks,
                                           including, without limitation, the
                                           following:

                                           o the risk that the necessary
                                             maintenance of the mortgaged
                                             property could be deferred to
                                             allow the borrower to pay the
                                             required debt service on the
                                             subordinate financing and that the
                                             value of the mortgaged property
                                             may fall as a result;

                                           o the risk that the borrower may
                                             have a greater incentive to repay
                                             the subordinate or unsecured
                                             indebtedness first;

                                           o the risk that it may be more
                                             difficult for the borrower to
                                             refinance the mortgage loan or to
                                             sell the mortgaged property for
                                             purposes of making any balloon
                                             payment upon the maturity of the
                                             mortgage loan;

                                           o the existence of subordinated
                                             debt encumbering any mortgaged
                                             property may increase the
                                             difficulty of refinancing the
                                             related mortgage loan at maturity
                                             and the possibility that reduced
                                             cash flow could result in deferred
                                             maintenance; and

                                           o the risk that, in the event that
                                             the holder of the subordinated debt
                                             has filed for bankruptcy or been
                                             placed in involuntary receivership,
                                             foreclosing on the mortgaged
                                             property could be delayed and the
                                             trust may be subjected to the costs
                                             and administrative burdens of
                                             involvement in foreclosure or
                                             bankruptcy proceedings or related
                                             litigation.

                                           See "CERTAIN LEGAL ASPECTS OF THE
                                           MORTGAGE LOANS AND
                                           LEASES--Subordinate Financing" and
                                           "--Due-on-Sale and
                                           Due-on-Encumbrance" in the
                                           accompanying prospectus and
                                           "DESCRIPTION OF THE MORTGAGE
                                           POOL--Certain Terms and Conditions
                                           of the Mortgage
                                           Loans--`Due-on-Sale' and
                                           `Due-on-Encumbrance' Provisions" in
                                           this prospectus supplement.

                                           With respect to [ ] mortgage loans
                                           included in the trust fund as of
                                           the cut-off date (control numbers [
                                           ] and [ ]), or approximately [ ]%
                                           of the mortgage pool, the owners of
                                           the related borrowers have pledged
                                           their limited partnership interests
                                           or other ownership interests in the
                                           borrower as security for mezzanine
                                           debt that was in existence as of
                                           the date of origination of the
                                           related mortgage loan. The
                                           enforcement of such mezzanine debt
                                           may be subject, however, to certain
                                           limitations and restrictions
                                           imposed upon the borrower and the
                                           holders of the mezzanine debt
                                           pursuant to subordination or
                                           standstill agreements.

                                           Mezzanine debt is debt that is
                                           incurred by the owner of equity in
                                           one or more borrowers and is
                                           secured by a pledge of the equity
                                           ownership interests in such
                                           borrowers. Because mezzanine debt
                                           is secured by the obligor's equity
                                           interest in the related borrowers,
                                           such financing effectively reduces
                                           the obligor's economic stake in
                                           the related mortgaged property.
                                           The existence of mezzanine debt
                                           may reduce cash flow on the
                                           borrower's mortgaged property
                                           after the payment of debt service
                                           and may increase the likelihood
                                           that the owner of a borrower will
                                           permit the value or income
                                           producing potential of a mortgaged
                                           property to fall and may create a
                                           slightly greater risk that a
                                           borrower will default on the
                                           mortgage loan secured by a
                                           mortgaged property whose value or
                                           -income is relatively weak.

                                           Upon a default under mezzanine
                                           debt, the holder of such mezzanine
                                           debt would be entitled to foreclose
                                           upon the equity in the related
                                           mortgagor, which has been pledged
                                           to secure payment of such mezzanine
                                           debt. Although such transfer of
                                           equity would not trigger the due on
                                           sale clause under the related
                                           mortgage loan, it could cause the
                                           obligor under such mezzanine debt
                                           to file for bankruptcy, which could
                                           negatively affect the operation of
                                           the related mortgaged property and
                                           such borrower's ability to make
                                           payments on the related mortgage
                                           loan in a timely manner.

                                           See "CERTAIN LEGAL ASPECTS OF
                                           MORTGAGE LOANS AND
                                           LEASES--Due-on-Sale and
                                           Due-on-Encumbrance" in the
                                           accompanying prospectus and
                                           "DESCRIPTION OF THE MORTGAGE
                                           POOL--Certain Terms and Conditions
                                           of the Mortgage Loans-`Due-on-Sale'
                                           and `Due-on-Encumbrance'
                                           Provisions" in this prospectus
                                           supplement.

The Borrower's Form of Entity              The borrowers may be either
  May Cause Special Risks                  individuals or legal entities.
                                           Mortgage loans made to legal
                                           entities may entail risks of loss
                                           greater than those of mortgage
                                           loans made to individuals. For
                                           example, a legal entity, as opposed
                                           to an individual, may be more
                                           inclined to seek legal protection
                                           from its creditors under the
                                           bankruptcy laws. Unlike individuals
                                           involved in bankruptcies, various
                                           types of entities generally do not
                                           have personal assets and
                                           creditworthiness at stake. The
                                           bankruptcy of a borrower, or a
                                           general partner or managing member
                                           of a borrower, may impair the
                                           ability of the lender to enforce
                                           its rights and remedies under the
                                           related mortgage.

                                           The borrowers are generally not
                                           bankruptcy-remote entities, and
                                           therefore may be more likely to
                                           become insolvent or the subject of
                                           a voluntary or involuntary
                                           bankruptcy proceeding because such
                                           borrowers may be:

                                           o operating entities with
                                             businesses distinct from the
                                             operation of the property with the
                                             associated liabilities and risks of
                                             operating an ongoing business; and

                                           o individuals that have personal
                                             liabilities unrelated to the
                                             property.

                                           However, any borrower, even a
                                           bankruptcy-remote entity, as owner
                                           of real estate will be subject to
                                           certain potential liabilities and
                                           risks. We cannot provide assurances
                                           that any borrower will not file for
                                           bankruptcy protection or that
                                           creditors of a borrower or a
                                           corporate or individual general
                                           partner or managing member of a
                                           borrower will not initiate a
                                           bankruptcy or similar proceeding
                                           against such borrower or corporate
                                           or individual general partner or
                                           managing member. Furthermore, with
                                           respect to any related borrowers,
                                           creditors of a common parent in
                                           bankruptcy may seek to consolidate
                                           the assets of such borrowers with
                                           those of the parent. Consolidation
                                           of the assets of such borrowers
                                           would likely have an adverse effect
                                           on the funds available to make
                                           distributions on your certificates,
                                           and may lead to a downgrade,
                                           withdrawal or qualification of the
                                           ratings of your certificates. See
                                           "CERTAIN LEGAL ASPECTS OF MORTGAGE
                                           LOANS AND LEASES-- Bankruptcy Laws"
                                           in the accompanying prospectus.

Inspections and Appraisal of               In general, appraisals represent only
  Mortgaged Property May Have              the analysis and opinion of
  Overlooked Necessary Repairs             qualified experts and are not
                                           guaranties of present or future
                                           value, and may determine a value of
                                           a property that is significantly
                                           higher than the amount that can be
                                           obtained from the sale of a
                                           mortgaged property under a distress
                                           or liquidation sale. Information
                                           regarding the values of the
                                           mortgaged properties at the date of
                                           such report is presented under
                                           "DESCRIPTION OF THE MORTGAGE
                                           POOL--Additional Mortgage Loan
                                           Information" in this prospectus
                                           supplement for illustrative
                                           purposes only. Any engineering
                                           reports obtained in connection with
                                           this offering represent only the
                                           analysis of the individual
                                           engineers or site inspectors
                                           preparing such reports at the time
                                           of such report, and may not reveal
                                           all necessary or desirable repairs,
                                           maintenance or capital improvement
                                           items.

The Mortgaged Properties May               The mortgaged properties securing
  Not Be in Compliance With                the mortgage loans included in the
  Current Zoning                           Laws trust fund are typically
                                           subject to building and zoning
                                           ordinances and codes affecting the
                                           construction and use of real
                                           property. Since the zoning laws
                                           applicable to a mortgaged property
                                           (including, without limitation,
                                           density, use, parking and set-back
                                           requirements) are usually subject
                                           to change by the applicable
                                           regulatory authority at any time,
                                           the improvements upon the mortgaged
                                           properties may not comply fully
                                           with all applicable current and
                                           future zoning laws. Such changes
                                           may limit the ability of the
                                           related borrower to rehabilitate,
                                           renovate and update the premises,
                                           and to rebuild or utilize the
                                           premises "as is" in the event of a
                                           substantial casualty loss with
                                           respect thereto. Such limitations
                                           may adversely affect the cash flow
                                           of the mortgaged property following
                                           such loss.

                                           In addition, certain of the
                                           mortgaged properties securing
                                           mortgage loans included in the
                                           trust fund which are non-conforming
                                           may not be "permitted
                                           non-conforming" uses. The failure
                                           of a mortgaged property to comply
                                           with zoning laws or to be a
                                           "permitted non-conforming" use may
                                           adversely affect the market value
                                           of the mortgaged property or the
                                           borrower's ability to continue to
                                           use it in the manner it is
                                           currently being used.

                                           In addition, certain of the
                                           mortgaged properties are subject to
                                           certain use restrictions imposed
                                           pursuant to reciprocal easement
                                           agreements or operating agreements.
                                           Such use restrictions include, for
                                           example, limitations on the
                                           character of the improvements or
                                           the properties, limitations
                                           affecting noise and parking
                                           requirements, among other things,
                                           and limitations on the borrowers'
                                           right to operate certain types of
                                           facilities within a prescribed
                                           radius. These limitations could
                                           adversely affect the ability of the
                                           related borrower to lease the
                                           mortgaged property on favorable
                                           terms, thus adversely affecting the
                                           borrower's ability to fulfill its
                                           obligations under the related
                                           mortgage loan.

Compliance With Applicable Laws            A borrower may be required to
  and Regulations May Result               incur costs to comply with various
  in Losses                                existing and future federal, state
                                           or local laws and regulations
                                           applicable to the related mortgaged
                                           property securing a mortgage loan
                                           included in the trust fund.
                                           Examples of these laws and
                                           regulations include zoning laws and
                                           the Americans with Disabilities Act
                                           of 1990, which requires all public
                                           accommodations to meet certain
                                           federal requirements related to
                                           access and use by disabled persons.
                                           See "CERTAIN LEGAL ASPECTS OF
                                           MORTGAGE LOANS AND
                                           LEASES--Americans with Disabilities
                                           Act" in the accompanying
                                           prospectus. The expenditure of such
                                           costs or the imposition of
                                           injunctive relief, penalties or
                                           fines in connection with the
                                           borrower's noncompliance could
                                           negatively impact the borrower's
                                           cash flow and, consequently, its
                                           ability to pay its mortgage loan.

Enforceability of Due-on-Sale              The mortgages securing the mortgage
  Clauses and Assignments of               loans included in the trust fund
  Leases and Rents is Limited              generally contain due-on-sale
                                           clauses, which permit the
                                           acceleration of the maturity of the
                                           related mortgage loan if the
                                           borrower sells, transfers or
                                           conveys the related mortgaged
                                           property or its interest in the
                                           mortgaged property without the
                                           consent of the lender. There also
                                           may be limitations on the
                                           enforceability of such clauses. The
                                           mortgages also generally include a
                                           debt-acceleration clause, which
                                           permits the acceleration of the
                                           related mortgage loan upon a
                                           monetary or non-monetary default by
                                           the borrower. The courts of all
                                           states will generally enforce
                                           clauses providing for acceleration
                                           in the event of a material payment
                                           default, but may refuse the
                                           foreclosure of a mortgaged property
                                           when acceleration of the
                                           indebtedness would be inequitable
                                           or unjust or the circumstances
                                           would render acceleration
                                           unconscionable. However, certain of
                                           the mortgage loans included in the
                                           trust fund permit one or more
                                           transfers of the related mortgaged
                                           property to pre-approved borrowers
                                           or pursuant to pre-approved
                                           conditions without the lender
                                           approval. See "CERTAIN LEGAL
                                           ASPECTS OF MORTGAGE LOANS AND
                                           LEASES--Due-on-Sale and
                                           Due-on-Encumbrance" in the
                                           accompanying prospectus.

                                           The mortgage loans included in the
                                           trust fund may also be secured by
                                           an assignment of leases and rents
                                           pursuant to which the borrower
                                           typically assigns its right, title
                                           and interest as landlord under the
                                           leases on the related mortgaged
                                           property and the income derived
                                           therefrom to the lender as further
                                           security for the related mortgage
                                           loan, while retaining a license to
                                           collect rents for so long as there
                                           is no default. In the event the
                                           borrower defaults, the license
                                           terminates and the lender is
                                           entitled to collect the rents. Such
                                           assignments are typically not
                                           perfected as security interests
                                           prior to the lender's taking
                                           possession of the related mortgaged
                                           property and/or appointment of a
                                           receiver. 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 THE MORTGAGE LOANS AND
                                           LEASES--Leases and Rents" in the
                                           accompanying prospectus.

Limitations on the Benefits of             [ ________ ] ([ ]) groups of
    Cross-Collateralized and               mortgage loans included in the trust
    Cross-Defaulted Properties             fund as of the cut-off date (control
                                           numbers [ ] and [ ]; control
                                           numbers [ ] and [ ]; control
                                           numbers [ ] and [ ]; and control
                                           numbers [ ] and [ ]), or
                                           approximately [ ]% of the mortgage
                                           pool, are cross-collateralized and
                                           cross-defaulted with one or more
                                           related cross-collateralized loans.
                                           Such arrangements could be
                                           challenged as fraudulent
                                           conveyances by creditors of any of
                                           the related borrowers or by the
                                           representative of the bankruptcy
                                           estate of any related borrower if
                                           one or more of such borrowers
                                           becomes a debtor in a bankruptcy
                                           case. Generally, under federal and
                                           most state fraudulent conveyance
                                           statutes, a lien granted by any
                                           such borrower could be voided if a
                                           court determines that:

                                           o such borrower was insolvent at
                                             the time of granting the lien, was
                                             rendered insolvent by the granting
                                             of the lien, was left with
                                             inadequate capital or was not able
                                             to pay its debts as they matured;
                                             and

                                           o the borrower did not, when it
                                             allowed its mortgaged property to
                                             be encumbered by the liens securing
                                             the indebtedness represented by the
                                             other cross-collateralized loans,
                                             receive "fair consideration" or
                                             "reasonably equivalent value" for
                                             pledging such mortgaged property
                                             for the equal benefit of the other
                                             related borrowers.

                                           We cannot give assurances that a
                                           lien granted by a borrower on a
                                           cross-collateralized loan to secure
                                           the mortgage loan of another
                                           borrower, or any payment thereon,
                                           would not be avoided as a
                                           fraudulent conveyance. See
                                           "DESCRIPTION OF THE MORTGAGE
                                           POOL--Certain Terms and Conditions
                                           of the Mortgage
                                           Loans--Cross-Default and
                                           Cross-Collateralization of Certain
                                           Mortgage Loans" and Annex A to this
                                           prospectus supplement for more
                                           information regarding the
                                           cross-collateralized loans.

                                           No mortgage loan included in the
                                           trust fund is cross-collateralized
                                           with a mortgage loan not included
                                           in the trust fund. See "DESCRIPTION
                                           OF THE MORTGAGE POOL--Certain Terms
                                           and Conditions of the Mortgage
                                           Loans--Other Financing".

Single Tenants and Concentration           Certain of the mortgaged
  of Tenants Subject the Trust Fund        properties securing mortgage
  to Increased Risk                        loans included in the trust fund
                                           are leased wholly or in large part
                                           to a single tenant or are wholly or
                                           in large part owner-occupied. Any
                                           default by a major tenant could
                                           adversely affect the related
                                           borrower's ability to make payments
                                           on the related mortgage loan. We
                                           cannot give assurances that any
                                           major tenant will continue to
                                           perform its obligations under its
                                           lease (or, in the case of an
                                           owner-occupied mortgaged property,
                                           under the related mortgage loan
                                           documents).

                                           Mortgaged properties leased to a
                                           single tenant, or a small number of
                                           tenants, also are more likely to
                                           experience interruptions of cash
                                           flow if a tenant fails to renew its
                                           lease because there may be less or
                                           no rental income until new tenants
                                           are found and it may be necessary
                                           to expend substantial amounts of
                                           capital to make the space
                                           acceptable to new tenants.

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

The Failure of a Tenant Will Have          The bankruptcy or insolvency
  a Negative Impact on Single              of a major tenant, or a number
  Tenant Properties                        of smaller tenants, in retail,
                                           industrial and office properties
                                           may adversely affect the income
                                           produced by a mortgaged property.
                                           Under the Bankruptcy Code, a tenant
                                           has the option of assuming or
                                           rejecting any unexpired lease. If
                                           the tenant rejects the lease, the
                                           landlord's claim for breach of the
                                           lease would be a general unsecured
                                           claim against the tenant (absent
                                           collateral securing the claim) and
                                           the amounts the landlord could
                                           claim would be limited.

Litigation May Have Adverse                From time to time, there
  Affect on Borrowers                      may be legal proceedings pending or
                                           threatened against the
                                           borrowers and their affiliates
                                           relating to the business of, or
                                           arising out of the ordinary course
                                           of business of, the borrowers and
                                           their affiliates. It is possible
                                           that future litigation may have a
                                           material adverse effect on any
                                           borrower's ability to meet its
                                           obligations under the related
                                           mortgage loan and, thus, on
                                           distributions on your certificates.

Poor Property Management Will              The successful operation of a
  Lower the Performance of the             real estate project depends upon
  Related Mortgaged Property               the property manager's performance
                                           and viability. The property manager
                                           is responsible for:

                                           o responding to changes in the
                                             local market;

                                           o planning and implementing the
                                             rental structure;

                                           o operating the property and
                                             providing building services;

                                           o managing operating expenses; and

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

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

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

Condemnations of Mortgaged                 From time to time, there may be
 Properties May Result in Losses           condemnations pending or threatened
                                           against one or more of the
                                           mortgaged properties securing
                                           mortgage loans included in the
                                           trust fund. The proceeds payable in
                                           connection with a total
                                           condemnation may not be sufficient
                                           to restore the related mortgaged
                                           property or to satisfy the
                                           remaining indebtedness of the
                                           related mortgage loan. The
                                           occurrence of a partial
                                           condemnation may have a material
                                           adverse effect on the continued use
                                           of, or income generation from, the
                                           affected mortgaged property.
                                           Therefore, we cannot give
                                           assurances that the occurrence of
                                           any condemnation will not have a
                                           negative impact upon distributions
                                           on your certificates.

Timing of Principal Payments and           Principal payments (including
  Prepayments May Result in Different      prepayments) on the mortgage loans
  Asset Concentrations                     included in the trust fund will
  in the Trust Fund                        occur at different rates.  In
                                           addition, mortgaged properties can
                                           be released from the trust fund as
                                           a result of prepayments,
                                           repurchases or condemnations. As a
                                           result, the aggregate balance of
                                           the mortgage loans concentrated in
                                           various property types changes over
                                           time. You therefore may be exposed
                                           to varying concentration risks as
                                           the mixture of property types and
                                           relative principal balance of the
                                           mortgage loans associated with
                                           certain property types changes. See
                                           the table entitled "Range of
                                           Remaining Term to Maturity or
                                           Anticipated Repayment Date for all
                                           Mortgaged Loans as of the Cut-off
                                           Date" under "DESCRIPTION OF THE
                                           MORTGAGE POOL--Additional Mortgage
                                           Loan Information" in this
                                           prospectus supplement for a
                                           description of the respective
                                           maturity dates of the mortgage
                                           loans included in the trust fund.
                                           Because principal on your
                                           certificates (other than the Class
                                           [ ] certificates) is payable in
                                           sequential order to the extent
                                           described in this prospectus
                                           supplement under "DESCRIPTION OF
                                           THE CERTIFICATES--Distributions",
                                           classes that have a lower priority
                                           of distributions are more likely to
                                           be exposed to the risk of changing
                                           concentrations discussed under
                                           "--Special risks associated with
                                           high balance mortgage loans" above
                                           than classes with a higher
                                           sequential priority.

The Status of a Ground Lease               [ ] of the mortgaged properties
  May Be Uncertain in a Bankruptcy         securing mortgage loans
  Proceeding                               included in the trust fund as of
                                           the cut-off date, or approximately
                                           [ ]% of mortgage pool, are secured
                                           in whole or in part by leasehold
                                           interests. Pursuant to Section
                                           365(h) of the Bankruptcy Code,
                                           ground lessees have the right to
                                           continue in a ground lease even
                                           though the representative of their
                                           bankrupt ground lessor rejects the
                                           lease. The leasehold mortgages
                                           provide that the borrower may not
                                           elect to treat the ground lease as
                                           terminated on account of any such
                                           rejection by the ground lessor
                                           without the prior approval of the
                                           holder of the mortgage note. In a
                                           bankruptcy of a ground
                                           lessee/borrower, the ground
                                           lessee/borrower under the
                                           protection of the Bankruptcy Code
                                           has the right to assume (continue)
                                           or reject (terminate) any or all of
                                           its ground leases. If the ground
                                           lessor and the ground
                                           lessee/borrower are concurrently
                                           involved in bankruptcy proceedings,
                                           the trustee may be unable to
                                           enforce the bankrupt ground
                                           lessee/borrower's right to continue
                                           in a ground lease rejected by a
                                           bankrupt ground lessor. In such
                                           circumstances, a ground lease could
                                           be terminated notwithstanding
                                           lender protection provisions
                                           contained therein or in the related
                                           mortgage.

Mortgage Loan Sellers May Not              Each mortgage loan seller is
  Be Able to Make a Required               the sole warranting party in respect
  Repurchase or Substitution of a          of the mortgage loans sold by such
  Defective Mortgage Loan                  mortgage loan seller to us. Neither
                                           we nor any of our affiliates are
                                           obligated to repurchase or
                                           substitute any mortgage loan in
                                           connection with either a breach of
                                           the mortgage loan seller's
                                           representations and warranties or
                                           any document defects, if such
                                           mortgage loan seller defaults on
                                           its obligation to do so. We cannot
                                           give assurances that either
                                           mortgage loan seller will have the
                                           financial ability to effect such
                                           repurchases or substitutions.

                                           In addition, one or more of the
                                           mortgage loan sellers has acquired
                                           a portion of the mortgage loans
                                           included in the trust fund in one
                                           or more secondary market purchases.
                                           Such purchases may be challenged as
                                           fraudulent conveyances. Such a
                                           challenge, if successful, may have
                                           a negative impact on the
                                           distributions on your certificates.
                                           See "DESCRIPTION OF THE MORTGAGE
                                           POOL--Assignment of the Mortgage
                                           Loans; Repurchases and
                                           Substitutions" and
                                           "--Representations and Warranties;
                                           Repurchases and Substitutions" in
                                           this prospectus supplement and
                                           "DESCRIPTION OF THE POOLING
                                           AGREEMENTS--Representations and
                                           Warranties; Repurchases" in the
                                           accompanying prospectus.

One Action Jurisdiction May Limit the      Several states (including California)
  Ability of the Special Servicer to       have laws that prohibit more than one
  Foreclose on the Mortgaged Property      judicial action to enforce a mortgage
                                           obligation, and some courts have
                                           construed the term judicial action
                                           broadly. Accordingly, the special
                                           servicer is required to obtain
                                           advice of counsel prior to
                                           enforcing any of the trust fund's
                                           rights under any of the mortgage
                                           loans that include mortgaged
                                           properties where this rule could be
                                           applicable. In the case of either a
                                           cross-collateralized and
                                           cross-defaulted mortgage loan or a
                                           multi-property mortgage loan which
                                           is secured by mortgaged properties
                                           located in multiple states, the
                                           special servicer may be required to
                                           foreclose first on properties
                                           located in states where such "one
                                           action" rules apply (and where
                                           non-judicial foreclosure is
                                           permitted) before foreclosing on
                                           properties located in the states
                                           where judicial foreclosure is the
                                           only permitted method of
                                           foreclosure. As a result, the
                                           special servicer may incur delay
                                           and expense in foreclosing on
                                           mortgaged properties affected by
                                           one action rules. See "CERTAIN
                                           LEGAL ASPECTS OF MORTGAGE LOANS AND
                                           LEASES--Foreclosure" in the
                                           accompanying prospectus.

Property Managers May                      The managers of the mortgaged
  Experience Conflicts of                  properties securing mortgage loans
  Interest in Managing Multiple            included in the trust fund and the
  Properties                               borrowers may experience
                                           conflicts of interest in the
                                           management and/or ownership of such
                                           properties because:

                                           o a substantial number of the
                                             mortgaged properties are managed by
                                             property managers affiliated with
                                             the respective borrowers;

                                           o these property managers also may
                                             manage and/or franchise additional
                                             properties, including properties
                                             that may compete with the
                                             mortgaged properties securing the
                                             mortgage loans included in the
                                             trust fund; and

                                           o affiliates of the managers and/or
                                             the borrowers, or the managers
                                             and/or the borrowers themselves,
                                             also may own other properties,
                                             including competing properties.

<PAGE>

                       DESCRIPTION OF THE MORTGAGE POOL

General

The Mortgage Pool will consist of [ ] fixed rate Mortgage Loans, with an
aggregate balance as of the Cut-Off Date (the "Cut-Off Date Pool Balance") of
approximately $[ ] secured by [ ] Mortgaged Properties located in [ ] states
and the District of Columbia. The "Cut-Off Date Balance" of each Mortgage Loan
will equal the unpaid principal balance thereof as of the Cut-Off Date, after
reduction for all payment of principal due on or before such date, whether or
not received. The Cut-Off Date Balances of the Mortgage Loans range from $[ ]
to $[ ] and the Mortgage Loans have an average Cut-Off Date Balance of $[ ] .
All percentages of the Mortgage loans, or of any specified group of Mortgage
Loans, referred to in this Prospectus Supplement without further description
are approximate percentages calculated using the Cut-Off Date Pool Balance.
References to percentages of Mortgaged Properties referred to in this
Prospectus Supplement without further description are references to the
percentages of the Cut-Off Date Pool Balance represented by the aggregate
Cut-Off Date Balance of the related Mortgage Loans. Where a Mortgage Loan is
secured by multiple properties, statistical information in this Prospectus
Supplement relating to geographical locations and property types of the
Mortgaged Properties is based on the loan amount allocated to such property.
Such allocation is based on the relative appraised values of such properties.
In addition, wherever information is presented in this Prospectus Supplement
with respect to LTV Ratios or DSC Ratios, the LTV Ratio or DSC Ratio of each
Mortgaged Property securing a Mortgage Loan secured by multiple Mortgaged
Properties is assumed to be the weighted average LTV Ratio or DSC Ratio of
such Mortgage Loan.

All of the Mortgage Loans are evidenced by a promissory note (each a "Mortgage
Note"). All of the Mortgage Loans are secured by a mortgage, deed of trust or
other similar security instrument (each, a "Mortgage") that creates a first
mortgage lien on a borrower's fee simple estate (or, with respect to [ ]
Mortgaged Properties, or approximately [ ]% of the Cut-Off Date Pool Balance,
on the borrower's leasehold estate) in an income-producing real property
(each, a "Mortgaged Property").

Set forth below are the number of Mortgage Loans, and the approximate
percentage of the Cut-Off Date Pool Balance represented by such Mortgage
Loans, that are secured by Mortgaged Properties operated for each indicated
purpose:

                                      Mortgaged Properties by Property Type

                                                                   Percentage
                                                      Aggregate        of
                              Number of   Number of  Cut-Off Date Cut-Off Date
        Property Type           Loans    Properties    Balance    Pool Balance
        -------------         ---------  ----------  ------------ ------------

Multifamily..................
Retail (Anchored)............
Hospitality..................
Office.......................
Healthcare(1)................
Retail (Unanchored)..........
Credit Lease Loans(2)........
Industrial/Warehouse.........
Mixed Use....................
Mobile Home Community........
Self Storage.................
  Total......................

__________________
(1)      Including [ ] Mortgage Loan, or approximately [ ]% of the Cut-Off
         Date Pool Balance, secured by an assisted living facility; and [1]
         Mortgage Loan, or approximately [ ]% of the Cut-Off Date Pool
         Balance, secured by a skilled nursing facility.

(2)      Including [ ] Mortgage Loans, or approximately [ ]% of the Cut-Off
         Date Pool Balance, secured by hospitality properties and [ ] Mortgage
         Loan, or approximately [ ]% of the Cut-Off Date Pool Balance, secured
         by a retail property.

Mortgage Loan History

All of the Mortgage Loans will be acquired on the Closing Date by the
Depositor from the Mortgage Loan Sellers, which either originated each such
Mortgage Loan or acquired it in connection with their commercial and
multifamily mortgage loan conduit programs. None of the Mortgage Loans was 30
days or more delinquent as of the Cut-Off Date, and no Mortgage Loan has been
30 days or more delinquent during the 12 months preceding the Cut-Off Date (or
since the date of origination if such Mortgage Loan has been originated within
the past 12 months).

Certain Terms and Conditions of the Mortgage Loans

Mortgage Rates; Calculations of Interest. All of the Mortgage Loans bear
interest at rates (each a "Mortgage Rate") that will remain fixed for their
remaining terms, provided, however, that after the applicable Anticipated
Repayment Date, the interest rate on the related ARD Loans will increase as
described in this Prospectus Supplement. See "Amortization" below. [ ] of the
Mortgage Loans, or approximately [ ]% of the Cut-Off Date Pool Balance, accrue
interest on the basis (a "30/360 basis") of a 360-day year consisting of
twelve 30-day months and [ ] of the Mortgage Loans, or approximately [ ]% of
the Cut-Off Date Pool Balance, accrue interest on the basis (an "Actual/360
basis") of the actual number of days elapsed over a 360 day year. [ ] of the [
] Mortgage Loans that accrue interest on an Actual/360 basis, or approximately
[ ]% of the Cut-Off Date Pool Balance, have periods during which only interest
is due.

Mortgage Loan Payments. Scheduled payments of principal and interest other
than Balloon Payments (the "Periodic Payments") on [ ] of the Mortgage Loans,
or approximately [ ]% of the Cut-Off Date Pool Balance, are due monthly and [
] of the Mortgage Loans, or approximately [ ]% of the Cut-Off Date Pool
Balance, are due semi-annually (the "Semi-Annual Loans"). With respect to each
Semi-Annual Loan the Depositor has arranged for the Master Servicer to advance
at the Depositor's sole cost, on a monthly basis, the interest payments that
would have otherwise been payable if the Periodic Payments had been paid
monthly by the related borrower.

Due Dates. All of the Mortgage Loans are due on the date (each such date, a
"Due Date") occurring on the first day of the month, subject to grace periods
which do not exceed 10 days.

Amortization. [ ]of the Mortgage Loans (the "Balloon Loans"), or approximately
[ ]% of the Cut-Off Date Pool Balance, provide for Periodic Payments based on
amortization schedules significantly longer than their respective terms to
maturity. [ ] of the Mortgage Loans, or approximately [ ]% of the Cut-Off Date
Pool Balance, (the "Fully Amortizing Loans") fully or substantially amortize
through their respective remaining terms to maturity. [ ] Mortgage Loan, or
approximately [ ]% of the Cut-Off Date Pool Balance, provides for interest
only Periodic Payments for the entire term and does not amortize. [ ] ([ ]) of
the Mortgage Loans (the "ARD Loans"), or approximately [ ]% of the Cut-Off
Date Pool Balance, provides that if the unamortized principal amount thereof
is not repaid on a date set forth in the related Mortgage Note (the
"Anticipated Repayment Date"), the Mortgage Loan will accrue additional
interest (the "Additional Interest") at the rate set forth therein and the
borrower will be required to apply excess monthly cash flow (the "Excess Cash
Flow") generated by the Mortgaged Property (as determined in the related loan
documents) to the repayment of principal outstanding on the Mortgage Loan.
Additional Interest will not be included in the calculation of the Mortgage
Rate for a Mortgage Loan, and will only be paid after the outstanding
principal balance of the Mortgage Loan together with all interest thereon at
the Mortgage Rate has been paid. With respect to such Mortgage Loans, no
Prepayment Premiums or Yield Maintenance Charges will be due in connection
with any principal prepayment after the Anticipated Repayment Date. [ ] of the
Balloon Loans, or approximately [ ]% of the Cut-Off Date Pool Balance provide
for changes in the amount of their respective Periodic Payments at specified
times in the future which coincide with rent increases on the underlying
property leases.

[ ] Mortgage Loans, or approximately [ ]% of the Cut-Off Date Pool Balance,
all of which are Credit Lease Loans, have a Balloon Payment which is insured
(an "Insured Balloon Payment") through a Residual Value Insurance Policy
(defined below). With respect to all such Mortgage Loans, the related Tenant
is obligated to make a rent payment corresponding to such Balloon Payment (a
"Tenant Balloon Payment"). If a default occurs under such Balloon Loans with
respect to an Insured Balloon Payment and no recovery is available from the
related borrower, the Tenant or any Guarantor, the Special Servicer will be
entitled to recover in full the amount of the Balloon Payment due under such
Mortgage Loan through the Residual Value Insurance Policy after the maturity
date for such Mortgage Loan. In the event a Residual Value Insurer defaults on
an Insured Balloon Payment, the Special Servicer will still be able to assert
whatever other remedies it has with respect to the related Mortgaged Property
and the Residual Value Insurer.

Residual Value Insurance Policy. With respect to each Mortgage Loan which has
an Insured Balloon Payment, the Trustee will be named as the loss-payee under
a related non-cancelable Residual Value Insurance Policy obtained to cover the
Balloon Payment relating to such Mortgaged Property (each such policy, a
"Residual Value Insurance Policy"). The Residual Value Insurance Policy will
be or has been issued by R.V.I. America Insurance Company (the "Residual Value
Insurer") which, as of [ ] [ ] , 20[ ] , had a rating of "A" by [ ] and a
claims paying rating of "AA-" by [ ]. Each Residual Value Insurance Policy is
subject to certain limited exclusions. The Residual Value Insurer under each
Residual Value Insurance Policy is not required to pay amounts due under the
Mortgage Loan other than the related Balloon Payment and, subject to certain
limitations set forth in the Residual Value Insurance Policy, accrued
interest, and therefore is not required to pay any Prepayment Premium or
interest due thereunder or any amounts the related borrower may be obligated
to pay thereunder as reimbursement for outstanding P&I Advances.

Prepayment Provisions. As of the Cut-Off Date, all of the Mortgage Loans
restrict or prohibit voluntary principal prepayment. In general, the Mortgage
Loans either (i) prohibit voluntary payments for most of the term of the
related Mortgage Loan, but permit defeasance after a date specified in the
related Mortgage Note for most of the remaining term ([ ] Mortgage Loans, or
approximately [ ]% of the Cut-Off Date Pool Balance) (ii) prohibit voluntary
prepayments of principal for a period ending on a date specified in the
related Mortgage Note, and thereafter either impose a Yield Maintenance Charge
or Prepayment Premium (but not both) for most of the remaining term ([ ]
Mortgage Loans, or approximately [ ]% of the Cut-Off Date Pool Balance) or
(iii) prohibit prepayment until the date specified in the related Mortgage
Note and then allow prepayment without a Yield Maintenance Charge or a
Prepayment Premium for the remaining term ([ ] Mortgage Loan, or approximately
[ ]% of the Cut-Off Date Pool Balance); provided that, for purposes of each of
the foregoing, "remaining term" refers to either the remaining term to
maturity or the Anticipated Repayment Date, as applicable, of the related
Mortgage Loan. With respect to [ ] Mortgage Loans, or approximately [ ]% of
the Cut-Off Date Pool Balance, which impose Yield Maintenance Charges, such
Mortgage Loans provide for the calculation of the Yield Maintenance Charge
using a discount rate equal to the Discount Rate. See"--Additional Mortgage
Loan Information" in this Prospectus Supplement. Prepayment Premiums and Yield
Maintenance Charges, if and to the extent collected, will be distributed to
the holders of the Offered Certificates as described in this Prospectus
Supplement under "DESCRIPTION OF THE CERTIFICATES--Distributions--Allocation
of Prepayment Premiums and Yield Maintenance Charges." The Depositor makes no
representation as to the enforceability of the provisions of any Mortgage Note
requiring the payment of a Prepayment Premium or Yield Maintenance Charge, or
of the collectability of any Prepayment Premium or Yield Maintenance Charge.

Certain state laws limit the amounts that a lender may collect from a borrower
as an additional charge in connection with the prepayment of a mortgage loan.
None of the Mortgage Loans require the payment of Prepayment Premiums or Yield
Maintenance Charges in connection with a prepayment of the related Mortgage
Loan as a result of a total casualty or condemnation. Furthermore, the
enforceability, under the laws of a number of states, of provisions providing
for payments comparable to the Prepayment Premiums and/or Yield Maintenance
Charges upon an involuntary prepayment is unclear. No assurance can be given
that, at the time a Prepayment Premium or a Yield Maintenance Charge is
required to be made on a Mortgage Loan in connection with an involuntary
prepayment, the obligation to pay such Prepayment Premium or Yield Maintenance
Charge will be enforceable under applicable state law.

[ ] of the Mortgage Loans, or approximately [ ]% of the Cut-Off Date Pool
Balance, provide that, in general, under certain conditions, the related
borrower will have the right, after two years following the Closing Date, to
substitute a pledge of "Defeasance Collateral" in exchange for a release of
the related Mortgaged Property from the lien of the related Mortgage without
the prepayment of the Mortgage Loan or the payment of the applicable Yield
Maintenance Charge or Prepayment Premium. Mortgage Loans secured by more than
one Mortgaged Property which provide for partial defeasance generally require
that (i) prior to the release of a related Mortgaged Property, a specified
percentage (generally 125%) of the allocated loan amount for such Mortgaged
Property be defeased and (ii) that certain DSCR and LTV tests (if applicable)
be satisfied with respect to the remaining Mortgaged Properties after the
defeasance. In general, "Defeasance Collateral" is required to consist of
direct, non-callable United States Treasury obligations that provide for
payments prior, but as close as possible, to all successive Due Dates and the
scheduled maturity date (or the Anticipated Repayment Date in the case of the
ARD Loans), with each such payment being equal to or greater than (with any
excess to be returned to the borrower), the Periodic Payment due on such date
or (i) in the case of a Balloon Loan on the scheduled maturity date, the
Balloon Payment, or (ii) in the case of an ARD Loan, the principal balance on
its Anticipated Repayment Date. The Pooling and Servicing Agreement requires
the Master Servicer or the Special Servicer to require each borrower that
proposes to prepay its Mortgage Loan to pledge Defeasance Collateral in lieu
of making a prepayment, to the extent provided for in the related Mortgage
Note, but in each case subject to certain conditions, including that the
defeasance would not have an adverse effect on the REMIC status of any of the
REMICs (accordingly, no defeasance would be required or permitted prior to the
second anniversary of the Closing Date). The cash amount a borrower must
expend to purchase, or deliver to the Master Servicer in order for the Master
Servicer to purchase, such United States Treasury obligations may be in excess
of the principal balance of the related Mortgage Loan. There can be no
assurances that a court would not interpret such portion of the cash amount
that exceeds the principal balance as a form of prepayment consideration and
would not take it into account for usury purposes. In some states some forms
of prepayment consideration are unenforceable.

Neither the Master Servicer nor the Special Servicer is permitted to waive or
modify the terms of any Mortgage Loan prohibiting voluntary prepayments during
a Lockout Period or requiring the payment of a Prepayment Premium or Yield
Maintenance Charge except under the circumstances described in "SERVICING OF
THE MORTGAGE LOANS--Modifications, Waivers and Amendments" in this Prospectus
Supplement.

Other Financing. With limited exceptions, all of the Mortgage Loans prohibit
the related borrower from encumbering the Mortgaged Property with additional
secured debt without the lender's prior consent. With respect to [ ] Mortgage
Loans (control numbers [ ] and [ ]), or approximately [ ]% of the Cut-Off Date
Pool Balance, the Mortgaged Properties remain encumbered by existing
subordinate debt, subject to the terms of a subordination and standstill
agreement entered in favor of the lender. With respect to [ ] Mortgage Loans
(control numbers [ ], [ ] and [ ]), or approximately [ ]% of the Cut-Off Date
Pool Balance, the related Mortgage Loan documents provide that the borrower
may, under certain specified circumstances, encumber the related Mortgaged
Property with a subordinate mortgage in the future. See "--`Due-On-Sale' and
`Due-On-Encumbrance' Provisions" below.

With respect to [ ] Mortgage Loans (control numbers[ ] and [ ]), or
approximately [ ]% of the Cut-Off Date Pool Balance, the owners of the related
borrowers have pledged their limited partnership interest or other ownership
interests in the borrower as security for mezzanine debt that was in existence
as of the date of origination of the related Mortgage Loan. See "RISK
FACTORS--Some Mortgaged Properties May Be Encumbered by Subordinated Debt
Which May Delay Foreclosure" in this Prospectus Supplement.

Nonrecourse Obligations. Other than [ ] mortgage loan (control number [ ]) or
approximately [ ]% of the Cut-Off Date Pool Balance, the Mortgage Loans are
generally nonrecourse obligations of the related borrowers and, upon any such
borrower's default in the payment of any amount due under the related Mortgage
Loan, the holder thereof may look only to the related Mortgaged Property for
satisfaction of the borrower's obligations. In addition, in those cases 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 nonrecourse.

"Due-On-Sale" and "Due-On-Encumbrance" Provisions. Substantially all of the
Mortgages contain "due-on-sale" and "due-on-encumbrance" clauses that, in
general, permit the holder of the Mortgage to accelerate the maturity of the
related Mortgage Loan if the borrower sells or otherwise transfers or
encumbers the related Mortgaged Property or prohibit the borrower from doing
so without the consent of the holder of the Mortgage. However, certain of the
Mortgage Loans permit one or more transfers of the related Mortgaged Property
to pre-approved borrowers or pursuant to pre-approved conditions without
Lender approval. As provided in, and subject to, the Pooling and Servicing
Agreement, the Special Servicer, with respect to Specially Serviced Mortgage
Loans, and the Master Servicer, with respect to all other Mortgage Loans and
with the consent of the Special Servicer, on behalf of the Trust Fund, will
determine, in a manner consistent with the servicing standard described in
this Prospectus Supplement under "SERVICING OF THE MORTGAGE LOANS--General,"
whether to exercise any right the holder of any Mortgage may have under any
such clause to accelerate payment of the related Mortgage Loan upon, or to
withhold its consent to, any transfer or further encumbrance of the related
Mortgaged Property.

Cross-Default and Cross-Collateralization of Certain Mortgage Loans. [ ] ([ ])
groups of Mortgage Loans, or approximately [ ]% of the Cut-Off Date Pool
Balance (control numbers [ ] and [ ]; control numbers [ ] and [ ]; control
numbers [ ] and [ ]; and control numbers [ ] and [ ]), are
cross-collateralized and cross-defaulted with one or more Mortgage Loans in
the Mortgage Pool as indicated in Annex A. No Mortgage Loans are
cross-collateralized or cross-defaulted with any loans that are not included
in the Mortgage Pool. The Master Servicer or the Special Servicer, as the case
may be, will determine whether to enforce the cross-default and
cross-collateralization rights upon a mortgage loan default with respect to
any of these Mortgage Loans. The Certificateholders will not have any right to
participate in or control any such determination. No other Mortgage Loans are
subject to cross-collateralization or cross-default provisions.

Assessments of Property Condition

Property Inspections. All of the Mortgaged Properties were inspected by or on
behalf of the applicable Mortgage Loan Seller in connection with the
origination or acquisition of the related Mortgage Loans to assess their
general condition. No inspection revealed any patent structural deficiency or
any deferred maintenance considered material and adverse to the interests of
the holders of the Offered Certificates and for which adequate reserves have
not been established.

Appraisals. All of the Mortgaged Properties were appraised by a
state-certified appraiser or an appraiser belonging to the Appraisal Institute
in accordance with the Federal Institutions Reform, Recovery and Enforcement
Act of 1989. The primary purpose of each appraisal was to provide an opinion
of the market value of the related Mortgaged Property. There can be no
assurance that another appraiser would have arrived at the same opinion of
market value.

Environmental Assessments. A "Phase I" environmental site assessment was
performed by independent environmental consultants with respect to all the
Mortgaged Properties in connection with the origination of the related
Mortgage Loans. "Phase I" environmental site assessments generally do not
include environmental testing. In certain cases, environmental testing,
including in some cases a "Phase II" environmental site assessment as
recommended by such "Phase I" assessment, was performed. Generally, in each
case where environmental assessments recommended corrective action, the
originator determined that the necessary corrective action had been undertaken
in a satisfactory manner, was being undertaken in a satisfactory manner or
that such corrective action would be adequately addressed post-closing. In
some instances, the originator required that reserves be established to cover
the estimated cost of such remediation or an environmental insurance policy
was obtained from a third party.

Engineering Assessments. In connection with the origination of [ ] of the
Mortgage Loans, or approximately [ ] % of the Cut-Off Date Pool Balance, a
licensed engineer or architect inspected the related Mortgaged Property to
assess the condition of the structure, exterior walls, roofing, interior
structure and mechanical and electrical systems. No engineering inspections
were made with respect to the remaining [ ] Mortgage Loans, or approximately [
]% of the Cut-Off Date Pool Balance, which were determined by the applicable
Mortgage Loan Seller to be "new construction" or a "substantially
rehabilitated property" pursuant to its underwriting guidelines. The resulting
reports indicated deferred maintenance items and/or recommended capital
improvements on certain of the Mortgaged Properties. Generally, with respect
to a majority of Mortgaged Properties, the related borrowers were required to
deposit with the lender an amount equal to at least [ ]% of the licensed
engineer's estimated cost of the recommended repairs, corrections or
replacements to assure their completion.

Earthquake Analyses. An architectural and engineering consultant performed an
analysis on the [ ] Mortgaged Properties, or approximately [ ]% of the Cut-Off
Date Pool Balance, located in a seismic zone 3 or 4 as determined by the
United States Geological Survey in order to evaluate the structural and
seismic condition of the property and to assess, based primarily on
statistical information, the maximum probable loss for the property in an
earthquake scenario. The resulting reports concluded that in the event of an
earthquake, three of the Mortgaged Properties, securing Mortgage Loans which
represent approximately [ ]% of the Cut-Off Date Pool Balance, are likely to
suffer a probable maximum loss in excess of 20% of the amount of the estimated
replacement cost of the improvements located on the related Mortgaged
Property. None of the [ ] Mortgaged Properties described above are covered by
earthquake insurance.

Credit Lease Loans

[ ] of the Mortgage Loans, or approximately [ ]% of the Cut-Off Date Pool
Balance (the "Credit Lease Loans"), are secured by Mortgages on Mortgaged
Properties that are, in each case, subject to a lease (a "Credit Lease") to a
tenant (each a "Tenant" and, collectively, the "Tenants") which possesses (or
the parent of which or other affiliate of which guarantees the Credit Lease
obligation possesses) the rating indicated in the Credit Lease Table below.
Scheduled monthly rent payments (the "Monthly Rental Payments") under the
Credit Leases are generally determined in underwriting to be sufficient to pay
in full and on a timely basis all interest and principal scheduled to be paid
with respect to the related Credit Lease Loans.

The Credit Leases generally provide that the Tenant is responsible for all
costs and expenses incurred in connection with the maintenance and operation
of the related Mortgaged Property. In the event of a casualty or condemnation
of a material portion of the related Mortgaged Property, except with respect
to [ ] Credit Lease Loan, or approximately [ ]% of the Cut-Off Date Pool
Balance, the Credit Lease provides that the Tenant is obligated to continue
making payments, and/or the Tenant must make an offer to purchase the
applicable Mortgaged Property for an amount not less than the unpaid principal
balance plus accrued interest on the related Credit Lease Loan.

The payment of interest and principal on Credit Lease Loans is dependent
principally on the payment by each Tenant or guarantor of the Tenant's Credit
Lease (the "Guarantor"), if any, of Monthly Rental Payments and other payments
due under the terms of its Credit Lease. Each Credit Lease has a primary lease
term (the "Primary Term") that expires on or after the scheduled final
maturity date of the related Credit Lease Loan. The Credit Lease Loans are
scheduled to be fully repaid from (i) Monthly Rental Payments made over the
Primary Term of the related Credit Lease or (ii) with respect to Credit Lease
Loans which are Balloon Loans, Monthly Rental Payments and the related Tenant
Balloon Payments (which Balloon Payments (except for [ ] Credit Lease Loan, or
approximately [ ]% of the Cut-Off Date Pool Balance), are guaranteed by a
Residual Value Insurance Policy). Certain of the Credit Leases give the Tenant
the right to extend the term of the Credit Lease by one or more renewal
periods after the end of the Primary Term.

The amount of the Monthly Rental Payments payable by each Tenant is equal to
or greater than the scheduled payment of all principal, interest and other
amounts due each month on the related Credit Lease Loan.

All of the Credit Lease Loans are Balloon Loans which require the related
Tenant to make a rent payment corresponding to the Tenant Balloon Payment. [ ]
of the Credit Lease Loans or approximately [ ]% of the Cut-Off Date Pool
Balance, which are Balloon Loans are insured to the extent of the related
Balloon Payment through a Residual Value Insurance Policy. Pursuant to the
terms of such policies, if a default occurs under such Credit Lease Loans and
no recovery is available from the related Mortgagor, the Tenant or any
Guarantor, the Special Servicer will be entitled to recover in full the amount
of the Balloon Payment due under such Credit Lease Loan after the maturity
date for such Credit Lease Loan.

Set forth in the table below (the "Credit Lease Loan Table") for each Credit
Lease Loan, is the name of the Tenant, the Cut-Off Date Balance of the related
Credit Lease Loan, the Guarantor, if any, the rating of the Tenant or
Guarantor and the Credit Lease type.

<PAGE>

<TABLE>
<CAPTION>

                            Credit Lease Loan Table

                                                                                                  [ ]
  Control                                                                          Cut-Off       Rating   Lease Type
  Number     Property Type                  Guarantor/Tenant    Property Type    Date Balance     (1)      Code (2)
  -------    -------------                  ----------------    -------------    ------------    ------   ----------
<S>          <C>                            <C>                 <C>                       <C>    <C>       <C>
                                                                                           $






                                                                 Total                     $
                                                                                           =
_____________
</TABLE>
(1)  Unless otherwise indicated, such ratings were the highest assigned to the
     applicable Tenant or Guarantor, as applicable, by [ ].

(2)  "NNN" means triple net lease; "B" means bond type lease.

Generally, each Credit Lease provides that the related Tenant is responsible
for all real property taxes and assessments levied or assessed against the
related Mortgaged Property, all charges for utility services, insurance and
other operating expenses incurred in connection with the operation of the
related Mortgaged Property.

Generally, each Credit Lease Loan provides that if the Tenant defaults beyond
applicable notice and grace periods in the performance of any covenant or
agreement in such Credit Lease (a "Credit Lease Default"), then the holder of
the related Mortgage may require the related Mortgagor either (i) to terminate
such Credit Lease or (ii) refrain from the exercise of any of its rights
thereunder. A Credit Lease Default will constitute a default under the related
Credit Lease Loan, although in certain cases the Mortgagor may possess certain
cure rights.

In addition, most of the Credit Leases permit the Tenant, at its own expense,
and generally with the consent of the Mortgagor, to make alterations or
improvements on the related Mortgaged Property as the Tenant may deem
necessary or desirable. Such actions, if undertaken by the Tenant, will not
affect the Tenant's obligations under the Credit Lease.

Lease termination rights and rent abatement rights, if any, provide that
Tenants in the Credit Leases may be divided into three categories: (i)
termination and abatement rights directly arising from certain casualty
occurrences or condemnations ("Casualty or Condemnation Rights"), (ii)
termination and abatement rights arising from a Mortgagor's default relating
to its obligations under a Credit Lease to perform required maintenance,
repairs or replacements with respect to the related Mortgaged Property
("Maintenance Rights") and (iii) termination and abatement rights arising from
a Mortgagor's default in the performance of various other obligations under
the Credit Lease, including remediating environmental conditions not caused by
the Tenant, enforcement of restrictive covenants affecting other property
owned by the Mortgagor in the area of the related Mortgaged Property and
complying with laws affecting such Mortgaged Property or common areas related
to such Mortgaged Property ("Additional Rights"). Certain Credit Leases
("Bond-Type Leases") provide neither Casualty or Condemnation Rights,
Maintenance Rights nor Additional Rights and the Tenants thereunder are
required, at their expense, to maintain their related Mortgaged Property in
good order and repair. Other Credit Leases provide Casualty or Condemnation
Rights and may provide Additional Rights ("Triple Net Leases"). The Tenants
under Triple Net Leases are required, at their expense, to maintain their
Mortgaged Properties, including the roof and structure, in good order and
repair. If the Mortgagor defaults in the performance of certain obligations
under a Triple Net Lease and the Tenant exercises its Additional Rights or
Maintenance Rights, there could be a disruption in the stream of Monthly
Rental Payments available to pay principal and interest to the Credit Lease
Loans. Generally, Additional Rights and Maintenance Rights are mitigated by
repair and maintenance reserves, debt service coverage ratios in excess of
1.0x and, prior to the disbursement of such Mortgage Loan, receiving Tenant
estoppel certificates (i.e., Tenant certificates confirming the non-existence
of landlord default).

Credit Leases with respect to [ ] of the Mortgage Loans, or approximately [ ]%
of the Cut-Off Date Pool Balance, are Bond-Type Leases, and the Credit Lease
with respect to [ ] Mortgage Loan, or approximately [ ]% of the Cut-Off Date
Pool Balance, is a Triple Net Lease.

At the end of the term of the Credit Leases, Tenants are generally obligated
to surrender the related Mortgaged Properties in good order and in its
original condition received by the Tenant, except for ordinary wear and tear
and repairs required to be performed by the Mortgagor.

Pursuant to the terms of each assignment of a Credit Lease (the "Credit Lease
Assignment"), the related Mortgagor has assigned to the Mortgagee of the
related Credit Lease Loan, as security for such Mortgagor's obligations
thereunder, such Mortgagor's rights under the Credit Leases and its rights to
all income and profits to be derived from the operation and leasing of the
related Mortgaged Property including, but not limited to, an assignment of any
guarantee of the Tenant's obligations under the Credit Lease and an assignment
of the right to receive all Monthly Rental Payments due under the Credit
Leases. Pursuant to the terms of the Credit Lease Assignments, each Tenant is
obligated under its Credit Lease to make all Monthly Rental Payments directly
to the owner of the related Credit Lease Loan. Repayment of the Credit Lease
Loans and other obligations of the Mortgagors are expected to be funded from
such Monthly Rental Payments and Tenant Balloon Payments. Notwithstanding the
foregoing, the Mortgagors remain liable for all obligations under the Credit
Lease Loans (subject to the non-recourse provisions thereof).

The Mortgage Loans which are Credit Lease Loans are indicated on Annex A-1 to
this Prospectus Supplement.

Section 42 Low Income Housing Tax Credits

[ ] of the Mortgaged Properties, representing approximately [ ]% of the
Cut-Off Date Pool Balance, entitle their owners to receive low-income housing
tax credits ("Tax Credits") pursuant to Section 42 of the Internal Revenue
Code of 1986 as amended (the "Code"). Section 42 of the Code provides a Tax
Credit for owners of residential rental property meeting the definition of
low-income housing who have received a tax credit allocation from the state or
local allocating agency.

At the time the project is "placed in service," the property owner must make
an irrevocable election of one of two set-aside rules, either (i) at least 20%
of the units must be rented to tenants with incomes of 50% or less of the
median income, or (ii) at least 40% of the units must be rented to tenants
with incomes of 60% or less of the median income. The aggregate amount of Tax
Credits the owner is entitled to is based upon the percentage of total units
made available to qualified tenants. Median income is determined by the U.S.
Department of Housing and Urban Development ("HUD") for each metropolitan area
or county in the United States and is adjusted annually.

The Tax Credit provisions require that gross rent for each low-income unit not
exceed 30% of the annual HUD median income, adjusted for household size based
on the number of bedrooms in the particular unit. The gross rent charged for a
unit must take into account an allowance for utilities. If utilities are paid
by the tenant, then the maximum allowable Tax Credit rent is reduced according
to utility allowances, as provided in regulations of the Internal Revenue
Service.

Under the Tax Credit provisions, a property owner must comply with the tenant
income restrictions and rental restrictions over a minimum of a 15-year
compliance period. In addition, agreements governing the property may require
an "extended use period" which has the effect of extending the income and
rental restrictions for an additional period.

In the event a Tax Credit project does not maintain compliance with the Tax
Credit restrictions on tenant income or rental rates or otherwise satisfy the
Tax Credit provisions of the Code, the owners of the related Mortgaged
Property may suffer a reduction in the amount of available Tax Credits and/or
face the recapture of all or part of the Tax Credits related to the period of
the noncompliance and face the partial recapture of previously taken Tax
Credits. The loss of Tax Credits, and the possibility of recapture of Tax
Credits already taken, may provide significant incentive for project owners to
keep the related Mortgaged Property project in compliance and to fund property
operating deficits.

Additional Mortgage Loan Information

The Mortgage Pool. For a detailed presentation of certain of the
characteristics of the Mortgage Loans and the Mortgaged Properties, on an
individual basis, see Annexes A-1, A-2, A-3, A-4 and A-5 to this Prospectus
Supplement. Certain additional information regarding the Mortgage Loans is
contained in this Prospectus Supplement under "--Assignment of the Mortgage
Loans; Repurchases and Substitutions" and "--Representations and Warranties;
Repurchases and Substitutions," and in the Prospectus under "DESCRIPTION OF
THE TRUST FUNDS" and "CERTAIN LEGAL ASPECTS OF MORTGAGE LOANS AND LEASES."

In the schedule and tables set forth in Annexes A-1, A-2, A-3, A-4 and A-5 to
this Prospectus Supplement, cross collateralized Mortgage Loans are not
grouped together; instead, references are made under the heading "Cross
Collateralized Group" with respect to the other Mortgage Loans with which they
are cross collateralized.

Each of the following tables sets forth certain characteristics of the
Mortgage Pool presented, where applicable, as of the Cut-Off Date. For
purposes of the tables and Annexes A-1, A-2, A-3, A-4 and A-5:

                      (i) References to "DSC Ratio" and "DSCR" are references
                  to debt service coverage ratios. Debt service coverage
                  ratios are used by income property lenders to measure the
                  ratio of (a) cash currently generated by a property that is
                  available for debt service (that is, cash that remains after
                  average cost of non-capital expenses of operation, tenant
                  improvements, leasing commissions and replacement reserves
                  during the term of the Mortgage Loan) to (b) required debt
                  service payments. However, debt service coverage ratios only
                  measure the current, or recent, ability of a property to
                  service mortgage debt. The DSC Ratio for any Mortgage Loan
                  is the ratio of "Net Cash Flow" produced by the related
                  Mortgaged Property to the annualized amount of debt service
                  that will be payable under that Mortgage Loan commencing
                  after the origination date. The Net Cash Flow for a
                  Mortgaged Property is the "net cash flow" of such Mortgaged
                  Property as set forth in, or determined by the Mortgage Loan
                  Sellers on the basis of, Mortgaged Property operating
                  statements, generally unaudited, and certified rent rolls
                  (as applicable) supplied by the related borrower in the case
                  of multifamily, mixed use, retail, mobile home community,
                  industrial, self-storage and office properties (each a
                  "Rental Property"). In general, the Mortgage Loan Sellers
                  relied on either full-year operating statements, rolling
                  12-month operating statements and/or applicable year-to-date
                  financial statements, if available, and on rent rolls for
                  all Rental Properties that were current as of a date not
                  earlier than six months prior to the respective date of
                  origination in determining Net Cash Flow for the Mortgaged
                  Properties. References to "Cut-Off Date DSC Ratio" and
                  "Cut-Off Date DSCR" are references to the DSC Ratio as of
                  the Cut-Off Date.

         In general, "net cash flow" is the revenue derived from the use and
     operation of a Mortgaged Property less operating expenses (such as
     utilities, administrative expenses, repairs and maintenance, tenant
     improvement costs, leasing commissions, management fees and advertising),
     fixed expenses (such as insurance, real estate taxes and, if applicable,
     ground lease payments) and replacement reserves and an allowance for
     vacancies and credit losses. Net cash flow does not reflect interest
     expenses and non-cash items such as depreciation and amortization, and
     generally does not reflect capital expenditures, but does reflect
     reserves for replacements and an allowance for vacancies and credit
     losses.

         In determining the "revenue" component of Net Cash Flow for each
     Rental Property, the Mortgage Loan Sellers generally relied on the most
     recent rent roll supplied and, where the actual vacancy shown thereon and
     the market vacancy was less than 5.0%, assumed a 5.0% vacancy in
     determining revenue from rents, except that in the case of certain
     non-Multifamily Properties, space occupied by such anchor or single
     tenants or other large creditworthy tenants may have been disregarded in
     performing the vacancy adjustment due to the length of the related leases
     or creditworthiness of such tenants, in accordance with the respective
     Mortgage Loan Seller's underwriting standards. Where the actual or market
     vacancy was not less than 5.0%, the Mortgage Loan Sellers determined
     revenue from rents by generally relying on the most recent rent roll
     supplied and the greater of (a) actual historical vacancy at the related
     Mortgaged Property, (b) historical vacancy at comparable properties in
     the same market as the related Mortgaged Property, and (c) 5.0%. In
     determining rental revenue for multifamily, self storage and mobile home
     park properties, the Mortgage Loan Sellers generally either reviewed
     rental revenue shown on the certified rolling 12-month operating
     statements or annualized the rental revenue and reimbursement of expenses
     shown on rent rolls or operating statements with respect to the prior one
     to twelve month periods. For the other Rental Properties, the Mortgage
     Loan Sellers generally annualized rental revenue shown on the most recent
     certified rent roll (as applicable), after applying the vacancy factor,
     without further regard to the terms (including expiration dates) of the
     leases shown thereon. In the case of hospitality properties, other than
     hospitality properties securing Credit Lease Loans, gross receipts were
     generally determined based upon the average occupancy not to exceed 75.0%
     and daily rates achieved during the prior two to three year annual
     reporting period. In the case of residential health care facilities,
     receipts were based on historical occupancy levels, historical operating
     revenues and the then current occupancy rates. Occupancy rates for the
     private health care facilities were generally within the then current
     market ranges, and vacancy levels were generally a minimum of 5.0%. In
     general, any non-recurring items and non-property related revenue were
     eliminated from the calculation except in the case of residential health
     care facilities.

         In determining the "expense" component of Net Cash Flow for each
     Mortgaged Property, the Mortgage Loan Sellers generally relied on rolling
     12-month operating statements and/or full-year or year-to-date financial
     statements supplied by the related borrower, except that (a) if tax or
     insurance expense information more current than that reflected in the
     financial statements was available, the newer information was used, (b)
     property management fees were generally assumed to be 3.0% to 7.0% of
     effective gross revenue (except with respect to full service hospitality
     properties, where a minimum of 3.5% of gross receipts was assumed, and
     with respect to limited service hospitality properties, where a minimum
     of 4.0% of gross receipts was assumed and, with respect to single tenant
     properties, where fees as low as 3.0% of effective gross receipts were
     assumed), (c) assumptions were made with respect to reserves for leasing
     commissions, tenant improvement expenses and capital expenditures and (d)
     expenses were assumed to include annual replacement reserves. See
     "--Underwriting Standards--Escrow Requirements--Replacement Reserves" in
     this Prospectus Supplement. In addition, in some instances, the Mortgage
     Loan Sellers recharacterized as capital expenditures those items reported
     by borrowers as operating expenses (thus increasing "net cash flow")
     where the Mortgage Loan Sellers determined appropriate.

         The borrowers' financial information used to determine Net Cash Flow
     was in most cases borrower certified, but unaudited, and neither the
     Mortgage Loan Sellers nor the Depositor verified their accuracy.

                       (ii) References to "Cut-Off Date LTV" and "Cut-Off Date
                   LTV Ratio" are references to the ratio, expressed as a
                   percentage, of the Cut-Off Date Balance of a Mortgage Loan
                   to the appraised value of the related Mortgaged Property as
                   shown on the most recent third-party appraisal thereof
                   available to the Mortgage Loan Sellers.

                       (iii) References to "Maturity Date LTV Ratio" and "LTV
                   at ARD or Maturity" are references to the ratio, expressed
                   as a percentage, of the expected balance of a Balloon Loan
                   on its scheduled maturity date (or ARD Loan on its
                   Anticipated Repayment Date) (prior to the payment of any
                   Balloon Payment or principal prepayments) to the appraised
                   value of the related Mortgaged Property as shown on the
                   most recent third-party appraisal thereof available to the
                   Mortgage Loan Sellers prior to the Cut-Off Date.

                       (iv) References to "Loan per Sq Ft, Unit, Bed, Pad or
                   Room" are, for each Mortgage Loan secured by a lien on a
                   multifamily property (including a mobile home community),
                   hospitality property or healthcare facility, respectively,
                   references to the Cut-Off Date Balance of such Mortgage
                   Loan divided by the number of dwelling units, pads, guest
                   rooms or beds, respectively that the related Mortgaged
                   Property comprises, and, for each Mortgage Loan secured by
                   a lien on a retail, industrial/warehouse, self storage or
                   office property, references to the Cut-Off Date Balance of
                   such Mortgage Loan divided by the net rentable square foot
                   area of the related Mortgaged Property.

                       (v) References to "Year Built" are references to the
                   year that a Mortgaged Property was originally constructed
                   or substantially renovated. With respect to any Mortgaged
                   Property which was constructed in phases, the "Year Built"
                   refers to the year that the first phase was originally
                   constructed.

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

                       (vii) References to "Underwritten Replacement Reserves"
                   represent estimated annual capital costs, as used by the
                   Mortgage Loan Sellers in determining Net Cash Flow.

                       (viii) References to "Administrative Cost Rate" for
                   each Mortgage Loan represent the sum of (a) the Master
                   Servicing Fee Rate for such Mortgage Loan, (b) [ ]%, which
                   percentage represents the trustee fee rate with respect to
                   each Mortgage Loan and (c) with respect to the Semi-Annual
                   Loans (control numbers [ ] and [ ]) [ ]%, which percentage
                   represents costs of the Depositor to provide for the
                   advance of monthly interest on such Semi-Annual Loans (the
                   "Swap Fee").

                       (ix) References to "Remaining Term to Maturity"
                   represent, with respect to each Mortgage Loan, the number
                   of months remaining from the Cut-Off Date to the stated
                   maturity date of such Mortgage Loan (or the remaining
                   number of months to the Anticipated Repayment Date with
                   respect to each ARD Loan).

                       (x) References to "Remaining Amortization Term"
                   represent, with respect to each Mortgage Loan, the number
                   of months remaining from the Cut-Off Date to the month in
                   which such Mortgage Loan would fully amortize in accordance
                   with such loan's amortization schedule without regard to
                   any Balloon Payment or any interest-only period, if any,
                   due on such Mortgage Loan.

                       (xi) References to "L ( )" or "Lockout" or "Lockout
                   Period" represent, with respect to each Mortgage Loan, the
                   period during which prepayments of principal are prohibited
                   and no substitution of Defeasance Collateral is permitted.
                   The number indicated in the parentheses indicates the
                   duration in years of such period. References to "X ( )"
                   represent the percentage of Prepayment Premium percentages
                   and the duration such Prepayment Premium is assessed.
                   References to "O ( )" represent the period for which no (A)
                   Prepayment Premium or Yield Maintenance Charge is assessed
                   or (B) defeasance can be required. References to "YMx% ( )"
                   represent the period for which the Prepayment Premium for
                   such Mortgage Loan is equal to the greater of the Yield
                   Maintenance Charge for such Mortgage Loan and x% of such
                   Mortgage Loan's outstanding principal balance. References
                   to "YM ( )" represent the period for which the Yield
                   Maintenance Charge is assessed. The periods, if any,
                   between consecutive Due Dates occurring prior to the
                   maturity date or Anticipated Repayment Date, as applicable,
                   of a Mortgage Loan during which the related borrower will
                   have the right to prepay such Mortgage Loan without being
                   required to pay a Prepayment Premium or a Yield Maintenance
                   Charge (each such period, an "Open Period") with respect to
                   all of the Mortgage Loans have been calculated as those
                   Open Periods occurring immediately prior to the maturity
                   date or Anticipated Repayment Date, as applicable, of such
                   Mortgage Loan as set forth in the related Mortgage Loan
                   documents.

                       (xii) References to "D" or "Defeasance" represent, with
                   respect to each Mortgage Loan, the right of the related
                   holder of the Mortgage to require the related borrower, in
                   lieu of a prepayment premium, to pledge to such holder
                   Defeasance Collateral.

                       (xiii) References to "Occupancy Percentage" are, with
                   respect to any Mortgaged Property, references as of the
                   most recently available rent rolls to (a) in the case of
                   multifamily properties, mobile home communities and
                   assisted living/congregate care facilities, the percentage
                   of units rented, (b) in the case of office and retail
                   properties, the percentage of the net rentable square
                   footage rented, and (c) in the case of self-storage
                   facilities, either the percentage of the net rentable
                   square footage rented or the percentage of units rented
                   (depending on borrower reporting).

                       (xiv) References to "Original Term to Maturity" are
                   references to the term from origination to maturity for
                   each Mortgage Loan (or the term from origination to the
                   Anticipated Repayment Date with respect to each ARD Loan).

                       (xv) References to "NAP" indicate that with respect to
                   a particular category of data, that such data is not
                   applicable.

                       (xvi) References to "NAV" indicate that, with respect
                   to a particular category of data, such data is not
                   available.

                       (xvii) References to "Capital Imp. Reserve" are
                   references to funded reserves escrowed for repairs,
                   replacements and corrections of issues outlined in the
                   engineering reports.

                       (xviii) References to "Replacement Reserve" are
                   references to funded reserves escrowed for ongoing items
                   such as repairs and replacements, including, in the case of
                   hospitality properties, reserves for furniture, fixtures
                   and equipment. In certain cases, however, the subject
                   reserve will be subject to a maximum amount, and once such
                   maximum amount is reached, such reserve will not thereafter
                   be funded, except, in some such cases, to the extent it is
                   drawn upon.

                       (xix) References to "TI/LC Reserve" are references to
                   funded reserves escrowed for tenant improvement allowances
                   and leasing commissions. In certain cases, however, the
                   subject reserve will be subject to a maximum amount, and
                   once such maximum amount is reached, such reserve will not
                   thereafter be funded, except, in some such cases, to the
                   extent it is drawn upon.

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

The Cut-Off Date DSC Ratio and the Cut-Off Date LTV Ratio calculations for the
Mortgage Loans are exclusive of Credit Lease Loans because the Credit Lease
Loans were originated primarily on the basis of the creditworthiness of the
related Tenants or Guarantors.

<PAGE>

<TABLE>
<CAPTION>

         MORTGAGED PROPERTIES BY PROPERTY TYPE FOR ALL MORTGAGE LOANS

                                                                                                  Wtd.Avg.   Wtd.
                                                    % by                      Wtd.Avg.  Wtd.Avg.   Stated    Avg.     Minimum
                             Number    Aggregate  Cut-Off  Average   Highest   Cut-Off     LTV   Remaining  Cut-Off   Cut-Off
                   Number      of       Cut-Off     Date   Cut-Off   Cut-Off    Date    Ratio at  Term to    Date       Date
                     of    Properties     Date      Pool     Date     Date       LTV    Maturity  Maturity    DSC       DSC
Property Type      Loans      (5)       Balance   Balance  Balance   Balance  Ratio (1)    (2)    Mos (2)  Ratio (1) Ration (1)
- -------------     -------  ----------  ---------  -------  -------   -------  --------- -------- --------- --------- ----------
<S>                <C>      <C>        <C>        <C>     <C>       <C>       <C>      <C>        <C>        <C>     <C>
Multifamily.........
Retail - Anchored...
Hospitality.........
Office..............
Healthcare..........
Retail - Unanchored.
Credit Lease Loans(4)
Industrial..........
Mixed Use...........
Mobil  Home
 Community..........
Self Storage........

Total/Weighted
 Average............

</TABLE>

                       Maximum
                       Cut-Off
                         Date     Wtd.Avg.  Wtd. Avg.
                         DSC     Occupancy  Mortgage
                       Ratio (1) Rate (3)    Rate
                       --------- ---------  --------

Multifamily.........
Retail - Anchored...
Hospitality.........
Office..............
Healthcare..........
Retail - Unanchored.
Credit Lease Loans(4
Industrial..........
Mixed Use...........
Mobil  Home
 Community..........
Self Storage........

Total/Weighted
 Average............
________________
(1)  The Cut-Off Date DSC Ratio and Cut-Off Date LTV Ratio information shown
     above do not reflect the [ ] Credit Lease Loans, or approximately [ ]% of
     the Cut-Off Date Pool Balance, which typically at origination have debt
     service coverage ratios below 1.05x and loan-to-value ratios in excess of
     90%.
(2)  Calculated with respect to the Anticipated Repayment Date for ARD Loans.
(3)  Occupancy Rates were calculated without reference to hospitality
     properties.
(4)  Including [ ] Mortgage Loans, or approximately [ ]% of the Cut-Off Date
     Pool Balance, secured by hospitality properties and [ ] Mortgage Loan, or
     approximately [ ]% of the Cut-Off Date Pool Balance, secured by a retail
     property.
(5)  Because this table is presented at the Mortgaged Property level, weighted
     averages are based on allocated loan amounts (allocated by either the
     amount allocated in the related Mortgage or the appraised value of the
     Mortgaged Property) for the Mortgage Loans secured by more than one
     Mortgaged Property and may therefore deviate slightly from weighted
     averages presented at the Mortgage Pool level in other tables in this
     Prospectus Supplement.

<PAGE>

<TABLE>
<CAPTION>
             RANGE OF CUT-OFF DATE BALANCES FOR ALL MORTGAGE LOANS

                                                                                                      Wtd.Avg.
                                                  % by                       Wtd.Avg.                  Stated
                                                 Cut-Off  Average   Highest   Cut-Off     Wtd.Avg.   Remaining  Wtd. Avg.
                                      Aggregate   Date    Cut-Off   Cut-Off    Date      LTV Ratio    Term to    Cut-Off  Wtd. Avg.
Range of Cut-Off        Number of   Cut-Off Date  Pool      Date      Date      LTV     at Maturity   Maturity  Date DSC   Mortgage
Date Balances ($)         Loans        Balance   Balance  Balance   Balance  Ratio (1)      (2)       Mos (2)   Ratio (1)    Rate
- -----------------       ---------   ------------ -------  -------   -------  ---------  ----------   ---------  --------- ---------
<S>                     <C>           <C>       <C>       <C>      <C>       <C>          <C>         <C>       <C>       <C>

[      ] -2,000,000.....
2,000,001 - 4,000,000...
4,000,001 - 6,000,000...
6,000,001 - 8,000,000...
8,000,001 -10,000,000...
10,000,001 -15,000,000..
15,000,001 -20,000,000..
20,000,001 -25,000,000..
25,000,001 -30,000,000..
45,000,001 -50,000,000..
Total/Weighted Average..

</TABLE>

The average Cut-Off Date Balance for all Mortgage Loans is $[ ].
________________
(1)  The Cut-Off Date DSC Ratio and Cut-Off Date LTV Ratio information shown
     above do not reflect the [ ] Credit Lease Loans, or approximately [ ]% of
     the Cut-Off Date Pool Balance, which typically at origination have debt
     service coverage ratios below 1.05x and loan-to-value ratios in excess of
     90%.
(2)  Calculated with respect to the Anticipated Repayment Date for the ARD
     Loans.

<PAGE>

<TABLE>
<CAPTION>
                       MORTGAGED PROPERTIES BY STATE FOR
                              ALL MORTGAGE LOANS

                                                                                                 Wtd.Avg.
                                           % by                          Wtd.Avg.                 Stated
                                          Cut-Off   Average    Highest    Cut-Off     Wtd.Avg.   Remaining  Wtd. Avg.
                Number of      Aggregate    Date     Cut-Off   Cut-Off     Date      LTV Ratio    Term to    Cut-Off    Wtd. Avg.
                Mortgaged    Cut-Off Date   Pool      Date      Date       LTV      at Maturity   Maturity   Date DSC    Mortgage
 State        Properties (3)   Balance     Balance   Balance    Balance  Ratio (1)      (2)        Mos (2)    Ratio (1)    Rate
 -----        -------------- ------------  -------  ---------  --------  ---------  -----------   ---------  ---------- ---------
<S>            <C>           <C>          <C>       <C>        <C>       <C>        <C>           <C>          <C>       <C>






Total/Weighted Average...............

</TABLE>

________________
(1)  The Cut-Off Date DSC Ratio and Cut-Off Date LTV Ratio information shown
     above do not reflect the [ ] Credit Lease Loans, or approximately [ ]% of
     the Cut-Off Date Pool Balance, which typically at origination have debt
     service coverage ratios below 1.05x and loan-to-value ratios in excess of
     90%.
(2)  Calculated with respect to the Anticipated Repayment Date for ARD Loans.
(3)  Because this table is presented at the Mortgaged Property Level, weighted
     averages are based on allocated loan amounts (allocated by either the
     amount allocated in the related Mortgage or the appraised value of the
     Mortgaged Property) for the Mortgage Loans secured by more than one
     Mortgaged Property and may therefore deviate slightly from weighted
     averages presented at the mortgage pool level in other tables in this
     Prospectus Supplement.

<PAGE>

<TABLE>
<CAPTION>

                              RANGE OF DSC RATIOS
             FOR ALL MORTGAGE LOANS OTHER THAN CREDIT LEASE LOANS
                            AS OF THE CUT-OFF DATE

                                                                                                   Wtd.Avg.
                                           % by                          Wtd.Avg.                   Stated
  Range of                                Cut-Off   Average    Highest    Cut-Off     Wtd.Avg.    Remaining   Wtd. Avg.
Cut-Off Date                  Aggregate    Date     Cut-Off    Cut-Off     Date      LTV Ratio     Term to     Cut-Off    Wtd. Avg.
    DSC           Number of  Cut-Off Date   Pool       Date       Date       LTV     at Maturity   Maturity   Date DSC     Mortgage
  Ratios(x)         Loans      Balance    Balance   Balance    Balance   Ratio (1)      (2)          (2)       Ratio (1)      Rate
 ----------   -------------- ------------ -------  ---------  --------  ---------    -----------   ---------  ----------  ---------
<S>            <C>           <C>          <C>       <C>        <C>       <C>        <C>           <C>          <C>       <C>






Total/Weighted Average...............

</TABLE>


The weighted average Cut-Off Date DSC Ratio for all Mortgage Loans other than
Credit Lease Loans is 1.35x.
________________
(1)  The Cut-Off Date DSC Ratio and Cut-Off Date LTV Ratio information shown
     above do not reflect the [ ] Credit Lease Loans, or approximately [ ]% of
     the Cut-Off Date Pool Balance, which typically at origination have debt
     service coverage ratios below 1.05x and loan-to-value ratios in excess of
     90%.
(2)  Calculated with respect to the Anticipated Repayment Date for the ARD
     Loans.
(3)  Includes [ ] Mortgage Loans that are secured by Section 42 multifamily
     properties which entitle the owners to low-income housing tax credits.

<PAGE>

<TABLE>
<CAPTION>

                              RANGE OF LTV RATIOS
             FOR ALL MORTGAGE LOANS OTHER THAN CREDIT LEASE LOANS
                            AS OF THE CUT-OFF DATE

                                                                                                   Wtd.Avg.
                                           % by                          Wtd.Avg.                   Stated
  Range of                                Cut-Off   Average    Highest    Cut-Off     Wtd.Avg.    Remaining   Wtd. Avg.
 Cut-Off Date                 Aggregate    Date     Cut-Off    Cut-Off     Date      LTV Ratio     Term to     Cut-Off    Wtd. Avg.
    LTV           Number of  Cut-Off Date   Pool       Date       Date       LTV     at Maturity   Maturity   Date DSC     Mortgage
  Ratios (%)        Loans      Balance    Balance   Balance    Balance   Ratio (1)      (2)         (2)       Ratio (1)      Rate
 ----------   -------------- ------------ -------  ---------  --------  ---------    -----------   ---------  ----------  ---------
<S>            <C>           <C>          <C>       <C>        <C>       <C>        <C>           <C>          <C>       <C>






Total/Weighted Average...............
</TABLE>



The weighted average Cut-Off Date LTV Ratio for all the Mortgage Loans other
than Credit Lease Loans is [ ]%.
________________
(1)  The Cut-Off Date DSC Ratio and Cut-Off Date LTV Ratio information shown
     above do not reflect the [ ] Credit Lease Loans, or approximately [ ]% of
     the Cut-Off Date Pool Balance, which typically at origination have debt
     service coverage ratios below 1.05x and loan-to-value ratios in excess of
     90%.
(2)  Calculated with respect to the Anticipated Repayment Date for the ARD
     Loans.
(3)  The Mortgage Loan with the highest Cut-Off Date LTV Ratio is secured by a
     Section 42 multifamily property which entitles the owner to low-income
     housing tax credits.

<PAGE>

<TABLE>
<CAPTION>
                              RANGE OF LTV RATIOS
                FOR ALL MORTGAGE LOANS AS OF THE MATURITY DATE

                                                                                                   Wtd.Avg.
  Range of                                 % by                          Wtd.Avg.                   Stated
  Maturity                                Cut-Off   Average    Highest    Cut-Off     Wtd.Avg.    Remaining   Wtd. Avg.
    Date                      Aggregate    Date     Cut-Off    Cut-Off     Date      LTV Ratio     Term to     Cut-Off    Wtd. Avg.
    LTV           Number of  Cut-Off Date   Pool       Date       Date       LTV     at Maturity   Maturity   Date DSC     Mortgage
  Ratios (%)        Loans      Balance    Balance   Balance    Balance   Ratio (1)      (2)        Mos (2)    Ratio (1)      Rate
 ----------   -------------- ------------ -------  ---------  --------  ---------    -----------   ---------  ----------  ---------
<S>            <C>           <C>          <C>       <C>        <C>       <C>        <C>           <C>          <C>       <C>






Total/Weighted Average...............
</TABLE>



The weighted average LTV Ratio at maturity for all Mortgage Loans is [ ]%.
________________
(1)  The Cut-Off Date DSC Ratio and Cut-Off Date LTV Ratio information shown
     above do not reflect the [ ] Credit Lease Loans that are Balloon Loans,
     comprising approximately [ ]% of the Cut-Off Date Pool Balance, which
     typically at origination have debt service coverage ratios below 1.05x
     and loan-to-value ratios in excess of 90%.
(2)  Calculated with respect to the Anticipated Repayment Date for the ARD
     Loans.

<PAGE>

                            RANGE OF MORTGAGE RATES
                 FOR ALL MORTGAGE LOANS AS OF THE CUT-OFF DATE

<TABLE>
<CAPTION>

                                                                                                   Wtd.Avg.
                                           % by                          Wtd.Avg.                   Stated
                                          Cut-Off   Average    Highest    Cut-Off     Wtd.Avg.    Remaining   Wtd. Avg.
 Range of                     Aggregate    Date     Cut-Off    Cut-Off     Date      LTV Ratio     Term to     Cut-Off    Wtd. Avg.
 Mortgage         Number of  Cut-Off Date   Pool       Date       Date       LTV     at Maturity   Maturity   Date DSC     Mortgage
 Rates (%)          Loans      Balance    Balance   Balance    Balance   Ratio (1)      (2)        Mos (2)    Ratio (1)      Rate
 ----------   -------------- ------------ -------  ---------  --------  ---------    -----------   ---------  ----------  ---------
<S>            <C>           <C>          <C>       <C>        <C>       <C>        <C>           <C>          <C>       <C>






Total/Weighted Average...............
</TABLE>



The weighted average Mortgage Rate for all Mortgage Loans is [ ]%.

________________
(1)  The Cut-Off Date DSC Ratio and Cut-Off Date LTV Ratio information shown
     above do not reflect the [ ] Credit Lease Loans, or approximately [ ]% of
     the Cut-Off Date Pool Balance, which typically origination have at debt
     service coverage ratios below 1.05x and loan-to-value ratios in excess of
     90%.
(2)  Calculated with respect to the Anticipated Repayment Date for the ARD
     Loans.

<PAGE>

<TABLE>
<CAPTION>

       RANGE OF ORIGINAL TERMS TO MATURITY OR ANTICIPATED REPAYMENT DATE
                 FOR ALL MORTGAGE LOANS AS OF THE CUT-OFF DATE

  Range of                                                                                         Wtd.Avg.
Remaining Terms                            % by                          Wtd.Avg.                   Stated
  to Maturity                             Cut-Off   Average    Highest    Cut-Off     Wtd.Avg.    Remaining   Wtd. Avg.
 or Anticipated               Aggregate    Date     Cut-Off    Cut-Off     Date      LTV Ratio     Term to     Cut-Off    Wtd. Avg.
 Repayment Date   Number of  Cut-Off Date   Pool       Date       Date       LTV     at Maturity   Maturity   Date DSC     Mortgage
   (months)         Loans      Balance    Balance   Balance    Balance   Ratio (1)      (2)        Mos (2)    Ratio (1)      Rate
 ----------   -------------- ------------ -------  ---------  --------  ---------    -----------   ---------  ----------  ---------
<S>            <C>           <C>          <C>       <C>        <C>       <C>        <C>           <C>          <C>       <C>






Total/Weighted Average...............
</TABLE>

The weighted average original term to maturity for all Mortgage Loans is [ ]
months.


(1)  The Cut-Off Date DSC Ratio and Cut-Off Date LTV Ratio information shown
     above do not reflect the [ ] Credit Lease Loans, or approximately [ ]% of
     the Cut-Off Date Pool Balance, which typically at origination have debt
     service coverage ratios below 1.05x and loan-to-value ratios in excess of
     90%.
(2)  Calculated with respect to the Anticipated Repayment Date for the ARD
     Loans.

<PAGE>

<TABLE>
<CAPTION>

       RANGE OF REMAINING TERM TO MATURITY OR ANTICIPATED REPAYMENT DATE
                 FOR ALL MORTGAGE LOANS AS OF THE CUT-OFF DATE

  Range of                                                                                         Wtd.Avg.
Remaining Terms                            % by                          Wtd.Avg.                   Stated
  to Maturity                             Cut-Off   Average    Highest    Cut-Off     Wtd.Avg.    Remaining   Wtd. Avg.
 or Anticipated               Aggregate    Date     Cut-Off    Cut-Off     Date      LTV Ratio     Term to     Cut-Off    Wtd. Avg.
 Repayment Date   Number of  Cut-Off Date   Pool       Date       Date       LTV     at Maturity   Maturity   Date DSC     Mortgage
   (months)         Loans      Balance    Balance   Balance    Balance   Ratio (1)      (2)          (2)      Ratio (1)      Rate
 ----------   -------------- ------------ -------  ---------  --------  ---------    -----------   ---------  ----------  ---------
<S>            <C>           <C>          <C>       <C>        <C>       <C>        <C>           <C>          <C>       <C>






Total/Weighted Average...............

</TABLE>

The weighted average remaining term to maturity for all Mortgage Loans is [ ]
months.
________________
(1)  The Cut-Off Date DSC Ratio and Cut-Off Date LTV Ratio information shown
     above do not reflect the [ ] Credit Lease Loans, or approximately [ ]% of
     the Cut-Off Date Pool Balance, which typically at origination have debt
     service coverage ratios below 1.05x and loan-to-value ratios in excess of
     90%.
(2)  Calculated with respect to the Anticipated Repayment Date for the ARD
     Loans.

<PAGE>

<TABLE>
<CAPTION>

                     RANGE OF REMAINING AMORTIZATION TERMS
                 FOR ALL MORTGAGE LOANS AS OF THE CUT-OFF DATE

                                                                                                   Wtd.Avg.
                                           % by                          Wtd.Avg.                   Stated
                                          Cut-Off   Average    Highest    Cut-Off     Wtd.Avg.    Remaining   Wtd. Avg.
  Remaining                   Aggregate    Date     Cut-Off    Cut-Off     Date      LTV Ratio     Term to     Cut-Off    Wtd. Avg.
Amortization    Number of   Cut-Off Date   Pool       Date       Date       LTV     at Maturity    Maturity   Date DSC     Mortgage
Term (months)     Loans        Balance    Balance   Balance    Balance   Ratio (1)      (2)        Mos (2)    Ratio (1)      Rate
 ----------   -------------- ------------ -------  ---------  --------  ---------    -----------   ---------  ----------  ---------
<S>            <C>           <C>          <C>       <C>        <C>       <C>        <C>           <C>          <C>       <C>






Total/Weighted Average...............

</TABLE>

The weighted average remaining amortization term for all Mortgage Loans is [ ]
months.

________________

(1)  The Cut-Off Date DSC Ratio and Cut-Off Date LTV Ratio information shown
     above do not reflect the [ ] Credit Lease Loans, or approximately [ ]% of
     the Cut-Off Date Pool Balance, which typically at origination have debt
     service coverage ratios below 1.05x and loan-to-value ratios in excess of
     90%.
(2)  Calculated with respect to the Anticipated Repayment Date for the ARD
     Loans.

<PAGE>

<TABLE>
<CAPTION>

                   AMORTIZATION TYPES FOR ALL MORTGAGE LOANS

                                                                                                   Wtd.Avg.
                                           % by                          Wtd.Avg.                   Stated
                                          Cut-Off   Average    Highest    Cut-Off     Wtd.Avg.    Remaining   Wtd. Avg.
                              Aggregate    Date     Cut-Off    Cut-Off     Date      LTV Ratio     Term to     Cut-Off    Wtd. Avg.
Amortization    Number of   Cut-Off Date   Pool       Date       Date       LTV     at Maturity    Maturity   Date DSC     Mortgage
    Types         Loans        Balance    Balance   Balance    Balance   Ratio (1)      (2)        Mos (2)    Ratio (1)      Rate
 ----------   -------------- ------------ -------  ---------  --------  ---------    -----------   ---------  ----------  ---------
<S>            <C>           <C>          <C>       <C>        <C>       <C>        <C>           <C>          <C>       <C>






Total/Weighted Average...............

</TABLE>
________________
(1)  The Cut-Off Date DSC Ratio and Cut-Off Date LTV Ratio information shown
     above do not reflect the [ ] Credit Lease Loans, or approximately [ ]% of
     the Cut-Off Date Pool Balance, which typically at origination have debt
     service coverage ratios below 1.05x and loan-to-value ratios in excess of
     90%.

(2)  Calculated with respect to the Anticipation Repayment Date for ARD Loans.

(3)  Contains certain Credit Lease Loans that are subject to changes in the
     amount of the monthly payment at specified times in the future. Refer to
     Annex A-2 contained in this Prospectus Supplement and to the sheet named
     "CTL Step Schedules" in the file "FUNB[ ]" on the diskette in the back
     cover of the Prospectus Supplement.

(4)  These Mortgage Loans require payments of interest only for a period of [
     ] to [ ] months from origination prior to the commencement of payments of
     principal and interest.

<PAGE>

<TABLE>
<CAPTION>

                RANGE OF OCCUPANCY RATES FOR ALL MORTGAGE LOANS
              OTHER THAN LOANS SECURED BY HOSPITALITY PROPERTIES

                                                                                                   Wtd.Avg.
                                           % by                          Wtd.Avg.                   Stated
                                          Cut-Off   Average    Highest    Cut-Off     Wtd.Avg.    Remaining   Wtd. Avg.
  Range of                    Aggregate    Date     Cut-Off    Cut-Off     Date      LTV Ratio     Term to     Cut-Off    Wtd. Avg.
  Occupancy     Number of   Cut-Off Date   Pool       Date       Date       LTV     at Maturity    Maturity   Date DSC     Mortgage
Rates (%)(1)      Loans        Balance    Balance   Balance    Balance   Ratio (1)      (2)        Mos (2)    Ratio (1)      Rate
- ------------   ----------   ------------  -------  ---------  --------  ---------    -----------   ---------  ----------  ---------
<S>            <C>           <C>          <C>       <C>        <C>       <C>        <C>           <C>          <C>       <C>






Total/Weighted Average...............

</TABLE>
______________

(1)  Excludes [ ] hospitality properties, or approximately [ ]% of the Cut-Off
     Date Pool Balance.
(2)  Occupancy Rates have been calculated in this table based upon rent rolls
     made available to the Mortgage Loan Sellers by the related borrowers as
     of the rent roll date set forth on Annex A-1 to this Prospectus
     Supplement.
(3)  The Cut-Off Date DSC Ratio and Cut-Off Date LTV Ratio information shown
     above do not reflect the [ ] Credit Lease Loan, or approximately [ ]% of
     the Cut-Off Date Pool Balance, which typically at origination have debt
     service coverage ratios below 1.05x and loan to value ratios in excess of
     90%.
(4)  Calculated with respect to the Anticipated Repayment Date for the ARD
     Loans.

<PAGE>

<TABLE>
<CAPTION>
                       PERCENTAGE OF MORTGAGE POOL BY
                PREPAYMENT RESTRICTION (ASSUMING NO PREPAYMENT)

<S>                                                 <C>   <C>    <C>    <C>    <C>    <C>    <C>    <C>    <C>   <C>
Prepayment Restriction                              [  ]  [  ]   [   ]  [   ]  [   ]  [   ]  [   ]  [   ] [   ]  [  ]

Lock-out/Defeasance...........................
Yield Maintenance/Prepayment Premium..........
Sub Total.....................................


Prepayment Premium

   Total......................................
</TABLE>

<PAGE>

Ten Largest Mortgage Loans

The following table and summaries describe the ten largest Mortgage Loans in
the Mortgage Pool by Cut-Off Date Balance:

<TABLE>
<CAPTION>
              Ten Largest Mortgage Loans by Cut-Off Date Balance

                                         Percentage
                                             of                               LTV
                              Cut-Off     Cut-Off                  Cut-Off    Ratio     Cut-Off
                   No. of       Date     Date Pool     Property    Date LTV    at       Date DSC   Mortgage
Property Name     Properties  Balance     Balance        Type       Ratio    Maturity     Ratio      Rate
<S>              <C>         <C>         <C>           <C>         <C>      <C>         <C>       <C>







[insert description of largest mortgage loans]
</TABLE>

The Mortgage Loan Sellers

The Depositor will acquire the Mortgage Loans from the Mortgage Loan Sellers
on or prior to the Closing Date pursuant to separate mortgage loan purchase
agreements (each a "Mortgage Loan Purchase Agreement," and together, the
"Mortgage Loan Purchase Agreements"). The Mortgage Loan Sellers acquired or
originated the Mortgage Loans as described above under "--Mortgage Loan
History."

Underwriting Standards

General. Each Mortgage Loan Seller's commercial real estate finance or
commercial mortgage banking group has the authority, with the approval from
the appropriate credit committee to originate fixed-rate, first lien mortgage
loans for securitization. Each Mortgage Loan Seller's commercial real estate
finance or commercial mortgage banking operation is a vertically integrated
entity, staffed by real estate professionals. Each Mortgage Loan Seller's loan
underwriting group is an integral component of the commercial real estate
finance or commercial mortgage banking group which also includes distinct
groups responsible for loan origination and closing mortgage loans.

Upon receipt of a loan package, the respective Mortgage Loan Seller's loan
underwriters commence an extensive review of the borrower's financial
condition and creditworthiness and the real estate which will secure the loan.

Loan Analysis. Generally, each Mortgage Loan Seller performs both a credit
analysis and collateral analysis with respect to a loan applicant. The credit
analysis of the borrower includes a review of historical financial statements,
including operating statements and rent rolls (generally unaudited),
historical tax returns, third party credit reports, judgment, lien, bankruptcy
and pending litigation searches and, if applicable, the loan payment history
of the borrower. Each Mortgage Loan Seller also performs a qualitative
analysis which incorporates independent credit checks, periodical searches,
industry research and published debt and equity information with respect to
certain principals of the borrower as well as the borrower itself. Borrowers
are generally required to be single-purpose entities although they are
generally not required to be bankruptcy-remote entities. The collateral
analysis includes an analysis of the historical property operating statements,
rent rolls and a projection of future performance and a review of tenant
leases. A member of the loan underwriting team also conducts a site inspection
or causes such inspection to be performed to confirm the occupancy rate of the
mortgaged property, analyzes the market and assesses the utility of the
mortgaged property within the market. Each Mortgage Loan Seller requires third
party appraisals, as well as environmental and building condition reports.
Each report is reviewed for acceptability by a Mortgage Loan Seller staff
member for compliance with program standards and such staff member approves or
rejects such report. The results of these reviews are incorporated into the
underwriting report.

Loan Approval. Prior to commitment, all mortgage loans must be approved by the
applicable Mortgage Loan Seller's credit committee in accordance with its
credit policies. The credit committee may approve a mortgage loan as
recommended, modify the loan terms or decline a loan transaction. All mortgage
loans purchased by either Mortgage Loan Seller from non-affiliated originators
must be reviewed by the underwriting staff and credit committee to determine
if they comply with such Mortgage Loan Seller's underwriting standards.

Debt Service Coverage Ratio and LTV Ratio. Each Mortgage Loan Seller's
underwriting standards generally mandate minimum debt service coverage ratios
and maximum loan-to-value ratios for each of the indicated property types as
follows:

                                           Minimum                 Maximum
       Property Type                 DSC Ratio Guidelines   LTV Ratio Guidelines
       Multifamily.................
       Anchored Retail.............
       Unanchored Retail...........
       Office......................
       Industrial..................
       Hospitality.................
       Credit Lease................
       Self-Storage................
       Healthcare..................
       Mixed Use...................
       Mobile Home Park............
       Section 42 Properties.......

See Annex A for actual DSC Ratios and LTV Ratios with respect to the Mortgage
Loans.

The debt service coverage ratio guidelines listed above are calculated based
on net cash flow at the time of origination. In addition, each Mortgage Loan
Seller's underwriting guidelines generally permit a maximum amortization
period of 30 years. However, notwithstanding the foregoing guidelines, in
certain circumstances the actual debt service coverage ratios, loan-to-value
ratios and amortization periods for the mortgage loans originated by such
Mortgage Loan Seller may vary from these guidelines. See Annex A-1 to this
Prospectus Supplement.

Escrow Requirements. Except with respect to Credit Lease Loans, each Mortgage
Loan Seller requires substantially all borrowers to fund various escrows for
taxes and insurance, capital expenses and replacement reserves. Generally, the
required escrows for mortgage loans originated by each Mortgage Loan Seller
are as follows:

     o   Taxes--Typically an initial deposit and monthly escrow deposits equal
         to 1/12th of the annual property taxes (based on the most recent
         property assessment and the current mileage rate) are required to
         provide the Mortgage Loan Seller with sufficient funds to satisfy all
         taxes and assessments at least one month prior to their respective
         due dates.

     o   Insurance--If the property is insured under an individual policy
         (i.e., the property is not covered by a blanket policy), typically an
         initial deposit and monthly escrow deposits equal to 1/12th of the
         annual property insurance premium are required to provide the
         Mortgage Loan Seller with sufficient funds to pay all insurance
         premiums at least one month prior to their respective due dates. If
         the property is covered by a blanket policy of insurance, the
         Mortgage Loan Seller reserves the right in the mortgage to require a
         separate insurance policy and insurance escrows.

     o   Replacement Reserves--Replacement reserves are calculated in
         accordance with the expected useful life of the components of the
         property during the term of the mortgage loan.

Notwithstanding the actual level of escrowed reserves, the following minimum
reserve level ranges (the level of which varies according to the Mortgage Loan
Seller) were generally assumed by each Mortgage Loan Seller in determining net
cash flow:

             Multifamily.....................................................
             Retail..........................................................
             Office..........................................................
             Industrial......................................................
             Hospitality.....................................................
             Self-Storage....................................................
             Healthcare......................................................
             Mixed Use.......................................................
             Mobile Home Community...........................................

     o   Completion Repair/Environmental Remediation--Typically, a completion
         repair or remediation reserve is required. An initial deposit, upon
         funding of the applicable Mortgage Loan, in an amount equal to at
         least 125% of the estimated costs of repairs or replacements to be
         completed within the first year of the mortgage loan pursuant to the
         building condition report is required.

     o   Re-tenanting/Debt Service Coverage--In some cases, major tenants have
         lease expirations within the Mortgage Loan term. To mitigate this
         risk, special reserves are required to be funded either at closing of
         the Mortgage Loan and/or during the Mortgage Loan term to cover
         certain anticipated leasing commissions or tenant improvement costs
         which might be associated with re-leasing the space occupied by such
         tenants.

Assignment of the Mortgage Loans; Repurchases and Substitutions

On the Closing 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 each 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 sold by the applicable Mortgage Loan Seller
(collectively, as to each Mortgage Loan, the "Mortgage File"): (i) the
original Mortgage Note, endorsed on its face or by allonge attached thereto,
without recourse, to the order of the Trustee (or, if the original Mortgage
Note has been lost, an affidavit to such effect from the applicable Mortgage
Loan Seller or another prior holder, together with a copy of the Mortgage
Note); (ii) the original or a copy of the Mortgage, together with an original
or copy of any intervening assignments of the Mortgage, in each case with
evidence of recording indicated thereon; (iii) the original or a copy of any
related assignment of leases and of any intervening assignments thereof (if
such item is a document separate from the Mortgage), with evidence of
recording indicated thereon; (iv) an original assignment of the Mortgage in
favor of the Trustee and in recordable form; (v) an original assignment of any
related assignment of leases (if such item is a document separate from the
Mortgage) in favor of the Trustee and in recordable form; (vi) the original
assignment of all unrecorded documents relating to the Mortgage Loan; (vii)
originals or copies of all modification, consolidation, assumption and
substitution agreements in those instances in which the terms or provisions of
the Mortgage or Mortgage Note have been modified or the Mortgage Loan has been
assumed or consolidated; (viii) the original or a copy of the policy or
certificate of lender's title insurance issued on the date of the origination
of such Mortgage Loan, or, if such policy has not been issued, an irrevocable,
binding commitment to issue such title insurance policy; (ix) any filed copies
(bearing evidence of filing) or other evidence of filing satisfactory to the
Trustee of any UCC financing statements, related amendments and continuation
statements in the possession of the applicable Mortgage Loan Seller and (x) an
original assignment in favor of the Trustee of any financing statement
executed and filed in favor of the applicable Mortgage Loan Seller in the
relevant jurisdiction; and (xi) the original or copy of any ground lease, any
Credit Lease, Residual Value Insurance Policy or guaranty relating to a
Mortgage Loan.

As described in the Pooling and Servicing Agreement, the Trustee or a
Custodian on its behalf is 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
applicable Mortgage Loan Seller, if it cannot deliver the document or cure the
defect (other than omissions solely due to a document not having been returned
by the related recording office) within a period of 90 days following such
Mortgage Loan Seller's receipt of notice thereof, will be obligated pursuant
to the applicable Mortgage Loan Purchase Agreement (the relevant rights under
which will be assigned by the Depositor to the Trustee) to (1) repurchase the
affected Mortgage Loan within such 90-day period at a price (the "Purchase
Price") generally equal to the sum of (i) the unpaid principal balance of such
Mortgage Loan, (ii) the unpaid accrued interest on such Mortgage Loan
(calculated at the applicable Mortgage Rate) to but not including the Due Date
in the Collection Period in which the purchase is to occur and (iii) certain
Additional Trust Fund Expenses in respect of such Mortgage Loan, including but
not limited to, servicing expenses that are reimbursable to the Master
Servicer, the Special Servicer or the Trustee plus any interest thereon and on
any related P&I Advances or (2) substitute a Qualified Substitute Mortgage
Loan for such Mortgage Loan and pay the Trustee a shortfall amount equal to
the difference between the Purchase Price of the deleted Mortgage Loan
calculated as of the date of substitution and the Stated Principal Balance of
such Qualified Substitute Mortgage Loan as of the date of substitution (the
"Substitution Shortfall Amount"); provided that the applicable Mortgage Loan
Seller will generally have an additional 90-day period to deliver the document
or cure the defect, as the case may be, if it is diligently proceeding to
effect such delivery or cure and has delivered to the Trustee an officer's
certificate that describes the reasons that such delivery or cure was not
effected within the first 90-day cure period and the actions it proposes to
take to effect such delivery or cure, and which states that it anticipates
such delivery or cure will be effected within the additional 90-day period.
The foregoing repurchase or substitution obligation constitutes the sole
remedy available to the Certificateholders and the Trustee for any uncured
failure to deliver, or any uncured defect in, a constituent Mortgage Loan
document. Each Mortgage Loan Seller is solely responsible for such Mortgage
Loan Seller's repurchase or substitution obligation, and such obligations will
not be the responsibility of the Depositor.

The Pooling and Servicing Agreement requires the Trustee promptly to cause
each of the assignments described in clauses (iv), (v) and (x) 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 Loans;
Repurchases" in the Prospectus.

A "Qualified Substitute Mortgage Loan" is a mortgage loan which must, on the
date of substitution: (i) have an outstanding Stated Principal Balance, after
application of all scheduled payments of principal and interest due during or
prior to the month of substitution, not in excess of the Stated Principal
Balance of the deleted Mortgage Loan as of the Due Date in the calendar month
during which the substitution occurs; (ii) have a Mortgage Rate not less than
the Mortgage Rate of the deleted Mortgage Loan; (iii) have the same Due Date
as the deleted Mortgage Loan; (iv) accrue interest on the same basis as the
deleted Mortgage Loan (for example, on the basis of a 360-day year consisting
of twelve 30-day months); (v) have a remaining term to stated maturity not
greater than, and not more than two years less than, the remaining term to
stated maturity of the deleted Mortgage Loan; (vi) have an original
loan-to-value ratio not higher than that of the deleted Mortgage Loan and a
current loan-to-value ratio not higher than the then-current loan-to-value
ratio of the deleted Mortgage Loan; (vii) comply as of the date of
substitution with all of the representations and warranties set forth in the
applicable Mortgage Loan Purchase Agreement; (viii) have an environmental
report with respect to the related Mortgaged Property which will be delivered
as a part of the related Mortgage File; (ix) have an original debt service
coverage ratio not less than the original debt service coverage ratio of the
deleted Mortgage Loan; (x) be determined by an Opinion of Counsel to be a
"qualified replacement mortgage" within the meaning of Section 860G(a)(4) of
the Code; (xi) not have a maturity date after the date three years prior to
the Rated Final Distribution Date; (xii) not be substituted for a deleted
Mortgage Loan unless the Trustee has received prior confirmation in writing by
each Rating Agency that such substitution will not result in the withdrawal,
downgrade, or qualification of the rating assigned by the Rating Agency to any
Class of Certificates then rated by the Rating Agency (the cost, if any, of
obtaining such confirmation to be paid by the applicable Mortgage Loan
Seller); (xiii) have a date of origination that is not more than 12 months
prior to the date of substitution; (xiv) have been approved by the Controlling
Class Representative; provided, that the Controlling Class Representative
shall cease to have the right to approve the substitution of a Qualified
Substitute Mortgage Loan for a deleted Mortgage Loan after the aggregate of
the Stated Principal Balances of all Qualified Substitute Mortgage Loans which
were previously substituted for deleted Mortgage Loans exceeds 10% of the
aggregate Stated Principal Balance of all the Mortgage Loans as of the Cut-Off
Date; provided, further, that such approval of the Controlling Class
Representative may not be unreasonably withheld, as determined by the Special
Servicer; and (xv) not be substituted for a deleted Mortgage Loan if it would
result in the termination of the REMIC status of any of the REMICs or the
imposition of tax on any of the REMICs other than a tax on income expressly
permitted or contemplated to be received by the terms of the Pooling and
Servicing Agreement. In the event that one or more mortgage loans are
substituted for one or more deleted Mortgage Loans, then the amounts described
in clause (i) shall be determined on the basis of aggregate principal balances
and the rates described in clause (ii) above and the remaining term to stated
maturity referred to in clause (v) above shall be determined on a weighted
average basis. When a Qualified Substitute Mortgage Loan is substituted for a
deleted Mortgage Loan, the applicable Mortgage Loan Seller shall certify that
such Mortgage Loan meets all of the requirements of the above definition and
shall send such certification to the Trustee.

Representations and Warranties; Repurchases and Substitutions

In each Mortgage Loan Purchase Agreement, the applicable Mortgage Loan Seller
has represented and warranted with respect to each Mortgage Loan (subject to
certain exceptions specified in the applicable Mortgage Loan Purchase
Agreement), as of the Closing Date, or as of such other date specifically
provided in the representation and warranty, among other things, generally
that:

         (i) the information set forth in the schedule of Mortgage Loans
     attached to the applicable Mortgage Loan Purchase Agreement (which
     contains certain of the information set forth in Annex A) is true and
     correct in all material respects as of the Cut-Off Date;

         (ii) as of the date of its origination, such Mortgage Loan complied
     in all material respects with, or was exempt from, all requirements of
     federal, state or local law relating to the origination of such Mortgage
     Loan and such Mortgage Loan has been serviced in accordance with the
     servicing performed on comparable mortgage loans originated by the
     applicable Mortgage Loan Seller;

         (iii) immediately prior to the sale, transfer and assignment to the
     Depositor, the applicable Mortgage Loan Seller had good title to, and was
     the sole owner of, each Mortgage Loan, and is transferring the Mortgage
     Loan free and clear of any and all liens, pledges, charges or security
     interests of any nature encumbering such Mortgage Loan;

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

         (v) each of the related Mortgage Note, related Mortgage, related
     assignment of leases, if any, and other agreements executed in connection
     with such Mortgage Loan are the legal, valid and binding obligations of
     the related mortgagor (subject to any nonrecourse provisions therein and
     any state anti-deficiency legislation), enforceable in accordance with
     their terms, except with respect to provisions relating to default
     interest, yield maintenance charges or prepayment premiums and 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);

         (vi) as of the date of its origination, there was no valid offset,
     defense, counterclaim, abatement or right to rescission with respect to
     any of the related Mortgage Note, Mortgage(s) or other agreements
     executed in connection therewith, and, as of the Closing Date, to the
     actual knowledge of the applicable Mortgage Loan Seller there was no
     valid offset, defense, counterclaim or right to rescission with respect
     to such Mortgage Note, Mortgage(s) or other agreements;

         (vii) the assignment of the related Mortgage and assignment of leases
     in favor of the Trustee constitutes the legal, valid and binding
     assignment of such Mortgage and leases to the Trustee (subject to
     customary limitations);

         (viii) the related Mortgage is a valid and enforceable first lien on
     the related Mortgaged Property except for (a) liens for current real
     property taxes, ground rents, water charges, sewer rents and assessments
     not yet due and payable, (b) covenants, conditions and restrictions,
     rights of way, easements and other matters of public record, none of
     which, individually or in the aggregate, materially interferes with the
     current use of the Mortgaged Property or the security intended to be
     provided by such Mortgage or with the borrower's ability to pay its
     obligations when they become due or materially and adversely affects the
     value of the Mortgaged Property and (c) the exceptions (general and
     specific) set forth in the related title insurance policy or appearing of
     record, none of which, individually or in the aggregate, materially
     interferes with the current use of the Mortgaged Property or the security
     intended to be provided by such Mortgage or with the borrower's ability
     to pay its obligations when they become due or materially and adversely
     affects the value of the Mortgaged Property;

         (ix) all taxes and governmental assessments that prior to the Closing
     Date became due and owing in respect of the related Mortgaged Property
     have been paid, or an escrow of funds in an amount sufficient to cover
     such payments has been established;

         (x) to the applicable Mortgage Loan Seller's actual knowledge as of
     the Closing Date, each related Mortgaged Property was free and clear of
     any material damage that would affect materially and adversely the value
     of such Mortgaged Property as security for the Mortgage Loan, except to
     the extent, based upon engineering reports, reserves or escrows have been
     established with respect thereto, and to the applicable Mortgage Loan
     Seller's knowledge as of the Closing Date there was no proceeding pending
     for the total or partial condemnation of such Mortgaged Property that
     would affect materially and adversely the value of such Mortgaged
     Property as security for the Mortgage Loan;

         (xi) as of the date of its origination, all insurance coverage
     required under each related Mortgage (including comprehensive general
     liability and business interruption coverage for a period of twelve
     months), which insurance covered such risks as were customarily
     acceptable to prudent commercial and multifamily mortgage lending
     institutions lending on the security of property comparable to the
     related Mortgaged Property in the jurisdiction in which such Mortgaged
     Property is located, and with respect to a fire and extended perils
     insurance policy, was in an amount (subject to a customary deductible) at
     least equal to the replacement cost of improvements located on such
     Mortgaged Property, or an amount at least equal to the initial principal
     balance of the Mortgage Loan in each case, without deduction for
     depreciation, and was in full force and effect with respect to each
     related Mortgaged Property;

         (xii) as of the Cut-Off Date, the Mortgage Loan was not, and in the
     prior 12 months (or since the date of origination if such Mortgage Loan
     has been originated within the past 12 months), has not been, 30 days or
     more past due in respect of any Scheduled Payment; and

         (xiii) one or more environmental site assessments were performed by
     an environmental consulting firm independent of the applicable Mortgage
     Loan Seller and such Mortgage Loan Seller's affiliates with respect to
     each related Mortgaged Property during the 18-month period preceding the
     origination of the related Mortgage Loan, and the applicable Mortgage
     Loan Seller, having made no independent inquiry other than to review the
     report(s) prepared in connection with the assessment(s) referenced
     herein, has no knowledge and has received no notice of any material and
     adverse environmental condition or circumstance affecting such Mortgaged
     Property that was not disclosed in such report(s) and either (a) no such
     report reveals any known circumstances or conditions with respect to the
     related Mortgaged Property that rendered such Mortgaged Property, as of
     the date of such report, in material violation of applicable
     environmental laws or (b) if such report reveals such circumstances or
     conditions with respect to the related Mortgaged Property, then either:
     (i) an environmental insurance policy was obtained from a third-party
     insurer; or (ii) either (a) an operations and maintenance program,
     including, in several cases, with respect to asbestos-containing
     materials, lead-based paint and/or radon, or periodic monitoring of
     nearby properties, has been or is expected to be implemented in the
     manner and within the time frames specified in the related loan
     documents, or (b) remediation in accordance with applicable law has been
     performed; or (iii) an escrow or reserve was established to cover the
     estimated cost of remediation, with each remediation required to be
     completed within a reasonable time frame in accordance with the related
     loan documents.

In the case of a breach of any of the representations and warranties in the
applicable Mortgage Loan Purchase Agreement that materially and adversely
affects the interests of the Certificateholders, the applicable Mortgage Loan
Seller, if it cannot cure such breach within a period of 90 days following its
receipt of notice thereof, is obligated pursuant to the applicable Mortgage
Loan Purchase Agreement (the relevant rights under which have been assigned by
the Depositor to the Trustee) to either substitute a Qualified Substitute
Mortgage Loan and pay any Substitution Shortfall Amount or to repurchase the
affected Mortgage Loan within such 90-day period at the applicable Purchase
Price; provided, that the applicable Mortgage Loan Seller generally has an
additional 90-day period to cure such breach if it is diligently proceeding
with such cure, and has delivered to the Trustee an officer's certificate that
describes the reasons that a cure was not effected within the first 90-day
cure period and the actions it proposes to take to effect such cure and which
states that it anticipates such cure will be effected within the additional
90-day period.

The foregoing substitution or repurchase obligation constitutes the sole
remedy available to the Certificateholders and the Trustee for any uncured
breach of any Mortgage Loan Seller's representations and warranties regarding
its Mortgage Loans. Each Mortgage Loan Seller is the sole warranting party in
respect of the Mortgage Loans sold by such Mortgage Loan Seller to the
Depositor, and none of the Depositor, the other Mortgage Loan Seller nor any
of such party's affiliates will be obligated to substitute or repurchase any
such affected Mortgage Loan in connection with a breach of such Mortgage Loan
Seller's representations and warranties if such Mortgage Loan Seller defaults
on its obligation to do so.

Changes in Mortgage Pool Characteristics

The descriptions in this Prospectus Supplement of the Mortgage Loans and the
Mortgaged Properties are based upon the Mortgage Pool as it is expected to be
constituted as of the close of business on the Closing Date, assuming that (i)
all scheduled principal and interest payments due on or before the Cut-Off
Date will be made, and (ii) there will be no principal prepayments on or
before the Cut-Off Date. Prior to the issuance of the Certificates, Mortgage
Loans may be removed from the Mortgage Pool as a result of prepayments,
delinquencies, incomplete documentation or otherwise, if the Depositor or the
applicable Mortgage Loan Seller deems such removal necessary, appropriate or
desirable. A limited number of other mortgage loans may be included in the
Mortgage Pool prior to the issuance of the Certificates, unless including such
mortgage loans would materially alter the characteristics of the Mortgage Pool
as described in this Prospectus Supplement. The Depositor believes that the
information set forth in this Prospectus Supplement will be representative of
the characteristics of the Mortgage Pool as it will be constituted at the time
the Certificates are issued, although the range of Mortgage Rates and
maturities as well as other characteristics of the Mortgage Loans described in
this Prospectus Supplement may vary.

A Current Report on Form 8-K (the "Form 8-K") will be available to purchasers
of the Offered Certificates on or shortly after the Closing Date and will be
filed, together with the Pooling and Servicing Agreement, with the Securities
and Exchange Commission within fifteen days after the initial issuance of the
Offered Certificates.

                        SERVICING OF THE MORTGAGE LOANS

General

The Master Servicer and the Special Servicer, either directly or through
sub-servicers, are required to service and administer the Mortgage Loans for
the benefit of the Certificateholders, in accordance with applicable law, the
terms of the Pooling and Servicing Agreement and the terms of the respective
Mortgage Loans and, to the extent consistent with the foregoing, (a) in the
same manner in which, and with the same care, skill, prudence and diligence
with which, the Master Servicer or the Special Servicer, as the case may be,
generally services and administers similar mortgage loans with similar
borrowers (i) for other third-parties, giving due consideration to customary
and usual standards of practice of prudent institutional commercial mortgage
lenders servicing their own loans, or (ii) held in its own portfolio,
whichever standard is higher, (b) with a view to the maximization of the
recovery on such Mortgage Loans on a net present value basis, and (c) without
regard to (i) any relationship that the Master Servicer or the Special
Servicer, as the case may be, or any affiliate thereof, may have with the
related borrower, any Mortgage Loan Seller or any other party to the Pooling
and Servicing Agreement; (ii) the ownership of any Certificate by the Master
Servicer or the Special Servicer, as the case may be, or by any affiliate
thereof; (iii) the right of the Master Servicer or the Special Servicer, as
the case may be, to receive compensation or other fees for its services
rendered pursuant to the Pooling and Servicing Agreement; (iv) the obligation
of the Master Servicer to make Advances (as defined in this Prospectus
Supplement); (v) the ownership, servicing or management for others of any
other mortgage loans or real property; and (vi) any obligation of the Master
Servicer, or any affiliate thereof, to repurchase or substitute a Mortgage
Loan as a Mortgage Loan Seller.

     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
information in addition to that set forth in this Prospectus Supplement
regarding the terms and conditions of the Pooling and Servicing Agreement as
they relate to the rights and obligations of the Master Servicer and Special
Servicer thereunder. The Special Servicer generally has all of the rights to
indemnity and reimbursement, and limitations on liability, that the Master
Servicer is described as having in the Prospectus and certain additional
rights to indemnity as provided in the Pooling and Servicing Agreement
relating to actions taken at the direction of the Controlling Class
Representative, and the Special Servicer rather than the Master Servicer will
perform the servicing duties described in the Prospectus with respect to
Specially Serviced Mortgage Loans and REO Properties (each as described in
this Prospectus Supplement). In addition to the circumstances for resignation
of the Master Servicer set forth in the Prospectus, the Master Servicer and
the Special Servicer each has the right to resign at any other time provided
that (i) a willing successor thereto has been found, (ii) each of the Rating
Agencies confirms in writing that the successor's appointment will not result
in a withdrawal, qualification or downgrade of any rating or ratings assigned
to any class of Certificates, (iii) the resigning party pays all costs and
expenses in connection with such transfer, and (iv) the successor accepts
appointment prior to the effectiveness of such resignation. See "DESCRIPTION
OF THE POOLING AGREEMENTS--Certain Matters Regarding the Master Servicer and
the Depositor" in the Prospectus.

The Master Servicer

First Union National Bank, in its capacity as Master Servicer under the
Pooling and Servicing Agreement (in such capacity, the "Master Servicer") will
be responsible for servicing the Mortgage Loans (other than Specially Serviced
Mortgage Loans and REO Properties). Although the Master Servicer will be
authorized to employ agents, including sub-servicers, to directly service the
Mortgage Loans for which it will be responsible, the Master Servicer will
remain liable for its servicing obligations under the Pooling and Servicing
Agreement. The Master Servicer is a wholly-owned subsidiary of First Union
Corporation, and as such is our affiliate and is one of the Mortgage Loan
Sellers. The Master Servicer's principal servicing offices are located at [ ].

As of [ ] [ ] , 20[ ], the Master Servicer and its affiliates were responsible
for servicing approximately [ ] commercial and multifamily loans, totaling
approximately $[ ] in aggregate outstanding principal amounts, including loans
securitized in mortgage-backed securitization transactions.

     The information set forth in this Prospectus Supplement concerning the
Master Servicer has been provided by the Master Servicer, and neither the
Depositor nor either Underwriter makes any representation or warranty as to
the accuracy or completeness of such information. The Master Servicer (apart
from its obligations as a Mortgage Loan Seller and except for the information
in the first two paragraphs under this heading) will make no representations
as to the validity or sufficiency of the Pooling and Servicing Agreement, the
Certificates, the Mortgage Loans, this Prospectus Supplement or related
documents.

The Special Servicer

[ ], a [ ] limited liability company, will be the Special Servicer and in such
capacity will be responsible for servicing the Specially Serviced Mortgage
Loans. As of [ ] [ ] , 20[ ], [ ] served as the named special servicer on [ ]
securitized transactions encompassing [ ] loans, with an aggregate principal
balance of approximately $[ ]. Additionally, [ ] manages a master servicing
portfolio of commercial and multifamily loans with an aggregate principal
balance, as of [ ] [ ] , 20[ ] , of approximately $[ ], the collateral for
which is located in [ ] states, [ ], [ ], [ ], and[ ]. [ ]'s servicing
operations are located at[ ].

The information set forth in this Prospectus Supplement concerning the Special
Servicer has been provided by the Special Servicer and neither the Depositor
nor either Underwriter makes any representation or warranty as to the accuracy
or completeness of such information. The Special Servicer (except for the
information in the immediately preceding paragraph) will make no
representations as to the validity or sufficiency of the Pooling and Servicing
Agreement, the Certificates, the Mortgage Loans, this Prospectus Supplement or
related documents.

The Pooling and Servicing Agreement permits the holder (or holders) of the
majority of the Voting Rights allocated to the Controlling Class to replace
the Special Servicer and to select a representative (the "Controlling Class
Representative") who may advise and direct the Special Servicer and whose
approval is required for certain actions by the Special Servicer under certain
circumstances. The Controlling Class Representative is selected by holders of
Certificates representing more than 50% of the Certificate Balance of the
Controlling Class. See "--The Controlling Class Representative" in this
Prospectus Supplement. Such holder (or holders) will be required to pay all
out-of-pocket costs related to the transfer of servicing if the Special
Servicer is replaced other than due to an Event of Default, including without
limitation, any costs relating to Rating Agency confirmation and legal fees
associated with the transfer. The "Controlling Class" is the Class of
Sequential Pay Certificates that has the latest alphabetical Class designation
and that has a Certificate Balance that is greater than 25% of its original
Certificate Balance; provided that if no Class of Sequential Pay Certificates
has a Certificate Balance that is greater than 25% of its original Certificate
Balance, the then outstanding class of Sequential Pay Certificates with the
latest alphabetical class designation will be the "Controlling Class." The
Class [ ] and Class [ ] Certificates will be treated as one class for
determining the Controlling Class. Any such replacement of a Special Servicer
will be subject to, among other things, (i) the delivery of notice of the
proposed replacement to the Rating Agencies and receipt of written
confirmation from the Rating Agencies that the replacement will not result in
a qualification, downgrade or withdrawal of any of the then current ratings
assigned to the Certificates, and (ii) the written agreement of the successor
Special Servicer to be bound by the terms and conditions of the Pooling and
Servicing Agreement. Subject to the foregoing, any Certificateholder or
affiliate thereof may be appointed as Special Servicer. See "DESCRIPTION OF
THE CERTIFICATES--Voting Rights" in this Prospectus Supplement.

The Special Servicer is responsible for servicing and administering any
Mortgage Loan as to which (a) any Periodic Payment shall be delinquent 60 or
more days (or, in the case of a Balloon Payment, if the related borrower
continues to make the Periodic Payment and the Master Servicer receives
written evidence that the related borrower has obtained a binding commitment
from an institutional lender to refinance, such longer period of delinquency
(not to exceed 120 days) within which such refinancing is expected to occur);
(b) the Master Servicer shall have determined in its good faith reasonable
judgment based on communications with the related mortgagor that a default in
making a Periodic Payment is likely to occur within 30 days and is likely to
remain unremedied for at least 60 days (or, in the case of a Balloon Payment,
if the Master Servicer reasonably expects the related borrower to continue to
make the Periodic Payment and the Master Servicer receives written evidence,
among other things, that the related borrower has obtained a binding
commitment from an institutional lender to refinance, such longer period of
delinquency (not to exceed 120 days) within which such refinancing is expected
to occur); (c) there shall have occurred a default (other than as described in
clause (a) above) that materially impairs the value of the Mortgaged Property
as security for the Mortgage Loan or otherwise materially adversely affects
the interests of Certificateholders and that continues unremedied for the
applicable grace period under the terms of the Mortgage Loan (or, if no grace
period is specified, for 60 days); (d) a decree or order under any bankruptcy,
insolvency or similar law shall have been entered against the related borrower
and such decree or order shall have remained in force, undischarged,
undismissed or unstayed for a period of 60 days; (e) the related borrower
shall consent to the appointment of a conservator or receiver or liquidator in
any insolvency or similar proceedings of or relating to such related borrower
or of or relating to all or substantially all of its property; (f) the related
borrower shall admit in writing its inability to pay its debts generally as
they become due, file a petition to take advantage of any applicable
insolvency or reorganization statute, make an assignment for the benefit of
its creditors, or voluntarily suspend payment of its obligations; or (g) the
Master Servicer shall have received notice of the commencement of foreclosure
or similar proceedings with respect to the related Mortgaged Property (each
event described in clauses (a) through (g) above, a "Servicing Transfer
Event").

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

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

         (a) with respect to the circumstances described in clause (a) of the
     definition of Servicing Transfer Event, when the related borrower has
     made three consecutive full and timely (or, in the case of any
     Semi-Annual Loan, two consecutive) Periodic Payments under the terms of
     such Mortgage Loan (as such terms may be changed or modified in
     connection with a bankruptcy or similar proceeding involving the related
     borrower or by reason of a modification, waiver or amendment granted or
     agreed to by the Special Servicer);

         (b) with respect to any of the circumstances described in clauses
     (b), (d), (e) and (f) of the definition of Servicing Transfer Event, when
     such circumstances cease to exist in the good faith, reasonable judgment
     of the Special Servicer, but, with respect to any bankruptcy or
     insolvency proceedings described in clauses (d), (e) and (f), no later
     than the entry of an order or decree dismissing such proceeding;

         (c) with respect to the circumstances described in clause (c) of the
     definition of Servicing Transfer Event, when such default is cured; and

         (d) with respect to the circumstances described in clause (g) of the
     definition of Servicing Transfer Event, when such proceedings are
     terminated;

so long as at that time no other Servicing Transfer Event then exists and
provided no additional default is foreseeable in the reasonable judgment of
the Special Servicer.

Servicing and Other Compensation and Payment of Expenses

The principal compensation to be paid to the Master Servicer in respect of its
servicing activities is the Master Servicing Fee. The "Master Servicing Fee"
is payable monthly (or, with respect to Semi-Annual Loans, semi-annually) on a
loan-by-loan basis from amounts received in respect of interest on each
Mortgage Loan (including each Specially Serviced Mortgage Loan and from REO
Revenue with respect to each REO Mortgage Loan), is calculated on the basis of
a 360-day year consisting of twelve 30-day months, accrues at the related
Master Servicing Fee Rate and is computed on the basis of the same principal
amount respecting which any related interest payment due on the Mortgage Loan
is computed. The "Master Servicing Fee Rate" is a per annum rate ranging from
[ ]% to [ ]%. As of the Cut-Off Date the weighted average Master Servicing Fee
Rate will be [ ]% per annum.

If a borrower voluntarily prepays a Mortgage Loan on a date that is prior to
its Due Date in any Collection Period, the amount of interest (net of related
Master Servicing Fees and, if applicable, Additional Interest) that accrues on
the Mortgage Loan during such Collection Period will be less (such shortfall,
a "Prepayment Interest Shortfall") than the amount of interest (net of related
Master Servicing Fees and, if applicable, related Swap Fee and Additional
Interest and without regard to any Prepayment Premium or Yield Maintenance
Charge actually collected) that would have accrued on the Mortgage Loan
through its Due Date (or, with respect to any Semi-Annual Loan, the first day
of the month). If such a principal prepayment occurs during any Collection
Period after the Due Date (or, with respect to any Semi-Annual Loan, the first
day of the month) for such Mortgage Loan in such Collection Period, the amount
of interest (net of related Master Servicing Fees) that accrues and is
collected on the Mortgage Loans during such Collection Period will exceed
(such excess, a "Prepayment Interest Excess") the amount of interest (net of
related Master Servicing Fees, and without regard to any Prepayment Premium or
Yield Maintenance Charge actually collected) that would have been collected on
the Mortgage Loan during such Collection Period if the borrower had not
prepaid. 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 is required to deposit into the
Distribution Account (such deposit, a "Compensating Interest Payment"),
without any right of reimbursement therefor, with respect to each Mortgage
Loan (other than a Specially Serviced Mortgage Loan) that was subject to a
voluntary Principal Prepayment during the most recently ended Collection
Period creating a Prepayment Interest Shortfall, an amount equal to the lesser
of (i) the sum of (A) the Master Servicing Fee (up to a Master Servicing Fee
Rate of [ ]% per annum) received by the Master Servicer during such Collection
Period on such Mortgage Loan and (B) investment income earned by the Master
Servicer on the related Principal Prepayment during the most recently ended
Collection Period, and (ii) the amount of the related Prepayment Interest
Shortfall. 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
or involuntary prepayments.

The principal compensation to be paid to the Special Servicer in respect of
its special servicing activities is the Special Servicing Fee (together with
the Master Servicing Fee, the "Servicing Fees") and, under the circumstances
described in this Prospectus Supplement, Principal Recovery Fees and Workout
Fees. The "Special Servicing Fee" is calculated on the basis of a 360-day year
consisting of twelve 30-day months, accrues at a rate (the "Special Servicing
Fee Rate") equal to [ ]% per annum and is computed on the basis of the same
principal amount respecting which any related interest payment due on such
Specially Serviced Mortgage Loan or REO Mortgage Loan, as the case may be.
However, earned Special Servicing Fees are payable out of general collections
on the Mortgage Loans then on deposit in the Certificate Account. The Special
Servicing Fee with respect to any Specially Serviced Mortgage Loan (or REO
Mortgage Loan) will cease to accrue if such loan (or the related REO Property)
is liquidated or if such loan becomes a Corrected Mortgage Loan. The Special
Servicer is entitled to a "Principal Recovery Fee" with respect to each
Specially Serviced Trust Fund Asset, which Principal Recovery Fee generally
will be in an amount equal to [ ]% of all whole or partial cash payments of
Liquidation Proceeds (as defined in the Prospectus) received in respect
thereof; provided, however, in no event shall the Principal Recovery Fee be
payable to the extent a Workout Fee is payable concerning the related cash
payments. However, no Principal Recovery Fee will be payable in connection
with, or out of, insurance proceeds, condemnation proceeds or Liquidation
Proceeds (as defined in the Prospectus) resulting from, the purchase of any
Specially Serviced Trust Fund Asset (i) by either Mortgage Loan Seller (as
described in this Prospectus Supplement under "DESCRIPTION OF THE MORTGAGE
POOL--Assignment of the Mortgage Loans; Repurchases and Substitutions" and
"--Representations and Warranties; Repurchases and Substitutions"), (ii) by
the Master Servicer, the Special Servicer, the Depositor or the Majority
Subordinate Certificateholder as described in this Prospectus Supplement under
"DESCRIPTION OF THE CERTIFICATES--Termination" or (iii) in certain other
limited circumstances. The Special Servicer also is entitled to a "Workout
Fee" with respect to each Corrected Mortgage Loan, which is generally equal to
[ ]% of all payments of interest and principal received on such Mortgage Loan
for so long as it remains a Corrected Mortgage Loan.

As additional servicing compensation, the Master Servicer or the Special
Servicer is entitled to retain all assumption and modification fees,
assumption application fees, late payment charges and penalty interest (to the
extent not used to offset interest on Advances) and Prepayment Interest
Excesses collected from borrowers on Mortgage Loans. In addition, each of the
Master Servicer and the Special Servicer is authorized to invest or direct the
investment of funds held in those accounts maintained by it that relate to the
Mortgage Loans or REO Properties, as the case may be, in certain short-term
United States government securities and other permitted investment grade
obligations, and the Master Servicer and the Special Servicer each will be
entitled to retain any interest or other income earned on such funds held in
those accounts maintained by it, but shall be required to cover any losses on
investments of funds held in those accounts maintained by it, from its own
funds without any right to reimbursement.

Each of the Master Servicer and Special Servicer is, in general, required to
pay all ordinary expenses incurred by it in connection with its servicing
activities under the Pooling and Servicing Agreement, including the fees of
any sub-servicers retained by it, and is not entitled to reimbursement
therefor except as expressly provided in the Pooling and Servicing Agreement.
However, each of the Master Servicer and Special Servicer is permitted to pay
certain of such expenses (including certain expenses incurred as a result of a
Mortgage Loan default) directly out of the Certificate Account and at times
without regard to the Mortgage Loan with respect to which such expenses were
incurred. See "DESCRIPTION OF THE CERTIFICATES--Distributions" in this
Prospectus Supplement and "DESCRIPTION OF THE POOLING AGREEMENTS--Certificate
Account" and "--Servicing Compensation and Payment of Expenses" in the
Prospectus.

As and to the extent described in this Prospectus Supplement under
"DESCRIPTION OF THE CERTIFICATES--P&I Advances," each of the Master Servicer
and the Trustee is entitled to receive interest, at the Reimbursement Rate, on
any reimbursable servicing expenses incurred by it. Such interest will
compound annually and will be paid, contemporaneously with the reimbursement
of the related servicing expense, first out of late payment charges and
penalty interest on such Mortgage Loan received during the related calendar
year in which such reimbursement is made and then in certain circumstances
from general collections on the Mortgage Loans then on deposit in the
Certificate Account.

Modifications, Waivers and Amendments

The Pooling and Servicing Agreement permits the Special Servicer to modify,
waive or amend any term of any Mortgage Loan if (a) it determines, in
accordance with the servicing standard described under "--General" above, that
it is appropriate to do so and (b) except as described in the following
paragraph, such modification, waiver or amendment, will not (i) affect the
amount or timing of any related payments of principal, interest or other
amount (including Prepayment Premiums and Yield Maintenance Charges) payable
under the Mortgage Loan, (ii) affect the obligation of the related borrower to
pay a Prepayment Premium or Yield Maintenance Charge or permit a principal
prepayment during the applicable Lockout Period, (iii) except as expressly
provided by the related Mortgage or in connection with a material adverse
environmental condition at the related Mortgaged Property, result in a release
of the lien of the related Mortgage on any material portion of such Mortgaged
Property without a corresponding principal prepayment in an amount not less
than the fair market value of the property released, (iv) if such Mortgage
Loan (A) with respect to [ ], is equal to or in excess of [ ]% of the then
aggregate current principal balances of all Mortgage Loans or $[ ], and (B)
with respect to [ ], is equal to or in excess of [ ]% of the then aggregate
current principal balances of all Mortgage Loans, permit the transfer of
equity interests in the related borrower or an equity owner of the borrower
that would result, in the aggregate during the term of the related Mortgage
Loan, in a transfer greater than [ ]% of the total interest in the borrower
and/or any equity owner of the borrower or a transfer of voting control in the
borrower or an equity owner of the borrower without the prior written
confirmation from each Rating Agency (as applicable) that such change will not
result in the qualification, downgrade or withdrawal of the ratings then
assigned to the Certificates or (v) in the good faith, reasonable judgment of
the Special Servicer, materially impair the security for the Mortgage Loan or
reduce the likelihood of timely payment of amounts due thereon.

Notwithstanding clause (b) of the preceding paragraph, the Special Servicer
may (i) reduce the amounts owing under any Specially Serviced Mortgage Loan by
forgiving principal, accrued interest and/or any Prepayment Premium or Yield
Maintenance Charge, (ii) reduce the amount of the Periodic Payment on any
Specially Serviced Mortgage Loan, including by way of a reduction in the
related Mortgage Rate, (iii) forbear in the enforcement of any right granted
under any Mortgage Note or Mortgage relating to a Specially Serviced Mortgage
Loan, (iv) extend the maturity date of any Mortgage Loan, and/or (v) accept a
principal prepayment during any Lockout Period; provided that (x) the related
borrower is in default with respect to the Specially Serviced Mortgage Loan
or, in the reasonable, good faith judgment of the Special Servicer, such
default is reasonably foreseeable, (y) in the reasonable, good faith judgment
of the Special Servicer, such modification, would increase the recovery to
Certificateholders on a net present value basis and (z) such modification,
waiver or amendment does not result in a tax being imposed on the Trust Fund
or cause any REMIC created pursuant to the Pooling and Servicing Agreement to
fail to qualify as a REMIC at any time the Certificates are outstanding. In no
event, however, is the Special Servicer permitted to (i) extend the maturity
date of a Mortgage Loan beyond a date that is two years prior to the Rated
Final Distribution Date or, without the prior written confirmation from [ ]
that such extension will not result in the downgrade or withdrawal of the
ratings then assigned to the Certificates, for more than three one-year
extensions, (ii) extend the maturity date of any Mortgage Loan which has a
Mortgage Rate below the then prevailing interest rate for comparable loans, as
determined by the Special Servicer, unless such Mortgage Loan is a Balloon
Loan and the related borrower has failed to make the Balloon Payment at its
scheduled maturity and such Balloon Loan is not a Specially Serviced Mortgage
Loan (other than by reason of failure to make the Balloon Payment) and has not
been delinquent in the preceding 12 months (other than with respect to the
Balloon Payment), in which case the Special Servicer may make up to three
one-year extensions at the existing Mortgage Rate for such Mortgage Loan (such
limitation of extensions made at a below market rate shall not limit the
ability of the Special Servicer to extend the maturity date of any Mortgage
Loan at an interest rate at or in excess of the prevailing rate for comparable
loans at the time of such modification), (iii) if the Mortgage Loan is secured
by a ground lease (and not also by the corresponding fee simple interest),
extend the maturity date of such Mortgage Loan beyond a date which is 10 years
(or, in the case of any Mortgage Loan that is a Balloon Loan or ARD Loan, 20
years) prior to the expiration of the term of such ground lease, (iv) reduce
the Mortgage Rate to a rate below the then prevailing interest rate for
comparable loans, as determined by the Special Servicer or (v) defer interest
due on any Mortgage Loan in excess of [ ]% of the Stated Principal Balance of
such Mortgage Loan or defer the collection of interest on any Mortgage Loan
without accruing interest on such deferred interest at a rate at least equal
to the Mortgage Rate of such Mortgage Loan.

The Special Servicer is required to notify the Trustee, the Master Servicer
and the Rating Agencies 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 10 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 Special Servicer. See
"DESCRIPTION OF THE CERTIFICATES--Reports to Certificateholders; Available
Information" in this Prospectus Supplement.

For any Mortgage Loan other than a Specially Serviced Mortgaged Loan and
subject to the rights of the Special Servicer, the Master Servicer is
responsible for any request by a borrower for the consent to modify, waive or
amend certain terms as specified in the Pooling and Servicing Agreement,
including, without limitation, (i) approving certain leasing activity, (ii)
approving certain substitute property managers and (iii) approving certain
consents with respect to right-of-ways and easements and consents to
subordination of the related Mortgage Loan to such easements or right-of-ways.

The Controlling Class Representative

Subject to the succeeding paragraph, the Controlling Class Representative is
entitled to advise the Special Servicer with respect to the following actions
of the Special Servicer, and the Special Servicer is not permitted to take any
of the following actions as to which the Controlling Class Representative has
objected in writing within ten business days of being notified thereof
(provided that if such written objection has not been received by the Special
Servicer within such ten business day period, then the Controlling Class
Representative's approval will be deemed to have been given):

         (i) any foreclosure upon or comparable conversion (which may include
     acquisitions of an REO Property) of the ownership of properties securing
     such of the Specially Serviced Mortgage Loans as come into and continue
     in default;

         (ii) any modification or waiver of a monetary term of a Mortgage Loan
     other than a modification consisting of the extension of the maturity
     date of a Mortgage Loan for one year or less;

         (iii) any proposed sale of a defaulted Mortgage Loan or REO Property
     (other than in connection with the termination of the Trust Fund as
     described under "DESCRIPTION OF THE CERTIFICATES --Termination" in this
     Prospectus Supplement);

         (iv) any determination to bring an REO Property into compliance with
     applicable environmental laws or to otherwise address hazardous materials
     located at an REO Property;

         (v) any acceptance of substitute or additional collateral for a
     Mortgage Loan unless permitted by the underlying loan documents;

         (vi) any waiver of a "due-on-sale" or "due-on-encumbrance" clause; and

         (vii) any acceptance of an assumption agreement releasing a borrower
     from liability under a Mortgage Loan.

In addition, the Controlling Class Representative may direct the Special
Servicer to take, or to refrain from taking, such other actions as the
Controlling Class Representative may deem advisable or as to which provision
is otherwise made in the Pooling and Servicing Agreement; provided that no
such direction and no objection contemplated by the prior paragraph may
require or cause the Special Servicer to violate any REMIC Provisions,
provision of the Pooling and Servicing Agreement or applicable law, including
the Special Servicer's obligation to act in accordance with the servicing
standards described under "--General" above, or expose the Master Servicer,
the Special Servicer, the Trust Fund or the Trustee to liability, or
materially expand the scope of the Special Servicer's responsibilities under
the Pooling and Servicing Agreement or cause the Special Servicer to act or
fail to act in a manner which, in the reasonable judgment of the Special
Servicer, is not in the best interests of the Certificateholders.

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

REO Properties; Sale of Mortgage Loans

If title to any Mortgaged Property is acquired by the Trustee on behalf of the
Certificateholders pursuant to foreclosure proceedings instituted by the
Special Servicer or otherwise, the Special Servicer, on behalf of such
holders, is required to sell the Mortgaged Property by the end of the third
calendar year following the year of acquisition, unless (i) the Internal
Revenue Service grants an extension of time to sell such property (an "REO
Extension") or (ii) it obtains an opinion of counsel generally to the effect
that the holding of the property for more than three years after the end of
the calendar year in which it was acquired will not result in the imposition
of a tax on the Trust Fund or cause any REMIC created pursuant to the Pooling
and Servicing Agreement to fail to qualify as a REMIC under the Code. Subject
to the foregoing, the Special Servicer is generally required to solicit bids
for any Mortgaged Property so acquired in such a manner as will be reasonably
likely to realize a fair price for such property. The Special Servicer may
retain an independent contractor to operate and manage any REO Property;
however, the retention of an independent contractor will not relieve the
Special Servicer of its obligations with respect to such REO Property.

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

Each of the Majority Subordinate Certificateholder (as defined in this
Prospectus Supplement), the Special Servicer and the Master Servicer, in that
order, has been granted a right of first refusal to purchase any defaulted
Mortgage Loan at a cash price equal to the outstanding principal balance of
such Mortgage Loan as of the date of purchase, all accrued but unpaid
interest, and related fees and expenses. If such interested parties refuse to
exercise such right, the Special Servicer may offer to sell any defaulted
Mortgage Loan if the Special Servicer determines, consistent with the
Servicing Standard, that such sale would be in the best economic interest of
the Trust Fund. In connection with such a sale, the Special Servicer is not
obligated to accept the highest bid if the Special Servicer determines, in
accordance with the Servicing Standard, that rejection of the highest bid
would be in the best interest of the Certificateholders.

Inspections; Collection of Operating Information

The Special Servicer is required, at the Trust Fund's expense, to perform or
cause to be performed a physical inspection of a Mortgaged Property as soon as
practicable after the related Mortgage Loan becomes a Specially Serviced
Mortgage Loan and annually thereafter so long as it remains a Specially
Serviced Mortgage Loan. In addition, with respect to each Mortgage Loan (other
than a Specially Serviced Mortgage Loan) with a principal balance at the time
of such inspection of more than or equal to $[ ] or [ ]% of the then current
principal balance of all Mortgage Loans, the Master Servicer is required to
inspect or cause to be inspected the related Mortgaged Property every calendar
year and with respect to each Mortgage Loan (other than a Specially Serviced
Mortgage Loan) with a principal balance at the time of such inspection of less
than $[ ] and [ ]% of the then current principal balance of all Mortgage Loans
once every other year. The Special Servicer and the Master Servicer each will
be required to prepare a written report of each such inspection performed by
it that describes the condition of the Mortgaged Property and that specifies
the existence with respect thereto of any sale, transfer or abandonment or any
material change in its condition or value.

The Special Servicer or the Master Servicer is also required consistent with
the Servicing Standard to collect from the related borrower and review the
quarterly and annual operating statements of each Mortgaged Property and to
cause annual operating statements to be prepared for each REO Property.
Generally, the Mortgage Loans require the related borrower to deliver an
annual property operating statement. However, there can be no assurance that
any operating statements required to be delivered will in fact be delivered,
nor is the Master Servicer or 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 Special Servicer or the Master Servicer,
as applicable. See "DESCRIPTION OF THE CERTIFICATES--Reports to
Certificateholders; Available Information" in this Prospectus Supplement.

<PAGE>

                        DESCRIPTION OF THE CERTIFICATES

General

The First Union National Bank Commercial Mortgage Trust, Commercial Mortgage
Pass-Through Certificates, Series 20[ ] -[ ] (the "Certificates") will be
issued pursuant to a Pooling and Servicing Agreement, dated as of [ ] [ ] ,
20[ ] , among the Depositor, the Master Servicer, the Special Servicer, and
the Trustee (the "Pooling and Servicing Agreement"). The Certificates
represent in the aggregate the entire beneficial ownership interest in a trust
fund (the "Trust Fund") consisting primarily of: (i) the Mortgage Loans and
all payments and other collections in respect of the Mortgage Loans received
or applicable to periods after the Cut-Off Date (exclusive of payments of
principal and interest due, and principal prepayments received, on or before
the Cut-Off Date and in the case of Semi-Annual Loans, interest accrued before
the Cut-Off Date); (ii) any REO Property acquired on behalf of the Trust Fund;
(iii) such funds or assets as from time to time are deposited in the
Certificate Account, the Distribution Account, the REO Accounts and the
Interest Reserve Account (see "DESCRIPTION OF THE POOLING
AGREEMENTS--Certificate Account" in the Prospectus); and (iv) certain rights
of the Depositor under the Mortgage Loan Purchase Agreements relating to
Mortgage Loan document delivery requirements and the representations and
warranties of the Mortgage Loan Sellers regarding the Mortgage Loans.

The Certificates consist of the following classes (each, a "Class") designated
as: (i) the Class [ ] and Class [ ] Certificates (together, the "Class [ ]
Certificates"); (ii) the Class [ ], Class [ ], Class [ ], Class [ ], Class [
], Class [ ], Class [ ], Class [ ], Class [ ], Class [ ], Class [ ]
Certificates and Class [ ] Certificates (collectively, the "Subordinate
Certificates" and, together with the Class [ ] Certificates, the "Sequential
Pay Certificates"); (iii) the Class [ ] Certificates (collectively with the
Sequential Pay Certificates, the "REMIC Regular Certificates"); and (iv) the
Class [ ], Class [ ] and Class [ ] Certificates (collectively, the "REMIC
Residual Certificates").

Only the Class [ ], Class [ ], Class [ ] and Class [ ] Certificates
(collectively, the "Offered Certificates") are offered hereby. The Class [ ],
Class [ ], Class [ ], Class [ ], Class [ ], Class [ ], Class [ ], Class [ ],
Class [ ], Class [ ] and Class [ ] Certificates (collectively, the
"Non-Offered Certificates") and the REMIC Residual Certificates have not been
registered under the Securities Act and are not offered hereby. Accordingly,
information in this Prospectus Supplement regarding the terms of the
Non-Offered Certificates is provided solely because of its potential relevance
to a prospective purchaser of an Offered Certificate.

Registration and Denominations

The Offered Certificates will be made available in book-entry format through
the facilities of The Depository Trust Company ("DTC"). The Class [ ], Class [
] and Class [ ] Certificates will be offered in denominations of not less than
$[ ] actual principal amount and in integral multiples of $[ ] in excess
thereof. The Class [ ] Certificates will be offered in minimum denominations
of $[ ] notional amount and in integral multiples of $[ ] in excess of those
amounts.

Holders of Offered Certificates may hold their Certificates through DTC (in
the United States) or Clearstream Banking, societe anonyme ("Clearstream")")
or Euroclear (in Europe) if they are Participants of such respective system,
or indirectly through organizations that are Participants in such systems. and
Euroclear will hold omnibus positions on behalf of the Clearstream
Participants and the Euroclear Participants, respectively, through customers'
securities accounts in Clearstream and Euroclear's names on the books of their
respective depositaries (collectively, the "Depositaries") which in turn will
hold such positions in customers' securities accounts in the Depositaries'
names on the books of DTC. DTC is a limited-purpose trust company organized
under the New York Banking Law, a "banking organization" within the meaning of
the New York Banking Law, 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 Section 17A of the Securities
Exchange Act of 1934, as amended. DTC was created to hold securities for its
Participants and to facilitate the clearance and settlement of securities
transactions between Participants through electronic computerized
book-entries, thereby eliminating the need for physical movement of
certificates. Participants include securities brokers and dealers, banks,
trust companies and clearing corporations. Indirect access to the DTC system
also is available to others such as banks, brokers, dealers and trust
companies that clear through or maintain a custodial relationship with a
Participant, either directly or indirectly ("Indirect Participants").

Transfers between DTC Participants will occur in accordance with DTC rules.
Transfers between Clearstream Participants and Euroclear Participants will
occur in accordance with their applicable rules and operating procedures.

Cross-market transfers between persons holding directly or indirectly through
DTC, on the one hand, and directly through Clearstream Participants or
Euroclear Participants, on the other, will be effected in DTC in accordance
with DTC rules on behalf of the relevant European international clearing
system by its Depositary; however, such cross-market transactions will require
delivery of instructions to the relevant European international clearing
system by the counterparty in such system in accordance with its rules and
procedures and within its established deadlines (European time). The relevant
European international clearing system will, if the transaction meets its
settlement requirements, deliver instructions to its Depositary to take action
to effect final settlement on its behalf by delivering or receiving securities
in DTC, and making or receiving payment in accordance with normal procedures
for same-day funds settlement applicable to DTC. Clearstream Participants and
Euroclear Participants may not deliver instructions directly to the
Depositaries.

Because of time-zone differences, credits of securities in Clearstream or
Euroclear as a result of a transaction with a DTC Participant will be made
during the subsequent securities settlement processing, dated the business day
following the DTC settlement date, and such credits or any transactions in
such securities settled during such processing will be reported to the
relevant Clearstream Participant or Euroclear Participant on such business
day. Cash received in Clearstream or Euroclear as a result of sales of
securities by or through a Clearstream Participant or a Euroclear Participant
to a DTC Participant will be received with value on the DTC settlement date
but will be available in the relevant Clearstream or Euroclear cash account
only as of the business day following settlement in DTC.

The holders of Offered Certificates that are not Participants or Indirect
Participants but desire to purchase, sell or otherwise transfer ownership of,
or other interests in, Offered Certificates may do so only through
Participants and Indirect Participants. In addition, holders of Offered
Certificates will receive all distributions of principal and interest from the
Trustee through the Participants who in turn will receive them from DTC.
Similarly, reports distributed to Certificateholders pursuant to the Pooling
and Servicing Agreement and requests for the consent of Certificateholders
will be delivered to beneficial owners only through DTC, Euroclear,
Clearstream and their respective Participants. Under a book-entry format,
holders of Offered Certificates may experience some delay in their receipt of
payments, reports and notices, since such payments, reports and notices will
be forwarded by the Trustee to Cedel & Co., as nominee for DTC. DTC will
forward such payments, reports and notices to its Participants, which
thereafter will forward them to Indirect Participants, Clearstream, Euroclear
or holders of Offered Certificates, as applicable.

Under the rules, regulations and procedures creating and affecting DTC and its
operations (the "Rules"), DTC is required to make book-entry transfers of
Offered Certificates among Participants on whose behalf it acts with respect
to the Offered Certificates and to receive and transmit distributions of
principal of, and interest on, the Offered Certificates. Participants and
Indirect Participants with which the holders of Offered Certificates have
accounts with respect to the Offered Certificates similarly are required to
make book-entry transfers and receive and transmit such payments on behalf of
their respective holders of Offered Certificates. Accordingly, although the
holders of Offered Certificates will not possess the Offered Certificates, the
Rules provide a mechanism by which Participants will receive payments on
Offered Certificates and will be able to transfer their interest.

Because DTC can only act on behalf of Participants, who in turn act on behalf
of Indirect Participants and certain banks, the ability of a holder of Offered
Certificates to pledge such Certificates to persons or entities that do not
participate in the DTC system, or to otherwise act with respect to such
Certificates, may be limited due to the lack of a physical certificate for
such Certificates.

DTC has advised the Depositor that it will take any action permitted to be
taken by a holder of an Offered Certificate under the Pooling and Servicing
Agreement only at the direction of one or more Participants to whose accounts
with DTC the Offered Certificates are credited. DTC may take conflicting
actions with respect to other undivided interests to the extent that such
actions are taken on behalf of Participants whose holdings include such
undivided interests.

Except as required by law, none of the Depositor, the Underwriters, the Master
Servicer, nor the Trustee will have any liability for any aspect of the
records relating to or payments made on account of beneficial ownership
interests in the Offered Certificates held by Cede & Co., as nominee for DTC,
or for maintaining, supervising or reviewing any records relating to such
beneficial ownership interests.

Clearstream is incorporated under the laws of Luxembourg as a professional
depository. Clearstream holds securities for its participating organizations (
"Clearstream Participants") and facilitates the clearance and settlement of
securities transactions between Clearstream Participants through electronic
book-entry changes in accounts of Clearstream Participants, thereby
eliminating the need for physical movement of certificates. Transactions may
be settled in Clearstream in any of 28 currencies, including United States
dollars. Clearstream provides to its Clearstream Participants, among other
things, services for safekeeping, administration, clearance and settlement of
internationally traded securities and securities lending and borrowing.
Clearstream interfaces with domestic markets in several countries. As a
professional depository, [Cedel] is subject to regulation by the Luxembourg
Monetary Institute. Clearstream Participants are recognized financial
institutions around the world, including underwriters, securities brokers and
dealers, banks, trust companies, clearing corporations and certain other
organizations and may include the Underwriters. Indirect access to [Cedel] is
also available to others, such as banks, brokers, dealers and trust companies
that clear through or maintain a custodial relationship with a Clearstream
Participant, either directly or indirectly.

Euroclear was created in 1968 to hold securities for participants of the
Euroclear system ( "Euroclear Participants") and to clear and settle
transactions between Euroclear Participants through simultaneous electronic
book-entry delivery against payment, thereby eliminating the need for physical
movement of certificates and any risk from lack of simultaneous transfers of
securities and cash. Transactions may now be settled in any of 27 currencies,
including United States dollars. The Euroclear system includes various other
services, including securities lending and borrowing and interfaces with
domestic markets in several countries generally similar to the arrangements
for cross-market transfers with DTC described above. Euroclear is operated by
Morgan Guaranty Trust Company of New York, Brussels, Belgium office (the
"Euroclear Operator"), under the contract with Euroclear Clearance System,
S.C., a Belgian cooperative corporation (the "Cooperative"). All operations
are conducted by the Euroclear Operator, and all Euroclear securities
clearance accounts and Euroclear cash accounts are accounts with the Euroclear
Operator, not the Cooperative. The Cooperative establishes policy for the
Euroclear system on behalf of Euroclear Participants. Euroclear Participants
include banks (including central banks), securities brokers and dealers and
other professional financial intermediaries and may include the Underwriters.
Indirect access to the Euroclear system is also available to other firms that
clear through or maintain a custodial relationship with a Euroclear
Participant, either directly or indirectly.

The Euroclear Operator is the Belgian branch of a New York banking corporation
which is a member bank of the Federal Reserve System. As such, it is regulated
and examined by the Board of Governors of the Federal Reserve System and the
New York State Banking Department, as well as by the Belgian Banking
Commission.

Securities clearance accounts and cash accounts with the Euroclear Operator
are governed by the Terms and Conditions Governing Use of Euroclear and the
related Operating Procedures of the Euroclear System and applicable Belgian
law (collectively, the "Terms and Conditions"). The Terms and Conditions
govern transfers of securities and cash within the Euroclear system,
withdrawal of securities and cash from the Euroclear system, and receipts of
payments with respect to securities in the Euroclear system. All securities in
the Euroclear system are held on a fungible basis without attribution of
specific certificates to specific securities clearance accounts. The Euroclear
Operator acts under the Terms and Conditions only on behalf of Euroclear
Participants and has no record of or relationship with persons holding through
Euroclear Participants.

The information in this Prospectus Supplement concerning DTC, Clearstream or
Euroclear and their book-entry systems has been obtained from sources believed
to be reliable, but the Depositor takes no responsibility for the accuracy or
completeness thereof.

Certificate Balances and Notional Amount

Subject to a permitted variance of plus or minus [ ]%, the respective Classes
of Sequential Pay Certificates will have the Certificate Balances representing
the approximate percentage of the Cut-Off Date Pool Balance as set forth in
the following table:

                       Closing Date   Percentage of
                        Certificate   Cut-off Date
Class of Certificate                    Balance               Pool Balance

The "Certificate Balance" of any Class of Sequential Pay Certificates
outstanding at any time represents the maximum amount that the holders thereof
are entitled to receive as distributions allocable to principal from the cash
flow on the Mortgage Loans and the other assets in the Trust Fund. The
Certificate Balance of each Class of Sequential Pay 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.

The Class [ ] Certificates do not have a Certificate Balance, but represent
the right to receive distributions of interest in an amount equal to the
aggregate interest accrued on the notional amount of each of the [ ]
Components, as described in this Prospectus Supplement. The Class [ ]
Certificates have [ ] separate components (each an "[ ] Component"), each
corresponding to a different Class of Sequential Pay Certificates. Each such [
] Component has the same letter and/or numerical designation as its related
Class of Sequential Pay Certificates. The notional amount of each [ ]
Component will equal the Certificate Balance of the corresponding Class of
Sequential Pay Certificates outstanding from time to time. On the Closing
Date, the aggregate of the notional amounts of all the [ ] Components will
equal approximately $[ ], which amount will equal the Cut-Off Date Pool
Balance. References in this Prospectus Supplement to the "notional amount" of
the Class [ ] Certificates shall mean the aggregate of the notional amounts of
the [ ] Components.

The Certificate Balance of any Class of Sequential Pay Certificates may be
increased by the amount, if any, of Certificate Deferred Interest added to
such Class's Certificate Balance. With respect to any Mortgage Loan as to
which the Mortgage Rate has been reduced through a modification on any
Distribution Date, "Mortgage Deferred Interest" is the amount by which (a)
interest accrued at such reduced rate is less than (b) the amount of interest
that would have accrued on such Mortgage Loan at the Mortgage Rate before such
reduction, to the extent such amount has been added to the outstanding
principal balance of such Mortgage Loan. On each Distribution Date the amount
of interest distributable to a Class of Sequential Pay Certificates will be
reduced by the amount of Mortgage Deferred Interest allocable to such Class
(any such amount, "Certificate Deferred Interest"), such allocation being in
reverse alphabetical order. The Certificate Balance of each Class of
Sequential Pay Certificates to which Certificate Deferred Interest has been so
allocated on a Distribution Date will be increased by the amount of
Certificate Deferred Interest.

The REMIC Residual Certificates do not have Certificate Balances or notional
amounts, but 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 have been made on all the REMIC
Regular Certificates.

Pass-Through Rates

The Pass-Through Rate applicable to the Class [ ] and Class [ ] Certificates
for each Distribution Date will equal the respective fixed rate per annum set
forth on the front cover of this Prospectus Supplement. The Pass-Through Rate
applicable to the Class [ ] Certificates for each Distribution Date will equal
the lesser of the rate set forth on the cover of this Prospectus Supplement
and the Weighted Average Net Mortgage Rate as of the commencement of the
related Interest Accrual Period. Interest will accrue for each Class of
Certificates (other than the REMIC Residual Certificates) during the calendar
month prior to the related Distribution Date (each such period, an "Interest
Accrual Period") and will be calculated assuming that each month has 30 days
and a 360-day year. Each [ ] Component accrues interest on its related
notional amount. The interest rate applicable to each [ ] Component for any
Distribution Date will equal the excess, if any, of the Weighted Average Net
Mortgage Rate for any Distribution Date over the Pass-Through Rate applicable
to the corresponding Class of Sequential Pay Certificates. Because the
Pass-Through Rates applicable to the Class [ ] and Class [ ] Certificates is
equal to the Weighted Average Net Mortgage Rate, the Pass-Through Rate
applicable to the corresponding [ ] Components will be zero.

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 on the first day of such Collection
Period; provided that, if the Mortgage Rate for any Mortgage Loan has been
modified in connection with a bankruptcy or similar proceeding involving the
related borrower or a modification, waiver or amendment granted or agreed to
by the Special Servicer, the Weighted Average Net Mortgage Rate for such
Mortgage Loan will be calculated without regard to such event. The "Net
Mortgage Rate" for each Mortgage Loan will generally equal (x) the Mortgage
Rate in effect for such Mortgage Loan as of the Cut-Off Date, minus (y) the
applicable Administrative Cost Rate for such Mortgage Loan. Notwithstanding
the foregoing, if any Mortgage Loan does not accrue interest on the basis of a
360-day year consisting of twelve 30-day months (which is the basis on which
interest accrues in respect of the REMIC Regular Certificates), then, solely
for purposes of calculating the Weighted Average Net Mortgage Rate for each
Distribution Date, the Mortgage Rate of such Mortgage Loan in effect during
any calendar month will be deemed to be the annualized rate at which interest
would have to accrue in respect of such loan on a 30/360 basis in order to
derive the aggregate amount of interest (other than default interest) actually
accrued in respect of such loan during such calendar month; provided, however,
that, with respect to each Interest Reserve Loan (as defined in this
Prospectus Supplement), the Mortgage Rate in effect during (a) December of
each year that does not immediately precede a leap year, (b) January of each
year and (c) February of each year, will be the per annum rate stated in the
related Mortgage Note. The "Stated Principal Balance" of each Mortgage Loan
outstanding at any time will generally be an amount equal to the principal
balance thereof as of the Cut-Off Date, (a) reduced on each Distribution Date
(to not less than zero) by (i) any payments or other collections (or advances
in lieu thereof) of principal of such Mortgage Loan that are due or received,
as the case may be, during the related Collection Period and are distributed
on the Certificates on such Distribution Date and (ii) the principal portion
of any Realized Loss incurred in respect of such Mortgage Loan during the
related Collection Period and (b) increased on each Distribution Date by any
Mortgage Deferred Interest added to the principal balance of such Mortgage
Loan on such Distribution Date. The Stated Principal Balance of a Mortgage
Loan may also be reduced in connection with any forced reduction of the actual
unpaid principal balance thereof imposed by a court presiding over a
bankruptcy proceeding in which the related borrower is a debtor.
Notwithstanding the foregoing, if any Mortgage Loan is paid in full,
liquidated or otherwise removed from the Trust Fund, commencing as of the
first Distribution Date following the Collection Period during which such
event occurred, the Stated Principal Balance of such Mortgage Loan will be
zero.

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

Distributions

General. Distributions on the Certificates are made by the Trustee, to the
extent of the Available Distribution Amount, 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 with the same force and effect (each, a "Distribution Date");
provided, however, that the Distribution Date will be no earlier than the
fourth business day following the related Determination Date. Except as
described below, all such distributions will be made to the persons in whose
names the Certificates are registered (the "Certificateholders") at the close
of business on the last business day of the month preceding the month in which
the related Distribution Date occurs and shall be made by wire transfer of
immediately available funds, if such Certificateholder shall have provided
wiring instructions no less than five business days prior to such record date,
or otherwise by check mailed to the address of such Certificateholder as it
appears in the Certificate register. The final distribution on any Certificate
(determined without regard to any possible future reimbursement of any
Realized Loss or Additional Trust Fund Expense previously allocated to such
Certificate) will be made 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
first Distribution Date on which investors in the Offered Certificates may
receive distributions will be the Distribution Date occurring in [ ] [ ], 20[
] .

The Available Distribution Amount. The aggregate amount available for
distributions of interest and principal 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 or in respect of the
     Mortgage Loans and any REO Properties by the Master Servicer as of the
     close of business on the related Determination Date and not previously
     distributed with respect to the Certificates or applied for any other
     permitted purpose, exclusive of any portion thereof that represents one
     or more of the following:

               (i) any Periodic Payments collected but due on a Due Date after
          the related Collection Period;

               (ii) any Prepayment Premiums and Yield Maintenance Charges;

               (iii) all amounts in the Certificate Account that are payable
          or reimbursable to any person other than the Certificateholders,
          including any Servicing Fees and Trustee Fees;

               (iv) any amounts deposited in the Certificate Account in error;

               (v) any Additional Interest on the ARD Loans; and

               (vi) if such Distribution Date occurs during February of any
          year or during January of any year that is not a leap year, the
          Interest Reserve Amounts with respect to the Interest Reserve Loans
          to be deposited in the Interest Reserve Account and held for future
          distribution;

         (b) all P&I Advances made by the Master Servicer or the Trustee with
     respect to such Distribution Date;

         (c) any Compensating Interest Payment made by the Master Servicer to
     cover the aggregate of any Prepayment Interest Shortfalls experienced
     during the related Collection Period; and

         (d) if such Distribution Date occurs during March of any year, the
     aggregate of the Interest Reserve Amounts then on deposit in the Interest
     Reserve Account in respect of each Interest Reserve Loan.

See "SERVICING OF THE MORTGAGE LOANS--Servicing and Other Compensation and
Payment of Expenses" in this Prospectus Supplement, "--P&I Advances" below and
"DESCRIPTION OF THE POOLING AGREEMENTS--Certificate Account" in the
Prospectus.

Any Prepayment Premiums or Yield Maintenance Charges actually collected will
be distributed separately from the Available Distribution Amount. See
"--Distributions--Allocation of Prepayment Premiums and Yield Maintenance
Charges."

Interest Reserve Account. The Master Servicer has established and will
maintain an "Interest Reserve Account" in the name of the Trustee for the
benefit of the holders of the Certificates. With respect to each Distribution
Date occurring in February and each Distribution Date occurring in any January
which occurs in a year that is not a leap year, there will be deposited to the
Interest Reserve Account in respect of each Mortgage Loan bearing interest
computed on an actual/360 basis (the "Interest Reserve Loans") an amount equal
to one day's interest at the related Net Mortgage Rate on its Stated Principal
Balance, as of the Due Date in the month in which such Distribution Date
occurs, to the extent a Periodic Payment or P&I Advance is timely made in
respect thereof for such Due Date (all amounts so deposited in any consecutive
January (if applicable) and February in respect of each Interest Reserve Loan,
the "Interest Reserve Amount"). With respect to each Distribution Date
occurring in March, there will be withdrawn from the Interest Reserve Account
in respect of each Interest Reserve Loan the amount by which thirty days'
interest at the Net Mortgage Rate exceeds the amount of interest that actually
accrues on such Mortgage Loan, and such withdrawn amount is to be included as
part of the Available Distribution Amount for such Distribution Date.

Application of the Available Distribution Amount. On each Distribution Date,
the Trustee will (except as otherwise described under "--Termination" below)
apply amounts on deposit in the Certificate Account, to the extent of the
Available Distribution Amount, in the following order of priority:

         (1) to distributions of interest to the holders of the Class [ ],
     Class [ ] and Class [ ] Certificates (in each case, so long as any such
     Class remains outstanding), pro rata, in accordance with the respective
     amounts of Distributable Certificate Interest (as defined in this
     Prospectus Supplement) in respect of such Classes of Certificates on such
     Distribution Date, in an amount equal to all Distributable Certificate
     Interest in respect of each such Class of Certificates for such
     Distribution Date and, to the extent not previously paid, for all prior
     Distribution Dates;

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

         (3) after 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
     respect of the Class [ ] Certificates;

         (4) to distributions to the holders of the Class [ ] and Class [ ]
     Certificates, pro rata, in accordance with the respective amounts of
     Realized Losses and Additional Trust Fund Expenses, if any, previously
     allocated to such Classes of Certificates and for which no reimbursement
     has previously been received, to reimburse such holders for all such
     Realized Losses and Additional Trust Fund Expenses, if any;

         (5) 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;

         (6) after 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
     respect of the Class [ ] Certificates on such Distribution Date;

         (7) 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;

         (8) 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;

         (9) after 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 respect of the Class [ ] and/or Class [ ] Certificates on
     such Distribution Date;

         (10) 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;

         (11) 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;

         (12) after 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 respect of the Class [ ], Class [ ] and/or Class [ ]
     Certificates on such Distribution Date;

         (13) 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;

         (14) 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;

         (15) after the Class [ ], 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 respect of the Class [ ], Class [ ], Class
     [ ] and/or Class [ ] Certificates;

         (16) 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;

         (17) 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;

         (18) after the Class [ ], Class [ ], 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 respect of the Class [ ], Class [ ], Class
     [ ], Class [ ] and/or Class [ ] Certificates;

         (19) 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;

         (20) 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;

         (21) after the Class [ ], Class [ ], Class [ ], 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 respect of the
     Class [ ], Class [ ], Class [ ], Class [ ], Class [ ] and/or Class [ ]
     Certificates;

         (22) 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;

         (23) 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;

         (24) after the Class [ ], Class [ ], Class [ ], Class [ ], 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 respect of the
     Class [ ], Class [ ], Class [ ], Class [ ], Class [ ], Class [ ] and/or
     Class [ ] Certificates;

         (25) 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;

         (26) 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;

         (27) after the Class [ ], Class [ ], Class [ ], Class [ ], Class [ ],
     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
     respect of the Class [ ], Class [ ], Class [ ], Class [ ], Class [ ],
     Class [ ], Class [ ] and/or Class [ ] Certificates;

         (28) 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;

         (29) 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;

         (30) after the Class [ ], Class [ ], Class [ ], Class [ ], Class [ ],
     Class [ ], 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 respect of the Class [ ], Class [ ], Class [ ], Class [ ],
     Class [ ], Class [ ], Class [ ], Class [ ] and/or Class [ ] Certificates;

         (31) 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;

         (32) 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;

         (33) after the Class [ ] , Class [ ], Class [ ], Class [ ], Class [
     ], Class [ ], Class [ ], 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 respect of the Class [ ], Class [ ], Class [ ], Class [ ],
     Class [ ], Class [ ], Class [ ], Class [ ], Class [ ] and/or Class [ ]
     Certificates;

         (34) 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;

         (35) 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;

         (36) after the Class [ ] , Class [ ], Class [ ], Class [ ], Class [
     ], Class [ ], Class [ ], Class [ ], 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 respect of the Class [ ], Class [ ], Class
     [ ], Class [ ], Class [ ], Class [ ], Class [ ], Class [ ], Class [ ],
     Class [ ] and/or Class [ ] Certificates;

         (37) 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;

         (38) 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;

         (39) after the Class [ ], Class [ ], Class [ ], Class [ ], Class [ ],
     Class [ ], Class [ ], Class [ ], Class [ ], 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 respect of the Class [ ], Class [
     ], Class [ ], Class [ ], Class [ ], Class [ ], Class [ ], Class [ ],
     Class [ ], Class [ ], Class [ ] and/or Class [ ] Certificates;

         (40) 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

         (41) to distributions to the holders of the REMIC Residual
     Certificates in an amount equal to the balance, if any, of the Available
     Distribution Amount remaining after the distributions to be made on such
     Distribution Date as described in clauses (1) through (40) above;

provided that, on each Distribution Date, if any, after the aggregate of the
Certificate Balances of the Subordinate Certificates has been reduced to zero
(prior to retirement of the Class [ ] Certificates) as a result of the
allocations of Realized Losses and Additional Trust Fund Expenses, and in any
event on the final Distribution Date in connection with a termination of the
Trust Fund (see "DESCRIPTION OF THE CERTIFICATES--Termination" in this
Prospectus Supplement), the payments of principal to be made as contemplated
by clauses (2) and (3) above with respect to the Class [ ] Certificates will
be so made to the holders of the respective Classes of such Certificates up to
an amount equal to, and pro rata as between such Classes in accordance with,
the respective then outstanding Certificate Balances of such Classes of
Certificates and without regard to the Principal Distribution Amount for such
date.

Distributable Certificate Interest. The "Distributable Certificate Interest"
in respect of each Class of REMIC Regular Certificates for each Distribution
Date equals the Accrued Certificate Interest in respect of such Class of
Certificates for such Distribution Date, reduced (other than in the case of
the Class [ ] Certificates) (to not less than zero) by (i) such Class's
allocable share (calculated as described below) of the aggregate of any
Prepayment Interest Shortfalls resulting from voluntary principal prepayments
made on the Mortgage Loans during the related Collection Period that are not
covered by the Master Servicer's Compensating Interest Payment for such
Distribution Date (the aggregate of such Prepayment Interest Shortfalls that
are not so covered, as to such Distribution Date, the "Net Aggregate
Prepayment Interest Shortfall") and (ii) any Certificate Deferred Interest
allocated to such Class of REMIC Regular Certificates.

The "Accrued Certificate Interest" in respect of each Class of Sequential Pay
Certificates for each Distribution Date will equal one month's interest at the
Pass-Through Rate applicable to such Class of Certificates for such
Distribution Date accrued for the related Interest Accrual Period on the
related Certificate Balance outstanding immediately prior to such Distribution
Date. The "Accrued Certificate Interest" in respect of the Class [ ]
Certificates for any Distribution Date will equal the aggregate of one month's
interest at the applicable Pass-Through Rate on the notional amount of each [
] Component outstanding immediately prior to such Distribution Date. Accrued
Certificate Interest will be calculated on a 30/360 basis.

The portion of the Net Aggregate Prepayment Interest Shortfall for any
Distribution Date that is allocable to each Class of REMIC Regular
Certificates (other than the Class [ ] Certificates) will equal the product of
(a) such Net Aggregate Prepayment Interest Shortfall, multiplied by (b) a
fraction, the numerator of which is equal to the 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 in
respect of all Classes of REMIC Regular Certificates (other than the Class [ ]
Certificates) for such Distribution Date.

Principal Distribution Amount. The "Principal Distribution Amount" for each
Distribution Date will generally equal the aggregate of the following (without
duplication) to the extent paid by the related borrower during the related
Collection Period or advanced by the Master Servicer or the Trustee, as
applicable:

         (a) the aggregate of the principal portions of all Scheduled Payments
     (other than Balloon Payments) and of 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, to
     the extent not previously paid by the related borrower or advanced by the
     Master Servicer or Trustee, as applicable, prior to such 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 (including any Balloon Payment), 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 the principal portion of all Liquidation
     Proceeds, Insurance Proceeds (each as defined in the Prospectus),
     condemnation awards and proceeds of Mortgage Loan repurchases and
     Substitution Shortfall Amounts and, to the extent not otherwise included
     in clause (a), (b) or (c) above, payments and other amounts 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 is
the amount of the Periodic Payment (including Balloon Payments) that is or
would have been, as the case may be, due thereon on such date, without regard
to any waiver, modification or amendment of such Mortgage Loan granted or
agreed to by the Special Servicer or otherwise resulting from a bankruptcy or
similar proceeding involving the related borrower, without regard to the
accrual of Additional Interest on or the application of any Excess Cash Flow
to pay principal on an ARD Loan, without regard to any acceleration of
principal by reason of default, and with the assumption that each prior
Scheduled Payment has been made in a timely manner. The "Assumed Scheduled
Payment" is an amount deemed due (i) on any Balloon Loan that is delinquent in
respect of its Balloon Payment beyond the first Determination Date that
follows its stated maturity date and (ii) on an REO Mortgage Loan. 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, if any, and to accrue interest at the Mortgage
Rate in effect as of the Closing Date. The Assumed Scheduled Payment deemed
due on any REO Mortgage Loan on each Due Date that the related REO Property
remains part of the Trust Fund will equal the Scheduled Payment that would
have been due in respect of such Mortgage Loan on such Due Date had it
remained outstanding (or, if such Mortgage Loan was a Balloon Mortgage Loan
and such Due Date coincides with or follows what had been its stated maturity
date, the Assumed Scheduled Payment that would have been deemed due in respect
of such Mortgage Loan on such Due Date had it remained outstanding).

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, for
purposes of determining (i) distributions on the Certificates, (ii)
allocations of Realized Losses and Additional Trust Fund Expenses to the
Certificates, and (iii) the amount of Trustee Fees and Servicing Fees payable
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 (net of related
operating costs) will be "applied" by the Master Servicer as principal,
interest and other amounts that would have been "due" on such Mortgage Loan,
and the Master Servicer will be required to make P&I Advances in respect of
such Mortgage Loan, in all cases as if such Mortgage Loan had remained
outstanding. References to "Mortgage Loan" or "Mortgage Loans" in the
definitions of "Principal Distribution Amount" and "Weighted Average Net
Mortgage Rate" are intended to include any Mortgage Loan as to which the
related Mortgaged Property has become an REO Property (an "REO Mortgage
Loan").

Allocation of Prepayment Premiums and Yield Maintenance Charges. In the event
a borrower is required to pay any Yield Maintenance Charge or any Prepayment
Premium, the amount of such payments actually collected will be distributed in
respect of the Offered Certificates and the Class [ ], Class [ ], Class [ ]
and Class [ ] Certificates as set forth below. "Yield Maintenance Charges" are
fees paid or payable, as the context requires, as a result of a prepayment of
principal on a Mortgage Loan, which fees have been calculated (based on
Scheduled Payments on such Mortgage Loan) to compensate the holder of the
Mortgage for reinvestment losses based on the value of a discount rate at or
near the time of prepayment. Any other fees paid or payable, as the context
requires, as a result of a prepayment of principal on a Mortgage Loan, which
are calculated based upon a specified percentage (which may decline over time)
of the amount prepaid are considered "Prepayment Premiums."

Prepayment Premiums collected on a Mortgage Loan during the related Collection
Period will be distributed as follows: on each Distribution Date and with
respect to the collection of any Prepayment Premiums, the holders of each
Class of Offered Certificates and the Class [ ], Class [ ], Class [ ] and
Class [ ] Certificates then entitled to distributions of principal on such
Distribution Date will be entitled to an amount of Prepayment Premiums equal
to the product of (a) the amount of such Prepayment Premiums, multiplied by
(b) a fraction, the numerator of which is equal to the amount of principal
distributable to such Class of Offered Certificates or applicable Non-Offered
Certificates on such Distribution Date, and the denominator of which is the
Principal Distribution Amount for such Distribution Date, multiplied by (c) [
]%. The remaining portion of Prepayment Premiums will be distributed to the
Class [ ] Certificates.

Yield Maintenance Charges collected on a Mortgage Loan during the related
Collection Period will be distributed as follows: on each Distribution Date
and with respect to the collection of any Yield Maintenance Charges, the
holders of each Class of Offered Certificates or applicable Non-Offered
Certificates then entitled to distributions of principal on such Distribution
Date will be entitled to an amount of Yield Maintenance Charges equal to the
product of (a) the amount of such Yield Maintenance Charges, multiplied by (b)
a fraction (which in no event may be greater than one), the numerator of which
is equal to the excess, if any, of the Pass-Through Rate of such Class of
Offered Certificates or applicable Class of Non-Offered Certificates over the
relevant Discount Rate (as defined below), and the denominator of which is
equal to the excess, if any, of the Mortgage Rate of the prepaid Mortgage Loan
over the relevant Discount Rate, multiplied by (c) a fraction, the numerator
of which is equal to the amount of principal distributable on such Class of
Offered Certificates or applicable Class of Non-Offered Certificates on such
Distribution Date, and the denominator of which is the Principal Distribution
Amount for such Distribution Date. If there is more than one Class of Offered
Certificates and applicable Class of Non-Offered Certificates entitled to
distributions of principal on any particular Distribution Date on which a
Yield Maintenance Charge is distributable, the aggregate amount of such Yield
Maintenance Charge will be allocated among all such Classes up to, and on a
pro rata basis in accordance with, their respective entitlements thereto in
accordance with, the foregoing sentence. The portion, if any, of the Yield
Maintenance Charges remaining after any such payments to the holders of the
Offered Certificates and applicable Non-Offered Certificates will be
distributed to the holders of the Class [ ] Certificates.

The "Discount Rate" applicable to any Class of Offered Certificates or
Non-Offered Certificates will be equal to the discount rate stated in the
related mortgage loan documents used in calculating the Yield Maintenance
Charge with respect to such principal prepayment. To the extent a discount
rate is not stated therein, the "Discount Rate" will equal the yield (when
compounded monthly) on the U.S. Treasury issue with a maturity date closest to
the maturity date for the prepaid Mortgage Loan or REO Mortgage Loan. In the
event that there are two or more such U.S. Treasury issues (a) with the same
coupon, the issue with the lowest yield will be utilized, and (b) with
maturity dates equally close to the maturity date for the prepaid Mortgage
Loan or REO Mortgage Loan, the issue with the earliest maturity date will be
utilized.

For an example of the foregoing allocation of Prepayment Premiums and Yield
Maintenance Charges, see "SUMMARY OF PROSPECTUS SUPPLEMENT" in this Prospectus
Supplement. The Depositor makes no representation as to the enforceability of
the provision of any Mortgage Note requiring the payment of a Prepayment
Premium or Yield Maintenance Charge, or of the collectability of any
Prepayment Premium or Yield Maintenance Charge. See "DESCRIPTION OF THE
MORTGAGE POOL--Certain Terms and Conditions of the Mortgage Loans--Prepayment
Provisions" in this Prospectus Supplement.

Distributions of Additional Interest. On each Distribution Date, [ ]% of any
Additional Interest collected on an ARD Loan during the related Collection
Period will be distributed among all the holders of the Class [ ], Class [ ]
and Class [ ] Certificates, on a pro rata basis in accordance with the
respective initial Certificate Balances of such Classes of Certificates, and
the remainder of such Additional Interest will be distributed to the holders
of the Class [ ] Certificates. There can be no assurance that any Additional
Interest will be collected on the ARD Loans.

Subordination; Allocation of Losses and Certain Expenses

The rights of holders of the Subordinate Certificates to receive distributions
of amounts collected or advanced on the Mortgage Loans will be subordinated,
to the extent described in this Prospectus Supplement, to the rights of
holders of the Senior Certificates and 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 Senior 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 each Class
of the Class [ ] Certificates of principal in an amount equal to the entire
related 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 [ ] 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 such
Certificates of, in the case of each such Class thereof, principal equal to
the entire related Certificate Balance. The protection afforded to the holders
of the Class [ ] Certificates by means of the subordination of the Non-Offered
Certificates, and to the holders of the Senior Certificates by means of the
subordination of the Subordinate Certificates, will be accomplished by (i) 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 and
(ii) by the allocation of Realized Losses and Additional Trust Fund Expenses
as described below. Until the first Distribution Date after the aggregate of
the Certificate Balances of the Subordinate Certificates has been reduced to
zero, the Class [ ] Certificates will receive principal payments only after
the Certificate Balance of the Class [ ] Certificates has been reduced to
zero. However, after the Distribution Date on which the Certificate Balances
of the Subordinate Certificates have been reduced to zero, the Class [ ] and
Class [ ] Certificates will bear shortfalls in collections and losses incurred
in respect of the Mortgage Loans pro rata in respect of distributions of
principal and then the Class [ ], Class [ ] and Class [ ] Certificates will
bear such shortfalls pro rata in respect of distributions of interest. No
other form of credit support will be available for the benefit of the holders
of the Offered Certificates.

Allocation to the Class [ ] and Class [ ] Certificates (unless the aggregate
Certificate Principal Balance of each Class of Subordinate Certificates has
been reduced to zero, first to the Class [ ] Certificates until the
Certificate Balance thereof has been reduced to zero, then to the Class [ ]
Certificates until the Certificate Balance thereof has been reduced to zero),
for so long as they are outstanding, of the entire Principal Distribution
Amount for each Distribution Date will have the effect of reducing the
aggregate Certificate Balance of the Class [ ] and Class [ ] Certificates at a
proportionately faster rate than the rate at which the aggregate Stated
Principal Balance of the Mortgage Pool will reduce. Thus, as principal is
distributed to the holders of such Class [ ] and Class [ ] Certificates, the
percentage interest in the Trust Fund evidenced by such Class [ ] and 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 such Class [ ] and Class [ ] Certificates
by the Subordinate 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 that have not previously been
allocated as described below will be allocated among the respective Classes of
Sequential Pay Certificates (in each case in reduction of their respective
Certificate Balances) as follows, but in the aggregate only to the extent that
the aggregate Certificate Balance of all Classes of Sequential Pay
Certificates remaining outstanding after giving effect to the distributions on
such Distribution Date exceeds the aggregate Stated Principal Balance of the
Mortgage Pool that will be outstanding immediately following such Distribution
Date: first, to the Class [ ] Certificates, until the remaining Certificate
Balance of such Class of Certificates is reduced to zero; second, to the Class
[ ] Certificates, until the remaining Certificate Balance of such Class of
Certificates is reduced to zero; third, to the Class [ ] Certificates, until
the remaining Certificate Balance of such Class of Certificates is reduced to
zero; fourth, to the Class [ ] Certificates, until the remaining Certificate
Balance of such Class of Certificates is reduced to zero; fifth, to the Class
[ ] Certificates, until the remaining Certificate Balance of such Class of
Certificates is reduced to zero; sixth, to the Class [ ] Certificates, until
the remaining Certificate Balance of such Class of Certificates is reduced to
zero; seventh, to the Class [ ] Certificates, until the remaining Certificate
Balance of such Class of Certificates is reduced to zero; eighth, to the Class
[ ] Certificates, until the remaining Certificate Balance of such Class of
Certificates is reduced to zero; ninth, to the Class [ ] Certificates, until
the remaining Certificate Balance of such Class of Certificates is reduced to
zero; tenth, to the Class [ ] Certificates, until the remaining Certificate
Balance of such Class of Certificates is reduced to zero; eleventh, to the
Class [ ] Certificates, until the remaining Certificate Balance of such Class
of Certificates is reduced to zero; twelfth, to the Class [ ] Certificates,
until the remaining Certificate Balance of such Class of Certificates is
reduced to zero; and, last, to the Class [ ] Certificates and the Class [ ]
Certificates, pro rata, in proportion to their respective outstanding
Certificate Balances, until the remaining Certificate Balances of such Classes
of Certificates are reduced to zero.

Any Realized Losses or Additional Trust Fund Expenses allocated in reduction
of the Certificate Balance of any Class of Sequential Pay Certificates will
result in a corresponding reduction in the notional amount for the [ ]
Component of the Class [ ] Certificates that is related to such Class of
Sequential Pay Certificates.

"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
Mortgaged 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 to but not including the Due Date in
the Collection Period in which the liquidation occurred (exclusive of any
related default interest in excess of the Mortgage Rate, Additional Interest,
Prepayment Premiums or Yield Maintenance Charges) 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 (other than Additional Interest
and default interest in excess of the Mortgage Rate) is forgiven, whether in
connection with a modification, waiver or amendment granted or agreed to by
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, Principal Recovery Fees, or Workout Fees paid to the Special
Servicer, (ii) any interest paid to the Master Servicer, and/or the Trustee in
respect of unreimbursed Advances (to the extent not otherwise offset by
penalty interest and late payment charges) and amounts payable to the Special
Servicer in connection with certain inspections of Mortgaged Properties
required pursuant to the Pooling and Servicing Agreement, and (iii) any of
certain unanticipated, expenses of the Trust Fund, including certain
indemnities and reimbursements to the Trustee of the type described under
"DESCRIPTION OF THE POOLING AGREEMENTS--Certain Matters Regarding the Trustee"
in the Prospectus, certain indemnities and reimbursements to the Master
Servicer, the Special Servicer and the Depositor of the type described under
"DESCRIPTION OF THE POOLING AGREEMENTS--Certain Matters Regarding the Master
Servicer and the Depositor" in the Prospectus (the Special Servicer having the
same rights to indemnity and reimbursement as described thereunder with
respect to the Master Servicer), certain Rating Agency fees to the extent such
fees are not paid by any other party and certain federal, state and local
taxes, and certain tax related expenses, payable from the assets of the Trust
Fund and described under "MATERIAL FEDERAL INCOME TAX CONSEQUENCES--Prohibited
Transactions Tax and Other Taxes" in the Prospectus and "SERVICING OF THE
MORTGAGE LOANS--REO Properties; Sale of Mortgage Loans" in this Prospectus
Supplement. 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 is 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 (or paid to any other Person pursuant to the Pooling and
Servicing Agreement) on such Distribution Date, in an amount that is generally
equal to the aggregate of all Periodic Payments (other than Balloon Payments)
and any Assumed Scheduled Payments, net of related Servicing Fees and, if
applicable, Swap Fees, due or deemed due, as the case may be, in respect of
the Mortgage Loans and any REO 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 (or previously advanced by the Master
Servicer) as of the close of business on the related Determination Date. With
respect to each Semi-Annual Loan, the Master Servicer will make a P&I Advance
each month (other than any month in which its Due Date occurs) in an amount
equal to one-sixth of the interest portion of the following Periodic Payment
due on such Mortgage Loan, net of related Servicing Fees and, if applicable,
Swap Fees, due or deemed due, and shall be entitled to reimbursement for such
advances from the related Periodic Payment when collected or, if
non-recoverable from such Periodic Payment, then from general collections, in
accordance with the next paragraph. No interest shall accrue on P&I Advances
made in respect of any Semi-Annual Loan until after any Due Date on which no
related Periodic Payment is collected in respect of such Semi-Annual Loan. The
Master Servicer's obligations to make P&I Advances in respect of any Mortgage
Loan, subject to the recoverability determination, will continue until
liquidation of such Mortgage Loan or disposition of any REO Property acquired
in respect thereof. However, if the Periodic 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 Periodic Payment (net of related Servicing Fees and Trustee Fees)
in respect of subsequent delinquencies. In addition, if it is determined that
an Appraisal Reduction Amount (as defined below) exists with respect to any
Required Appraisal Loan (as defined below), then, with respect to the
Distribution Date immediately following the date of such determination and
with respect to each subsequent Distribution Date for so long as such
Appraisal Reduction Amount exists, the Master Servicer will be required in the
event of subsequent delinquencies to advance in respect of such Mortgage Loan
only an amount equal to the sum of (i) the product of (a) the amount of the
interest portion of the P&I Advance that would otherwise be required without
regard to this sentence, multiplied by (b) a fraction, the numerator of which
is equal to the Stated Principal Balance of such Mortgage Loan, net of such
Appraisal Reduction Amount, and the denominator of which is equal to the
Stated Principal Balance of such Mortgage Loan and (ii) the amount of the
principal portion of the P&I Advance that would otherwise be required without
regard to this sentence. Pursuant to the terms of the Pooling and Servicing
Agreement, if the Master Servicer fails to make a P&I Advance required to be
made, the Trustee shall then be required to make such P&I Advance, in such
case, subject to the recoverability standard described below. Neither the
Master Servicer nor Trustee will be required to make a P&I Advance for Balloon
Payments, default interest, Yield Maintenance Charges, Prepayment Premiums or
Additional Interest.

The Master Servicer (or the Trustee) is entitled to recover any P&I Advance
made out of its own funds from any amounts collected in respect of the
Mortgage Loan (net of related Servicing Fees with respect to collections of
interest and net of related Principal Recovery Fees and Workout Fees with
respect to collections of principal) as to which such P&I Advance was made
whether such amounts are collected in the form of late payments, insurance and
condemnation proceeds or Liquidation Proceeds, or any other recovery of the
related Mortgage Loan or REO Property or, with respect to any Semi-Annual
Loan, the related Periodic Payment ("Related Proceeds"). Neither the Master
Servicer nor the Trustee is obligated to make any P&I Advance that it
determines in accordance with the servicing standards described in this
Prospectus Supplement, would, if made, not be recoverable from Related
Proceeds (a "Nonrecoverable P&I Advance"), and the Master Servicer (or the
Trustee) is entitled to recover, from general funds on deposit in the
Certificate Account, any P&I Advance made that it later determines to be a
Nonrecoverable P&I Advance. See "DESCRIPTION OF THE CERTIFICATES--Advances in
Respect of Delinquencies" and "DESCRIPTION OF THE POOLING
AGREEMENTS--Certificate Account" in the Prospectus.

In connection with the recovery by the Master Servicer or the Trustee of any
P&I Advance made by it or the recovery by the Master Servicer or the Trustee
of any reimbursable servicing expense incurred by it (each such P&I Advance or
expense, an "Advance"), the Master Servicer or the Trustee, as applicable, is
entitled to be paid (subject to the second preceding paragraph with respect to
Semi-Annual Loans), out of penalty interest and late payment charges that have
been collected on the related Mortgage Loan during the calendar year in which
such reimbursement is made and, in certain circumstances, out of any other
amounts then on deposit in the Certificate Account, interest compounded
annually at a per annum rate (the "Reimbursement Rate") equal to the "prime
rate" published in the "Money Rates" section of The Wall Street Journal, as
such "prime rate" may change from time to time, accrued on the amount of such
Advance from the date made to but not including the date of reimbursement. To
the extent not offset or covered by amounts otherwise payable on the
Non-Offered Certificates, interest accrued on outstanding Advances will result
in a reduction in amounts payable on the Offered Certificates, subject to the
distribution priorities described in this Prospectus Supplement.

Appraisal Reductions

Upon the earliest of the date (each such date, a "Required Appraisal Date")
that (1) any Mortgage Loan is 60 days delinquent in respect of any Periodic
Payments, (2) any REO Property is acquired on behalf of the Trust Fund in
respect of any Mortgage Loan, (3) any Mortgage Loan has been modified by the
Special Servicer to reduce the amount of any Periodic Payment, other than a
Balloon Payment, (4) a receiver is appointed and continues in such capacity in
respect of the Mortgaged Property securing any Mortgage Loan, (5) a borrower
with respect to any Mortgage Loan becomes subject to any bankruptcy proceeding
or (6) a Balloon Payment with respect to any Mortgage Loan has not been paid
on its scheduled maturity date (each such Mortgage Loan, including an REO
Mortgage Loan, a "Required Appraisal Loan"), the Special Servicer is required
to obtain (within 60 days of the applicable Required Appraisal Date) an
appraisal of the related Mortgaged Property prepared in accordance with 12 CFR
Section 225.62 and conducted in accordance with the standards of the Appraisal
Institute by a Qualified Appraiser (or with respect to any Mortgage Loan with
an outstanding principal balance less than $1 million, an internal valuation
performed by the Special Servicer), unless such an appraisal had previously
been obtained within the prior twelve months. A "Qualified Appraiser" is an
independent appraiser, selected by the Special Servicer or the Master
Servicer, that is a member in good standing of the Appraisal Institute, and
that, if the state in which the subject Mortgaged Property is located
certifies or licenses appraisers, is certified or licensed in such state, and
in each such case, who has a minimum of five years experience in the subject
property type and market. The cost of such appraisal will be advanced by the
Master Servicer, subject to the Master Servicer's right to be reimbursed
therefor out of Related Proceeds or, if not reimbursable therefrom, out of
general funds on deposit in the Certificate Account. As a result of any such
appraisal, it may be determined that an "Appraisal Reduction Amount" exists
with respect to the related Required Appraisal Loan, such determination to be
made by the Master Servicer upon the later of 30 days after the Required
Appraisal Date if no new appraisal is required or upon receipt of a new
appraisal (or internal valuation, if applicable) and each Determination Date
thereafter so long as the related Mortgage Loan remains a Required Appraisal
Loan. The Appraisal Reduction Amount for any Required Appraisal Loan will
equal the excess, if any, of (a) the sum (without duplication), as of the
Determination Date immediately succeeding the date on which the appraisal or
internal valuation, if applicable, is obtained and each Determination Date
thereafter so long as the related Mortgage Loan remains a Required Appraisal
Loan, of (i) the Stated Principal Balance of such Required Appraisal Loan,
(ii) to the extent not previously advanced by or on behalf of the Master
Servicer or the Trustee, all unpaid interest on the Required Appraisal Loan
through the most recent Due Date prior to such Determination Date at a per
annum rate equal to the related Net Mortgage Rate, (iii) all accrued but
unpaid Servicing Fees and any Additional Trust Fund Expenses in respect of
such Required Appraisal Loan, (iv) all related unreimbursed Advances (plus
accrued interest thereon) made by or on behalf of the Master Servicer, the
Special Servicer or the Trustee with respect to such Required Appraisal Loan
and (v) all currently due and unpaid real estate taxes and reserves owed for
improvements and assessments, insurance premiums, and, if applicable, ground
rents in respect of the related Mortgaged Property, over (b) an amount equal
to the sum of (i) all escrows and reserves held with respect to such Required
Appraisal Loan, plus (ii) 90% of the appraised value (net of any prior liens
and estimated liquidation expenses) of the related Mortgaged Property as
determined by such appraisal. If the Special Servicer has not obtained a new
appraisal (or performed an internal valuation, if applicable) within the time
limit described above, the Appraisal Reduction Amount for the related Mortgage
Loan will equal 25% of the principal balance of such Mortgage Loan, to be
adjusted upon receipt of the new appraisal (or internal valuation, if
applicable).

Reports to Certificateholders; Available Information

Trustee Reports. Based solely on information provided in monthly reports
prepared by the Master Servicer and the Special Servicer and delivered to the
Trustee, the Trustee is required to provide or make available either
electronically (on the Trustee's internet website initially located at "www.[
]") or by first class mail on each Distribution Date to each
Certificateholder:

         1. A statement (a "Distribution Date Statement"), substantially in
     the form of Annex C to this Prospectus Supplement, setting forth, among
     other things, for each Distribution Date:

               (i) the amount of the distribution to the holders of each Class
          of REMIC Regular Certificates in reduction of the Certificate
          Balance thereof;

               (ii) the amount of the distribution to the holders of each
          Class of REMIC Regular Certificates allocable to Distributable
          Certificate Interest;

               (iii) the amount of the distribution to the holders of each
          Class of REMIC Regular Certificates allocable to Prepayment Premiums
          and Yield Maintenance Charges;

               (iv) the amount of the distribution to the holders of each
          Class of REMIC Regular Certificates in reimbursement of previously
          allocated Realized Losses and Additional Trust Fund Expenses;

               (v) the Available Distribution Amount for such Distribution
          Date;

               (vi) A) the aggregate amount of P&I Advances made in respect of
          such Distribution Date and (B) the aggregate amount of servicing
          advances as of the close of business on the related Determination
          Date; (C) the aggregate unpaid principal balance of the Mortgage
          Pool outstanding as of the close of business on the related
          Determination Date;

               (vii) the aggregate unpaid principal balance of the Mortgage
          Pool outstanding as of the close of business on the related
          Determination Date;

               (viii) the aggregate Stated Principal Balance of the Mortgage
          Pool outstanding immediately before and immediately after such
          Distribution Date;

               (ix) the number, aggregate unpaid principal balance, weighted
          average remaining term to maturity or Anticipated Repayment Date and
          weighted average Mortgage Rate of the Mortgage Loans as of the close
          of business on the related Determination Date;

               (x) the number and aggregate Stated Principal Balance
          (immediately after such Distribution Date) (and with respect to each
          delinquent Mortgage Loan, a brief description of the reason for
          delinquency, if known by the Master Servicer or Special Servicer, as
          applicable) of Mortgage Loans (A) delinquent 30-59 days, (B)
          delinquent 60-89 days, (C) delinquent 90 days or more, and (D) as to
          which foreclosure proceedings have been commenced;

               (xi) as to each Mortgage Loan referred to in the preceding
          clause (x) above; (A) the loan number thereof, (B) the Stated
          Principal Balance thereof immediately following such Distribution
          Date and (C) a brief description of any loan modification;

               (xii) with respect to any Mortgage Loan as to which a
          liquidation event occurred during the related Collection Period
          (other than a payment in full), (A) the loan number thereof, (B) the
          aggregate of all liquidation proceeds and other amounts received in
          connection with such liquidation event (separately identifying the
          portion thereof allocable to distributions on the Certificates), and
          (C) the amount of any Realized Loss in connection with such
          liquidation event;

               (xiii) with respect to any REO Property included in the Trust
          Fund as to which the Special Servicer has determined, in accordance
          with accepted servicing standards, that all payments or recoveries
          with respect to such property have been ultimately recovered (a
          "Final Recovery Determination") was made during the related
          Collection Period, (A) the loan number of the related Mortgage Loan,
          (B) the aggregate of all liquidation proceeds and other amounts
          received in connection with such Final Recovery Determination
          (separately identifying the portion thereof allocable to
          distributions on the Certificates), and (C) the amount of any
          Realized Loss in respect of the related REO Property in connection
          with such Final Recovery Determination;

               (xiv) the Accrued Certificate Interest in respect of each Class
          of REMIC Regular Certificates for such Distribution Date;

               (xv) any unpaid Distributable Certificate Interest in respect
          of each Class of REMIC Regular Certificates after giving effect to
          the distributions made on such Distribution Date;

               (xvi) the Pass-Through Rate for each Class of REMIC Regular
          Certificates for such Distribution Date;

               (xvii) the Principal Distribution Amount for such Distribution
          Date (and, in the case of any principal prepayment or other
          unscheduled collection of principal received during the related
          Collection Period, the loan number for the related Mortgage Loan and
          the amount of such prepayment or other collection of principal);

               (xviii) the aggregate of all Realized Losses incurred during
          the related Collection Period and all Additional Trust Fund Expenses
          incurred during the related Collection Period;

               (xix) the aggregate of all Realized Losses and Additional Trust
          Fund Expenses that were allocated on such Distribution Date;

               (xx) the Certificate Balance of each Class of REMIC Regular
          Certificates (other than the Class [ ] Certificates) and the
          notional amount of each [ ] Component immediately before and
          immediately after such Distribution Date, separately identifying any
          reduction therein due to the allocation of Realized Losses and
          Additional Trust Fund Expenses on such Distribution Date;

               (xxi) the certificate factor for each Class of REMIC Regular
          Certificates immediately following such Distribution Date;

               (xxii) the aggregate amount of interest on P&I Advances paid to
          the Master Servicer or the Trustee during the related Collection
          Period;

               (xxiii) the aggregate amount of interest on servicing advances
          paid to the Master Servicer, the Special Servicer and the Trustee
          during the related Collection Period;

               (xxiv) the aggregate amount of servicing fees and Trustee fees
          paid to the Master Servicer, the Special Servicer and the Trustee,
          as applicable, during the related Collection Period;

               (xxv) the loan number for each Required Appraisal Loan and any
          related Appraisal Reduction Amount as of the related Determination
          Date;

               (xxvi) the original and then current credit support levels for
          each Class of REMIC Regular Certificates;

               (xxvii) the original and then current ratings for each Class of
          REMIC Regular Certificates; and

               (xxviii)the aggregate amount of Prepayment Premiums and Yield
          Maintenance Charges collected during the related Collection Period.

         2. A "CMSA Loan File" and a "CMSA Property File" (in electronic form
     and substance as provided by the Master Servicer and/or the Special
     Servicer) setting forth certain information with respect to the Mortgage
     Loans and the Mortgaged Properties, respectively.

         3. A "CMSA Collateral File" and a "CMSA Bond File" setting forth
     certain information with respect to the Mortgaged Properties and the
     Certificates, respectively.

The Master Servicer and/or the Special Servicer is required to deliver (in
electronic format acceptable to the Trustee) to the Trustee prior to each
Distribution Date, and the Trustee is required to provide or make available
either electronically or by first class mail to each Certificateholder, the
Depositor, the Underwriters and each Rating Agency on each Distribution Date,
the following eight reports providing the required information (unless
otherwise specified below) as of the Determination Date immediately preceding
the preparation of each such report:

         (a) A "Delinquent Loan Status Report" containing substantially the
     content set forth in Annex D attached to this Prospectus Supplement,
     prepared by the Master Servicer (combining reports prepared by the Master
     Servicer and the Special Servicer) setting forth, among other things,
     those Mortgage Loans that were delinquent 30-59 days, delinquent 60-89
     days, delinquent 90 days or more, current but specially serviced, or in
     foreclosure but not REO Property and status of resolution.

         (b) An "Historical Loan Modification Report" containing substantially
     the content set forth in Annex E attached to this Prospectus Supplement,
     prepared by the Special Servicer setting forth, among other things, those
     Mortgage Loans that have been modified pursuant to the Pooling and
     Servicing Agreement (i) during the related Collection Period and (ii)
     since the Cut-Off Date, showing the original and the revised terms
     thereof.

         (c) An "Historical Liquidation Report" containing substantially the
     content set forth in Annex F attached to this Prospectus Supplement,
     prepared by the Special Servicer setting forth, among other things, (i)
     the aggregate amount of Liquidation Proceeds and expenses relating to
     each Final Recovery Determination, both during the related Collection
     Period and historically, and (ii) the amount of Realized Losses occurring
     during the related Collection Period, set forth on a loan-by-loan basis.

         (d) An "REO Status Report" containing substantially the content set
     forth in Annex G attached to this Prospectus Supplement, prepared by the
     Special Servicer setting forth, among other things, with respect to each
     REO Property then currently included in the Trust Fund, (i) the
     acquisition date of such REO Property, (ii) the amount of income
     collected with respect to such REO Property (net of related expenses) and
     other amounts, if any, received on such REO Property during the related
     Collection Period and (iii) the value of the REO Property based on the
     most recent appraisal or other valuation thereof available to the Special
     Servicer as of such Determination Date (including any prepared internally
     by the Special Servicer).

         (e) A "Watch List Report" containing substantially the content set
     forth in Annex H attached to this Prospectus Supplement, prepared by the
     Master Servicer identifying each Mortgage Loan that is not a Specially
     Serviced Mortgage Loan (i) with a debt service coverage ratio of less
     than 1.05x (other than in the case of Credit Lease Loans), (ii) that has
     a stated maturity date occurring in the next sixty days, (iii) that is
     delinquent in respect of its real estate taxes, (iv) for which any
     outstanding Advances exist, (v) that has been a Specially Serviced
     Mortgage Loan in the past 90 days, (vi) for which the debt service
     coverage ratio has decreased by more than 10% in the prior 12 months,
     (vii) for which any lease relating to more than 25% of the related
     Mortgaged Property has expired, been terminated, is in default or will
     expire within the next three months, (viii) that is late in making its
     Periodic Payment three or more times in the preceding 12 months, (ix)
     with material deferred maintenance at the related Mortgaged Property or
     (x)that is 30 or more days delinquent.

         (f) An "Operating Statement Analysis" containing substantially the
     content set forth in Annex I attached to this Prospectus Supplement,
     together with copies of the operating statements and rent rolls (but only
     to the extent the related borrower is required by the Mortgage to
     deliver, or otherwise agrees to provide, such information). The Master
     Servicer or the Special Servicer is required consistent with the
     servicing standards described in this Prospectus Supplement to endeavor
     to obtain such operating statements and rent rolls.

         (g) With respect to any Mortgaged Property or REO Property, an "NOI
     Adjustment Worksheet" containing substantially the content set forth in
     Annex J attached to this Prospectus Supplement, for such property (with
     the related annual operating statements attached thereto as an exhibit),
     presenting the computations made in accordance with the methodology
     described in the Pooling and Servicing Agreement to "normalize" the full
     year net operating income and debt service coverage numbers used by the
     Master Servicer or the Special Servicer in the other reports referenced
     above.

         (h) A "Comparative Financial Status Report" containing substantially
     the content set forth in Annex K attached to this Prospectus Supplement,
     setting forth, among other things, the occupancy, revenue, net operating
     income and DSCR for each Mortgage Loan or the related Mortgaged Property,
     as applicable, as of the end of the calendar month immediately preceding
     the preparation of such report for each of the following three periods
     (to the extent such information is in the Master Servicer's or Special
     Servicer's possession, as applicable): (i) the most current available
     year-to-date, (ii) each of the previous two full fiscal years stated
     separately; and (iii) the "base year" (representing the original analysis
     of information used as of the Cut-Off Date).

The reports identified in clauses (a), (b), (c) and (d) above are referred to
in this Prospectus Supplement as the "Unrestricted Servicer Reports", and the
reports identified in clauses (e), (f), (g) and (h) above are referred to in
this Prospectus Supplement as the "Restricted Servicer Reports".

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

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

Book-Entry Certificates. Until such time as Definitive Offered Certificates
are issued in respect of the Book-Entry Certificates, the foregoing
information will be available to the holders of the Book-Entry Certificates
only to the extent it is forwarded by or otherwise available through DTC and
its Participants. Any beneficial owner of a Book-Entry Certificate who does
not receive information through DTC or its Participants may request that the
Trustee reports be mailed directly to it by written request to the Trustee
(accompanied by evidence of such beneficial ownership) at the Corporate Trust
Office of the Trustee. The manner in which notices and other communications
are conveyed by DTC to its Participants, and by its Participants to the
holders of the Book-Entry Certificates, 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 and
the Depositor 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.

Information Available Electronically. The Trustee will make available each
month, to any interested party, the Distribution Date Statement via the
Trustee's internet website and its fax-on-demand service. In addition, the
Trustee will make available each month the Unrestricted Servicer Reports on
the Trustee's internet website. The Trustee's internet website will initially
be located at "www.[ ]". The Trustee's fax-on-demand service may be accessed
by calling[ ]. For assistance with the above mentioned services, investors may
call [ ]. In addition, the Trustee will also make Mortgage Loan information as
presented in the CMSA loan setup file, CMSA Collateral File, CMSA Bond File
and CMSA Loan File format available each month to any Certificateholder, any
Certificate Owner, the Rating Agencies, or any other interested party via the
Trustee's internet website. In addition, pursuant to the Pooling and Servicing
Agreement, the Trustee will make available, as a convenience for interested
parties (and not in furtherance of the distribution of the Prospectus or this
Prospectus Supplement under the securities laws), the Pooling and Servicing
Agreement, the Prospectus and this Prospectus Supplement via the Trustee's
internet website. The Trustee will make no representations or warranties as to
the accuracy or completeness of such documents and will assume no
responsibility therefor. In addition, the Trustee may disclaim responsibility
for any information distributed by the Trustee for which it is not the
original source.

The Trustee will make available each month, the Restricted Servicer Reports
and the CMSA Property File, to any holder or Certificate Owner of an Offered
Certificate or any person identified to the Trustee as a prospective
transferee of an Offered Certificate or any interest therein, any designee of
the Depositor, the Rating Agencies, the Underwriters and to any of the parties
to the Pooling and Servicing Agreement (collectively, "Privileged Persons")
via the Trustee's internet website with the use of a password provided by the
Trustee to such person upon receipt by the Trustee from such person of a
certification in the form attached to the Pooling and Servicing Agreement (and
located on the Trustee's internet website); provided, however, that the Rating
Agencies, the Underwriters and the parties to the Pooling and Servicing
Agreement will not be required to provide such certification.

The Master Servicer may make available each month via the Master Servicer's
internet website, initially located at "www.firstunion.com", to any interested
party, the Delinquent Loan Status Report, the Historical Loan Modification
Report, the Historical Liquidation Report, the REO Status Report, the Watch
List Report, the Comparative Financial Status Report, the CMSA loan setup
file, the CMSA Loan File, the CMSA Property File, and, as a convenience for
interested parties (and not in furtherance of the distribution thereof under
the securities laws) the Prospectus and this Prospectus Supplement. For
assistance with the Master Servicer's internet website, investors may call
[__________ ].

In connection with providing access to the Trustee's internet website or the
Master Servicer's internet website, the Trustee or the Master Servicer, as
applicable, may require registration and the acceptance of a disclaimer.
Neither the Trustee nor the Master Servicer shall be liable for the
dissemination of information in accordance with the Pooling and Servicing
Agreement.

Other Information. The Pooling and Servicing Agreement requires that the
Master Servicer or the Special Servicer make available at its offices
primarily responsible for administration of the Trust Fund, during normal
business hours, or send the requesting party at the expense of such requesting
party, for review by any holder or Certificate Owner owning an Offered
Certificate or an interest therein or any person identified by the Trustee to
the Master Servicer or Special Servicer, as the case may be, as a prospective
transferee of an Offered Certificate or an interest therein, originals or
copies of, among other things, the following items: (a) the Pooling and
Servicing Agreement and any amendments thereto, (b) all Distribution Date
Statements delivered to holders of the relevant Class of Offered Certificates
since the Closing Date, (c) all officer's certificates delivered by the Master
Servicer since the Closing Date as described under "DESCRIPTION OF THE POOLING
AGREEMENTS--Evidence as to Compliance" in the Prospectus, (d) all accountants'
reports delivered with respect to the Master Servicer since the Closing 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 in respect of each Mortgaged
Property, (f) the most recent Mortgaged Property annual operating statements
and rent roll, if any, collected by or on behalf of the Master Servicer, (g)
any and all modifications, waivers and amendments of the terms of a Mortgage
Loan entered into by the Special Servicer, (h) the Mortgage File relating to
each Mortgage Loan, and (i) any and all officers' certificates and other
evidence prepared by the Master Servicer or the Special Servicer to support
its determination that any Advance was or, if made, would not be recoverable
from Related Proceeds. Copies of any and all of the foregoing items will be
available from the Master Servicer or Special Servicer, as the case may be,
upon request; however, the Master Servicer or Special Servicer, as the case
may be, will be permitted to require (other than from the Rating Agencies) a
certification from the person seeking such information (covering among other
matters, confidentiality) and payment of a sum sufficient to cover the
reasonable costs and expenses of providing such information to
Certificateholders, Certificate Owners and their prospective transferees,
including, without limitation, copy charges and reasonable fees for employee
time and for space.

Assumed Final Distribution Date; Rated Final Distribution Date

The "Assumed Final Distribution Date" with respect to any Class of REMIC
Regular Certificates is the Distribution Date on which the Certificate Balance
of such Class of Certificates (or, in the case of the Class [ ] Certificates,
the aggregate of the notional amounts of the respective [ ] Components) would
be reduced to zero based on the assumption that no Mortgage Loan is
voluntarily prepaid prior to its stated maturity date (except for the ARD
Loans which are assumed to be paid in full on their respective Anticipated
Repayment Dates) and otherwise based on the "Table Assumptions" set forth
under "YIELD AND MATURITY CONSIDERATIONS--Weighted Average Life" in this
Prospectus Supplement, which Distribution Date shall in each case be as
follows:

                                                              Assumed Final
           Class Designation                                Distribution Date

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

In addition, the Assumed Final Distribution Dates set forth above were
calculated on the basis of a [ ]% CPR (as defined in this Prospectus
Supplement) (except that it is assumed that the ARD Loans pay their respective
principal balances on their related Anticipated Repayment Dates) and no losses
on the Mortgage Loans. Because the rate of principal payments (including
prepayments) on the Mortgage Loans can be expected to exceed the scheduled
rate of principal payments, and could exceed such scheduled rate by a
substantial amount, and because losses may occur in respect of the Mortgage
Loans, the actual final Distribution Date for one or more Classes of the
Offered Certificates may be earlier, and could be substantially earlier, than
the related Assumed Final Distribution Date(s). The rate of principal payments
(including prepayments) on the Mortgage Loans will depend on the
characteristics of the Mortgage Loans, as well as on the prevailing level of
interest rates and other economic factors, and no assurance can be given as to
actual principal payment experience. Finally, the Assumed Final Distribution
Dates were calculated assuming there would not be an early termination of the
Trust Fund. See "YIELD AND MATURITY CONSIDERATIONS" in this Prospectus
Supplement and "DESCRIPTION OF THE MORTGAGE POOL" in this Prospectus
Supplement and in the accompanying Prospectus.

The "Rated Final Distribution Date" with respect to each Class of Offered
Certificates is the Distribution Date in [ ] [ ], 20[ ], the first
Distribution Date that follows the second anniversary of the end of the
amortization term for the Mortgage Loan that, as of the Cut-Off Date, has the
longest remaining amortization term. The rating assigned by a Rating Agency to
any Class of Offered Certificates entitled to receive distributions in respect
of principal reflects an assessment of the likelihood that Certificateholders
of such Class will receive, on or before the Rated Final Distribution Date,
all principal distributions to which they are entitled. See "RATINGS" in this
Prospectus Supplement.

Voting Rights

At all times during the term of the Pooling and Servicing Agreement, [ ]% of
the voting rights for the Certificates (the "Voting Rights") will be allocated
among the respective Classes of Certificates as follows: (i) [ ]% in the case
of the Class [ ] Certificates and (ii) in the case of any other Class of
Certificates, a percentage equal to the product of [ ]% and a fraction, the
numerator of which is equal to the aggregate Certificate Balance of such Class
of Certificates and the denominator of which is equal to the aggregate
Certificate Balances of all Classes of Certificates, determined as of the
Distribution Date immediately preceding such time. The Class [ ], Class [ ]
and Class [ ] Certificates will not be entitled to any Voting Rights of those
Classes. Voting Rights allocated to a Class of Certificates will be allocated
among the related Certificateholders in proportion to the percentage interests
in such Class evidenced by their respective Certificates. The Class [ ] and
Class [ ] Certificates will be treated as one Class for determining the
Controlling Class. In addition, if either the Master Servicer or the Special
Servicer is the holder of any Sequential Pay Certificate, neither of the
Master Servicer or Special Servicer, in its capacity as a Certificateholder,
will have Voting Rights with respect to matters concerning compensation
affecting the Master Servicer or the Special Servicer. See "DESCRIPTION OF THE
CERTIFICATES--Voting Rights" in the Prospectus.

Termination

The obligations created by the Pooling and Servicing Agreement will terminate
following the earlier of (i) the final payment (or advance in respect thereof)
or other liquidation of the last Mortgage Loan or REO Property subject
thereto, and (ii) the purchase of all of the Mortgage Loans and all of the REO
Properties, if any, remaining in the Trust Fund by the Master Servicer, the
Special Servicer, the Depositor or any single Certificateholder that is
entitled to greater than 50% of the Voting Rights allocated to the Class of
Sequential Pay Certificates with the latest alphabetical class designation
then outstanding (or if no Certificateholder is entitled to greater than 50%
of the Voting Rights of such Class, the Certificateholder with the largest
percentage of Voting Rights allocated to such Class) (the "Majority
Subordinate Certificateholder") and distribution or provision for distribution
thereof to the Certificateholders. Written notice of termination of the
Pooling and Servicing Agreement will be given to each Certificateholder, and
the final distribution will be made only upon surrender and cancellation of
the Certificates at the office of the Trustee or other registrar for the
Certificates or at such other location as may be specified in such notice of
termination.

Any such purchase by the Master Servicer, the Special Servicer, the Depositor
or the Majority Subordinate Certificateholder of all the Mortgage Loans and
all of the REO Properties, if any, remaining in the Trust Fund is required to
be made at a price equal to (i) the aggregate Purchase Price of all the
Mortgage Loans (other than REO 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 independent appraiser selected by the
Master Servicer and approved by the Trustee (which may be less than the
Purchase Price for the corresponding REO Loan), minus (iii) if the purchaser
is the Master Servicer, the aggregate of amounts payable or reimbursable to
the Master Servicer under the Pooling and Servicing Agreement. Such purchase
will effect early retirement of the then outstanding Offered Certificates, but
the right of the Master Servicer, the Special Servicer, the Majority
Subordinate Certificateholder or the Depositor to effect such purchase is
subject to the requirement that the aggregate principal balance of the
Mortgage Loans is less than 1% of the Cut-Off Date Pool Balance.

The purchase price paid in connection with the purchase of all Mortgage Loans
and REO Properties remaining in the Trust Fund, exclusive of any portion
thereof payable or reimbursable to any person other than the
Certificateholders, will constitute part of the Available Distribution Amount
for the final Distribution Date. The Available Distribution Amount for the
final Distribution Date will be distributed by the Trustee generally as
described in this Prospectus Supplement under "--Distributions--Application of
the Available Distribution Amount", except that the distributions of principal
on any Class of Sequential Pay Certificates described thereunder will be made,
subject to available funds and the distribution priorities described
thereunder, in an amount equal to the entire Certificate Balance of such Class
remaining outstanding.

The Trustee

[ ] ("[ ] ") is acting as Trustee pursuant to the Pooling and Servicing
Agreement. [ ], a direct, wholly owned subsidiary of [ ], is a national
banking association originally chartered in [ ] and is engaged in a wide range
of activities typical of a national bank. [ ]'s principal office is located
at[ ], [ ], [ ]. Certificate transfer services are conducted at [ ]'s offices
in[ ]. [ ] otherwise conducts its trustee and securities administration
services at its offices in [ ], [ ]. Its address there is [ ].
Certificateholders and other interested parties should direct their inquires
to[ ]'s CMBS Customer Service office. The telephone number is [ ]. 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. As compensation for its services,
the Trustee will be entitled to receive monthly, from general funds on deposit
in the Certificate Account, the Trustee Fee. The "Trustee Fee" for each
Mortgage Loan and REO Loan for any Distribution Date equals one month's
interest for the most recently ended calendar month (calculated on the basis
of a 360-day year consisting of twelve 30-day months), accrued at the trustee
fee rate on the Stated Principal Balance of such Mortgage Loan or REO Loan, as
the case may be, outstanding immediately following the prior Distribution Date
(or, in the case of the initial Distribution Date, as of the Closing Date).
The trustee fee rate is a per annum rate set forth in the Pooling and
Servicing Agreement. In addition, the Trustee will be entitled to recover from
the Trust Fund all reasonable unanticipated expenses and disbursements
incurred or made by the Trustee in accordance with any of the provisions of
the Pooling and Servicing Agreement, but not including expenses incurred in
the ordinary course of performing its duties as Trustee under the Pooling and
Servicing Agreement, and not including any such expense, disbursement or
advance as may arise from its willful misconduct, negligence or bad faith.

The Trustee also has certain duties with respect to REMIC administration (in
such capacity the "REMIC Administrator"). See "MATERIAL FEDERAL INCOME TAX
CONSEQUENCES--Taxation of Owners of REMIC Residual Certificates--Reporting and
Other Administrative Matters" in the Prospectus.

<PAGE>

                       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 (deemed, in the
case of a Class [ ] Certificate, to equal the weighted average of the
Pass-Through Rates for the respective [ ] Components from time to time), (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 or
notional amount of the related Class or [ ] Component, as the case may be,
(iii) the rate, timing and severity of Realized Losses and Additional Trust
Fund Expenses and the extent to which such losses and expenses are allocable
in reduction of the Certificate Balance or notional amount of the related
Class or [ ]Component, as the case may be, and (iv) the timing and severity of
any Net Aggregate Prepayment Interest Shortfalls and the extent to which such
shortfalls allocable in reduction of the Distributable Certificate Interest
payable on the related Class.

Rate and Timing of Principal Payment. The yield to holders of the Class [ ]
Certificates will be extremely sensitive to, and the yield to holders of any
other Offered Certificates purchased at a discount or premium will be affected
by, the rate and timing of principal payments made in reduction of the
Certificate Balance of any Class of Sequential Pay Certificates and,
correspondingly, the notional amount of any [ ] Component. As described in
this Prospectus Supplement, the Principal Distribution Amount for each
Distribution Date will generally be distributable first in respect of the
Class [ ] Certificates until the Certificate Balance thereof is reduced to
zero, and thereafter will generally be distributable entirely in respect of
the Class [ ] Certificates, the Class [ ] Certificates and then the
Non-Offered Certificates, in that order, in each case until the Certificate
Balance of such Class of Certificates is reduced to zero. Any reduction of the
Certificate Balance of any Class of Sequential Pay Certificates will result in
a corresponding reduction in the notional amount of the related [ ] Component.
Consequently, the rate and timing of principal payments that are distributed
or otherwise result in reduction of the Certificate Balance of any Class of
Offered Certificates or the notional amount of an [ ] Component, as the case
may be, 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,
any extension of maturity dates by the Master Servicer or the Special
Servicer, 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). In addition, although the borrowers under ARD
Loans may have certain incentives to repay ARD Loans on their Anticipated
Repayment Dates, there can be no assurance that the related borrowers will be
able to repay the ARD Loans on their Anticipated Repayment Date. The failure
of a borrower to repay the ARD Loans on their Anticipated Repayment Dates will
not be an event of default under the terms of the ARD Loans, and pursuant to
the terms of the Pooling and Servicing Agreement, neither the Master Servicer
nor the Special Servicer will be permitted to take any enforcement action with
respect to a borrower's failure to pay Additional Interest or principal in
excess of the principal component of the constant Periodic Payment, other than
requests for collection, until the scheduled maturity of the ARD Loans;
provided, that the Master Servicer or the Special Servicer, as the case may
be, may take action to enforce the Trust Fund's right to apply Excess Cash
Flow to principal in accordance with the terms of the ARD Loans documents.

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 Certificates of amounts that would otherwise be
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 that are Sequential Pay
Certificates) while work-outs are negotiated or foreclosures are completed.
See "SERVICING OF THE MORTGAGE LOANS--Modifications, Waivers and Amendments"
in this Prospectus Supplement and "DESCRIPTION OF THE POOLING
AGREEMENTS--Realization Upon Defaulted Mortgage Loans" and "CERTAIN LEGAL
ASPECTS OF MORTGAGE LOANS--Foreclosure" in the Prospectus.

The extent to which the yield to maturity of any Class of Offered Certificates
may vary from the anticipated yield will depend upon the degree to which such
Certificates are purchased at a discount or premium and when, and to what
degree, payments of principal on the Mortgage Loans in turn are distributed or
otherwise result in reduction of the Certificate Balance or notional amount of
a Component, as the case may be, 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 a Class [ ] Certificate or any other
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 or otherwise results
in reduction of the principal balance (or notional amount of an [ ] Component,
as applicable) of an 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. Investors in the Class [ ] Certificates should fully consider the
risk that a rapid rate of principal prepayments on the Mortgage Loans could
result in the failure of such investors to recoup their initial investments.
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 by the holders of the
respective Classes of Sequential Pay Certificates, to the extent of amounts
otherwise distributable in respect of such Certificates, in reverse
alphabetical order of their Class designations. Realized Losses and Additional
Trust Fund Expenses will be allocated, as and to the extent described in this
Prospectus Supplement, to the respective Classes of Sequential Pay
Certificates (in reduction of the Certificate Balance of each such Class), in
reverse alphabetical order of their Class designations. In the event of a
reduction of the Certificate Balances of all such Classes of Certificates,
such losses and shortfalls will then be borne, pro rata, by the Class [ ] and
Class [ ] Certificates (and the Class [ ] Certificates with respect to
shortfalls of interest). Any Realized Loss or Additional Trust Fund Expenses
allocated in reduction of the Certificate Balance of any Class of Sequential
Pay Certificates will result in a corresponding reduction in the notional
amount of the related [ ] Component. As more fully described in this
Prospectus Supplement under "DESCRIPTION OF THE
CERTIFICATES--Distributions--Distributable Certificate Interest," Net
Aggregate Prepayment Interest Shortfalls will generally be borne by the
respective Classes of REMIC Regular Certificates (other than the Class [ ]
Certificates) on a pro rata basis.

Pass-Through Rates. The Pass-Through Rates applicable to each [ ] Component
will be variable and will be equal to the excess, if any, of the Weighted
Average Net Mortgage Rate for such Distribution Date over the Pass-Through
Rate applicable to the corresponding Class of Sequential Pay Certificates.
Accordingly, the Pass-Through Rate on the [ ] Components and, correspondingly,
the yield on the Class [ ] Certificates, will be sensitive to changes in the
relative composition of the Mortgage Pool as a result of scheduled
amortization, voluntary prepayments and liquidations and to changes in the
relative sizes of the Certificate Balances of the respective Classes of
Sequential Pay Certificates. The yield on the Class [ ] and Class [ ]
Certificates could also be adversely affected if Mortgage Loans with higher
interest rates pay faster than the Mortgage Loans with lower interest rates,
since those classes bear interest at a rate limited by the Weighted Average
Net Mortgage Rate of the Mortgage Loans.

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, due-on-sale clauses, Lockout
Periods, provisions requiring the payment of Prepayment Premiums and Yield
Maintenance Charges 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, hotel/motel guest rooms, health care facility beds, mobile home park
pads or comparable commercial space, as applicable, in such areas, the quality
of management of the Mortgaged Properties, the servicing of the Mortgage
Loans, possible changes in tax laws and other opportunities for investment.
See "RISK FACTORS--The Mortgage Loans" and "DESCRIPTION OF THE MORTGAGE POOL"
in this Prospectus Supplement and "Yield Considerations--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 may have an incentive to refinance its
mortgage loan. As of the Cut-Off Date, all of the Mortgage Loans may be
prepaid at any time after the expiration of any applicable Lockout Period
and/or any period when the holder of a Mortgage may require a borrower to
pledge Defeasance Collateral in lieu of prepaying the related Mortgage Loan (a
"Required Defeasance Period"), subject, in most cases, to the payment of a
Prepayment Premium or a Yield Maintenance Charge. A requirement that a
prepayment be accompanied by a Prepayment Premium or Yield Maintenance Charge
may not provide a sufficient economic disincentive to deter a borrower from
refinancing at a more favorable interest rate.

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

The Depositor makes no representation as to the particular factors that will
affect the rate and timing of prepayments and defaults on the Mortgage Loans,
as to the relative importance of such factors, as to the percentage of the
principal balance of the Mortgage Loans that will be prepaid or as to whether
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 up to [ ] 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" in this Prospectus Supplement, 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.

Yield Sensitivity of the Class [ ] Certificates. The yield to maturity on the
Class [ ] Certificates will be extremely sensitive to the rate and timing of
principal payments (including by reason of prepayments, defaults and
liquidations) and interest rate reductions on the Mortgage Loans. Accordingly,
investors in the Class [ ] Certificates should fully consider the associated
risks, including the risk that a rapid rate of prepayment of the Mortgage
Loans could result in the failure of such investors to fully recoup their
initial investments. The allocation of a portion of collected Prepayment
Premiums and Yield Maintenance Charges to the Class [ ] Certificates is
intended to reduce those risks; however, such allocation may be insufficient
to offset fully the adverse effects on the yields on such Class of
Certificates that the related prepayments may otherwise have.

Any optional termination of the Trust Fund would result in prepayment in full
of the Certificates and would have an adverse effect on the yield of the Class
[ ] Certificates because a termination would have an effect similar to a
prepayment in full of the Mortgage Loans (without, however, the payment of any
Prepayment Premiums or Yield Maintenance Charges) and, as a result, investors
in the Class [ ] Certificates and any other Certificates purchased at a
premium might not fully recoup their initial investment. See " DESCRIPTION OF
THE CERTIFICATES--Termination" in this Prospectus Supplement.

Price/Yield Tables

The tables beginning on page B-1 of this Prospectus Supplement (the "Yield
Tables") show the pre-tax corporate bond equivalent ("CBE") yield to maturity,
modified duration (except in the case of the Class [ ] Certificates), weighted
average life, first Distribution Date on which principal is to be paid ("First
Principal Payment Date") and final Distribution Date on which principal is to
be paid ("Last Principal Payment Date") with respect to each Class of Offered
Certificates, prepared using the Table Assumptions (as described below) and,
where applicable, the specified assumed purchase prices (which prices do not
include accrued interest). Assumed purchase prices are expressed in 32nds
(i.e., 100/04 means 100 4/32%) as a percentage of the initial Certificate
Balance (or, in the case of the Class [ ] Certificates, of the aggregate of
the initial notional amounts of the respective [ ] Components) of each Class
of Offered Certificates. For purposes of the Yield Tables relating to the
Class [ ] Certificates, the information therein relating to weighted average
life, First Principal Payment Date and Last Principal Payment Date is being
calculated in respect of the aggregate notional amount of the respective [ ]
Components of the Class [ ] Certificates.

The yields set forth in the Yield Tables were calculated by determining the
monthly discount rates which, when applied to the assumed stream of cash flows
to be paid on each Class of Offered Certificates, would cause the discounted
present value of such assumed stream of cash flows to equal the assumed
purchase prices, plus accrued interest from and including [ ] [ ] , 20[ ] to
but excluding [ ] [ ] , 20[ ] , and by converting such monthly rates to
semi-annual corporate bond equivalent rates. Such calculation does not take
into account variations that may occur in the interest rates at which
investors may be able to reinvest funds received by them as distributions on
the Offered Certificates and consequently does not purport to reflect the
return on any investment in such Classes of Offered Certificates when such
reinvestment rates are considered. For purposes of the Yield Tables (except in
the case of the Class [ ] Certificates), "modified duration" has been
calculated using the modified Macaulay Duration as specified in the "PSA
Standard Formulas." The Macaulay Duration is calculated as the present value
weighted average time to receive future payments of principal and interest,
and the PSA Standard Formula modified duration is calculated by dividing the
Macaulay Duration by the appropriate semi-annual compounding factor. The
duration of a security may be calculated according to various methodologies;
accordingly, no representation is made by the Depositor or any other person
that the "modified duration" approach used in this Prospectus Supplement is
appropriate. Duration, like yield, will be affected by the prepayment rate of
the Mortgage Loans and extensions in respect of Balloon Payments that actually
occur during the life of the Class [ ] and Class [ ] Certificates and by the
actual performance of the Mortgage Loans, all of which may differ, and may
differ significantly, from the assumptions used in preparing the Yield Tables.

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 the pool of mortgage loans. As used in
the Yield Tables, the column headed "0% CPR" assumes that none of the Mortgage
Loans is prepaid in whole or in part before maturity or the Anticipated
Repayment Date, as the case may be. The columns headed "[ ]% CPR", "[ ]% CPR",
"[ ]% CPR" and "[ ]% CPR," respectively, assume that prepayments are made each
month at those levels of CPR on the Mortgage Loans that are eligible for
prepayment under the Table Assumptions set forth in the next paragraph (each
such scenario, a "Scenario"). There is no assurance, however, that prepayments
on the Mortgage Loans will conform to any level of CPR, and no representation
is made that the Mortgage Loans will prepay at the levels of CPR shown or at
any other prepayment rate.

The Yield Tables were derived from calculations based on the following
assumptions (the "Table Assumptions"): (i) no Mortgage Loan prepays during any
applicable Lockout Period or any period during which Defeasance Collateral is
permitted or required to be pledged (otherwise, in the case of each of the
Yield Tables, each Mortgage Loan is assumed to prepay at the indicated level
of CPR, with each prepayment being applied on the first day of the applicable
month in which it is assumed to be received), (ii) the Pass-Through Rates and
initial Certificate Balances of the respective Classes of Sequential Pay
Certificates are as described in this Prospectus Supplement, (iii) there are
no delinquencies or defaults with respect to, and no modifications, waivers or
amendments of the terms of, the Mortgage Loans, (iv) there are no Realized
Losses, Additional Trust Fund Expenses or Appraisal Reduction Amounts with
respect to the Mortgage Loans or the Trust Fund, (v) scheduled interest and
principal payments on the Mortgage Loans are timely received, (vi) ARD Loans
pay in full on their Anticipated Repayment Dates, (vii) all Mortgage Loans
have Due Dates on the first day of each month and accrue interest on the
respective basis described in this Prospectus Supplement (i.e., a 30/360 basis
or an actual/360 basis), (viii) all prepayments are accompanied by a full
month's interest and there are no Prepayment Interest Shortfalls, (ix) there
are no breaches of the applicable Mortgage Loan Seller's representations and
warranties regarding its Mortgage Loans, (x) no Prepayment Premiums or Yield
Maintenance Charges are collected, (xi) no party entitled thereto exercises
its right of optional termination of the Trust Fund described in this
Prospectus Supplement, (xii) distributions on the Certificates are made on the
[ ]th day (each assumed to be a business day) of each month, commencing in [ ]
[ ] 20[ ] , and (xiii) the Closing Date for the sale of the Offered
Certificates is [ ] [ ], 20[ ].

The periods, if any, between consecutive Due Dates occurring prior to the
maturity date or Anticipated Repayment Date, as applicable, of a Mortgage Loan
during which the related borrower will have the right to prepay such Mortgage
Loan without being required to pay a Prepayment Premium or a Yield Maintenance
Charge (each such period, an "Open Period") with respect to all the Mortgage
Loans, have been calculated as those Open Periods occurring immediately prior
to the maturity date or Anticipated Repayment Date as applicable.

The characteristics of the Mortgage Loans differ in certain respects from
those assumed in preparing the Yield Tables, and the Yield Tables are
presented for illustrative purposes only. In particular, none of the Mortgage
Loans permit voluntary partial prepayments. Thus neither the Mortgage Pool nor
any Mortgage Loan will prepay at any constant rate, and it is unlikely that
the Mortgage Loans will prepay in a manner consistent with the designated
Scenario for the Yield Tables. In addition, there can be no assurance that the
Mortgage Loans will prepay at any particular rate, that the Mortgage Loans
will not prepay (involuntarily or otherwise) despite prepayment restrictions,
that the actual pre-tax yields on, or any other payment characteristics of,
any Class of Offered Certificates will correspond to any of the information
shown in the Yield Tables, or that the aggregate purchase prices of the
Offered Certificates will be as assumed. Accordingly, investors must make
their own decisions as to the appropriate assumptions (including prepayment
assumptions) to be used in deciding whether to purchase the Offered
Certificates.

Weighted Average Life

The weighted average life of any Class [ ], Class [ ] or Class [ ] Certificate
refers to the average amount of time that will elapse from the assumed Closing
Date 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, which may be in the form
of scheduled amortization, voluntary prepayments, insurance and condemnation
proceeds and liquidation proceeds. As described in this Prospectus Supplement,
the Principal Distribution Amount for each Distribution Date will generally be
distributable first in respect of the Class [ ] Certificates until the
Certificate Balance thereof is reduced to zero, and will thereafter generally
be distributable entirely in respect of 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.

The following tables indicate the percentage of the initial Certificate
Balance of each Class of Offered Certificates that would be outstanding after
each of the dates shown and the corresponding weighted average life of each
such Class of Offered Certificates. The tables have been prepared on the basis
of the Table Assumptions. To the extent that the Mortgage Loans or the
Certificates have characteristics that differ from those assumed in preparing
the tables, the Class [ ], Class [ ] and/or Class [ ] Certificates may mature
earlier or later than indicated by the tables. In particular, voluntary
prepayments on the Mortgage Loans in fact are not permitted. Accordingly, the
Mortgage Loans will not prepay at any constant rate nor will the Mortgage
Loans prepay at the same rate, and it is highly unlikely that the Mortgage
Loans will prepay in a manner consistent with the assumptions described above.
In addition, variations in the actual prepayment experience and in the balance
of the Mortgage Loans that actually prepay may increase or decrease the
percentages of initial Certificate Balances (and shorten or extend the
weighted average lives) shown in the following tables. Investors are urged to
conduct their own analyses of the rates at which the Mortgage Loans may be
expected to prepay.

The tables set forth below were prepared on the basis of the Table Assumptions
and indicate the resulting weighted average lives of each Class of Offered
Certificates (other than the Class [ ] Certificates) and set forth the
percentages of the initial Certificate Balance of such Class of Offered
Certificates that would be outstanding after each of the dates shown in each
case assuming the indicated level of CPR. For purposes of the following
tables, the weighted average life of an Offered Certificate (other than the
Class [ ] Certificates) is determined by (i) multiplying the amount of each
principal distribution thereon by the number of years from the assumed Closing
Date of such Certificate 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 Certificate.

                 Percentages of the Closing Date Certificate
                    Balance of the Class [ ] Certificates

                            0% CPR During Lockout and Defeasance
                                 Otherwise at Indicated CPR
Distribution Date    0% CPR      [ ]% CPR     [ ]% CPR    [ ]% CPR    [ ]% CPR





                 Percentages of the Closing Date Certificate
                    Balance of the Class [ ] Certificates

                            0% CPR During Lockout and Defeasance
                                 Otherwise at Indicated CPR
Distribution Date    0% CPR      [ ]% CPR     [ ]% CPR    [ ]% CPR    [ ]% CPR





                 Percentages of the Closing Date Certificate
                    Balance of the Class [ ] Certificates

                              0% CPR During Lockout and Defeasance
                                    Otherwise at Indicated CPR
Distribution Date    0% CPR      [ ]% CPR     [ ]% CPR    [ ]% CPR    [ ]% CPR





Yield Sensitivity of the Class [ ] Certificates

The yield to maturity on the Class [ ] Certificates will be extremely
sensitive to the rate and timing of principal payments (including
prepayments), principal losses and interest rate reductions due to
modifications on the Mortgage Loans and to other factors set forth above.
Investors should fully consider the associated risks, including the risk that
a rapid rate of principal payments or principal losses on the Mortgage Pool
could result in the failure by investors in the Class [ ] Certificates to
fully recoup their initial investments.

Any optional termination by the Special Servicer, the Master Servicer, the
Depositor or the Majority Subordinate Certificateholder would result in
prepayment in full of the Certificates and would have an adverse effect on the
yield of the Class [ ] Certificates because a termination would have an effect
similar to a principal prepayment in full of the Mortgage Loans (without,
however, the payment of any Prepayment Premiums or Yield Maintenance Charges)
and, as a result, investors in the Class [ ] Certificates and any other
Certificates purchased at premium might not fully recoup their initial
investment. See "DESCRIPTION OF THE CERTIFICATES--Termination" in this
Prospectus Supplement.

The table below indicates the sensitivity of the pre-tax corporate bond
equivalent yields to maturity of the Class [ ] Certificates at various prices
and constant prepayment rates. The allocations and calculations do not take
account of any Prepayment Premiums or Yield Maintenance Charges. The yields
set forth in the table were calculated by determining the monthly discount
rates that, when applied to the assumed stream of cash flows to be paid on the
Class [ ] Certificates, would cause the discounted present value of such
assumed stream of cash flows to equal the assumed purchase prices plus accrued
interest of such Class of Certificates and converting such monthly rates to
corporate bond equivalent rates. Such calculations do not take into account
variations that may occur in the interest rates at which investors may be able
to reinvest funds received by them as distributions on the Class [ ]
Certificates and consequently do not purport to reflect the return on any
investment in such Class of Certificates when such reinvestment rates are
considered.

The table below has been prepared based on the assumption that distributions
are made in accordance with "DESCRIPTION OF THE CERTIFICATES--Distributions"
in this Prospectus Supplement and on the Table Assumptions and with the
assumed respective purchase prices (as a percentage of the aggregate of the
notional amounts of the components of the Class [ ] Certificates) of the Class
[ ] Certificates set forth in the table, plus accrued interest thereon from [
], 20[ ] to the Closing Date and on the additional assumption that the
Pass-Through Rates for all of the Sequential Pay Certificates are as stated on
page S-[ ] of this Prospectus Supplement.

          Sensitivity to Principal of the Pre-Tax Yields to Maturity
                         of the Class [ ] Certificates

Assumed Purchased Price   0% CPR    [ ]% CPR    [ ]% CPR    [ ]% CPR   [ ]% CPR





There can be no assurance that the Mortgage Loans will prepay at any of the
rates shown in the table or at any other particular rate, that the cash flows
on the Class [ ] Certificates will correspond to the cash flows assumed for
purposes of the above table or that the aggregate purchase price of the Class
[ ] Certificates will be as assumed. In addition, it is unlikely that the
Mortgage Loans will prepay at any of the specified percentages of CPR until
maturity or that all the Mortgage Loans will so prepay at the same rate.
Timing of changes in the rate of prepayments may significantly affect the
actual yield to maturity to investors, even if the average rate of principal
prepayments is consistent with the expectations of investors. Investors must
make their own decisions as to the appropriate prepayment assumption to be
used in deciding whether to purchase the Class [ ] Certificates.

<PAGE>

                                USE OF PROCEEDS

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

                   MATERIAL FEDERAL INCOME TAX CONSEQUENCES

The following summary of the anticipated material federal income tax
consequences of the purchase, ownership and disposition of Offered
Certificates is based on the advice of [ _______ ], counsel to the Depositor.
This summary is based on laws, regulations, including the REMIC regulations
promulgated by the Treasury Department (the "REMIC Regulations"), rulings and
decisions now in effect or (with respect to the regulations) proposed, all of
which are subject to change either prospectively or retroactively. This
summary does not address the federal income tax consequences of an investment
in Offered Certificates applicable to all categories of investors, some of
which (for example, banks and insurance companies) may be subject to special
rules. Prospective investors should consult their tax advisors regarding the
federal, state, local and other tax consequences to them of the purchase,
ownership and disposition of Offered Certificates.

For federal income tax purposes, one or more separate REMIC elections will be
made with respect to segregated asset pools that make up the trust, other than
any Additional Interest on the ARD Loans. Upon the issuance of the Offered
Certificates, [ _________ ] will deliver its opinion generally to the effect
that, assuming compliance with all provisions of the Pooling and Servicing
Agreement, for federal income tax purposes each REMIC will qualify as a REMIC
under the Code. For federal income tax purposes, the REMIC Regular
Certificates (or, in the case of the Class [ ] Certificates, the respective
Components thereof) will represent ownership of the "regular interests" in one
of such REMICs and generally will be treated as debt instruments of such
REMIC. See "MATERIAL FEDERAL INCOME TAX CONSEQUENCES--REMICs" in the
Prospectus.

Certificateholders' entitlement to a portion of the Additional Interest will
be treated as a Grantor Trust Strip Certificate (as defined in the
accompanying Prospectus) issued by an entity treated as a grantor trust for
United States federal income tax purposes. Certificateholders will be required
to allocate their basis between the portion of the Offered Certificates
treated as a REMIC regular interest (or in the case of the Class [ ]
Certificate, the [ ] Components treated as REMIC regular interests) and their
right to Additional Interest based on the relative fair market value of such
REMIC regular interest and their right to Additional Interest as of the date
of issuance. The accrual of income with respect to Additional Interest is not
entirely clear and Certificateholders should consult their own tax advisor
regarding the accrual of income with respect to the Additional Interest. See
"MATERIAL FEDERAL INCOME TAX CONSEQUENCES--Taxation of Owners of Grantor Trust
Fractional Interest Certificates--Taxation of Owners of Grantor Trust Strip
Certificates" in the accompanying Prospectus.

Based on expected issue prices, the Class [ ] Certificates will, and certain
of the Sequential Pay Certificates, depending on their issue price, may, be
treated as having been issued with original issue discount for federal income
tax reporting purposes. In addition, although there is no clear authority, the
trust intends to treat the respective [ ] Components as instruments issued
with OID. The prepayment assumption that will be used in determining the rate
of accrual of original issue discount for federal income tax purposes will be
based on the assumption that subsequent to the date of any determination the
Mortgage Loans will prepay at a rate equal to a CPR of 0%, except that it is
assumed that the ARD Loans pay their respective outstanding principal balances
on their related Anticipated Repayment Dates. No representation is made that
the Mortgage Loans will prepay at that rate or at any other rate. See
"MATERIAL FEDERAL INCOME TAX CONSEQUENCES--REMICs-- Taxation of Owners of
REMIC Regular Certificates-Original Issue Discount" in the Prospectus.

If the method for computing original issue discount described in the
Prospectus results in a negative amount for any period with respect to a
Certificateholder (in particular, the holder of a Class [ ] Certificate), the
amount of original issue discount allocable to such period would be zero and
such Certificateholder will be permitted to offset such negative amount only
against future original issue discount (if any) attributable to such
Certificates. Although the matter is not free from doubt, a holder of a Class
[ ] Certificate may be permitted to deduct a loss to the extent that his or
her respective remaining basis in such Certificate exceeds the maximum amount
of future payments to which such Certificateholder is entitled, assuming no
further prepayments of the Mortgage Loans. Any such loss might be treated as a
capital loss.

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. Purchasers
of the Offered Certificates should be aware that the OID Regulations and
Section 1272(a)(6) of the Code do not adequately address certain issues
relevant to, or are not applicable to, securities such as the Offered
Certificates. 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 OID Regulations provide in general that original issue discount with
respect to debt instruments issued in connection with the same or related
transactions are treated as a single debt instrument for purposes of computing
the accrual of original issue discount with respect to such debt instruments.
This aggregation rule ordinarily is only to be applied when single debt
instruments are issued by a single issuer to a single holder. Although it is
not entirely clear that this aggregation rule applies to REMIC Regular
Certificates and other debt instruments subject to Section 1272(a)(6) of the
Code, information reports or returns sent to holders of the Class [ ]
Certificates and the IRS with respect to the Class [ ] Certificates will be
based on such aggregate method. However, a literal reading of the regulations
addressing integration would not allow the integration of the portion of the
Trust Fund treated as a Grantor Trust Strip Certificate and the portion
treated as a REMIC regular interest held by a Certificateholder. Prospective
purchasers of the Class [ ] Certificates are advised to consult their own tax
advisers about the use of this methodology and potential consequences of being
required to report original issue discount on the Class [ ] Certificates.
Certain classes of the Offered Certificates bear interest at the lesser of a
fixed rate and a Weighted Average Net Mortgage Rate. Although it is not
entirely clear that such interest constitutes "qualified stated interest" for
purposes of the OID Regulations, the Trust Fund will report it as such.

The Offered Certificates may be treated for federal income tax purposes as
having been issued at a premium. Whether any holder of such a class of
Certificates will be treated as holding a certificate with amortizable bond
premium will depend on such Certificateholder's purchase price and the
distributions remaining to be made on such Certificate at the time of its
acquisition by such Certificateholder. Holders of each such class of
Certificates should consult their own tax advisors regarding the possibility
of making an election to amortize such premium. See "MATERIAL FEDERAL INCOME
TAX CONSEQUENCES--Taxation of Owners of REMIC Regular Certificates--Premium"
in the accompanying Prospectus.

The Offered Certificates will be treated as "real estate assets" within the
meaning of Section 856(c)(5)(B) of the Code generally in the same proportion
that the assets of the Trust Fund would be so treated. 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, investment in the Offered
Certificates may not be suitable for certain thrift institutions.

Prepayment Premiums and Yield Maintenance Charges actually collected will be
distributed to the holders of the Offered Certificates as described in this
Prospectus Supplement. It is not entirely clear under the Code when the amount
of a Prepayment Premium or Yield Maintenance Charge should be taxed to the
holder of an Offered Certificate, but it is not expected, for federal income
tax reporting purposes, that Prepayment Premiums and Yield Maintenance Charges
will be treated as giving rise to any income to the holders of the Offered
Certificates prior to the Master Servicer's actual receipt of a Prepayment
Premium or Yield Maintenance Charge. It is not entirely clear whether
Prepayment Premiums or Yield Maintenance Charges give rise to ordinary income
or capital gains and Certificateholders should consult their own tax advisors
concerning this character issue and the treatment of Prepayment and Yield
Maintenance Charges in general.

The Treasury Department has issued new regulations (the "New Regulations")
which make certain modifications to the withholding, backup withholding, and
information reporting rules described in the prospectus. The New Regulations
attempt to unify certification requirements and to modify reliance standards.
The New Regulations will be generally effective for payments made after
December 31, 2000 , subject to certain transition rules. Prospective investors
are urged to consult their tax advisors regarding the New Regulations.

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

                             ERISA CONSIDERATIONS

A fiduciary of any employee benefit plan or other retirement plan or
arrangement, including individual retirement accounts and annuities, Keogh
plans and collective investment funds, separate accounts and general accounts
in which such plans, accounts or arrangements are invested, that is subject to
the Employee Retirement Income Security Act of 1974, as amended ("ERISA"), or
Section 4975 of the Code (each, a "Plan") should carefully review with its
legal advisors whether the purchase or holding of Offered Certificates could
give rise to a transaction that is prohibited or is not otherwise permitted
either under ERISA or Section 4975 of the Code or whether there exists any
statutory or administrative exemption applicable thereto.

The U.S. Department of Labor has issued individual exemptions to each of the
Underwriters (Prohibited Transaction Exemption 96-22 (April 3, 1996) to First
Union Corporation, and its subsidiaries and its affiliates, which include
First Union Securities, Inc.; and Prohibited Transaction Exemption 90-29 ([ ]
, 20[ ]) to [ ] ("[ ] ") (each, an "Exemption" and collectively, the
"Exemptions"), each of 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
mortgage pass-through certificates underwritten by an Underwriter, as
hereinafter defined, provided that certain conditions set forth in the
Exemption are satisfied. For purposes of this discussion, the term
"Underwriter" shall include (a) First Union Securities, Inc., (b) [ ] , (c)
any person directly or indirectly, through one or more intermediaries,
controlling, controlled by or under common control with First Union
Securities, Inc. or [ ] and (d) any member of the underwriting syndicate or
selling group of which First Union Securities or [ ] or a person described in
(c) is a manager or co-manager with respect to the Offered Certificates.

The obligations covered by the Exemptions include mortgage loans such as the
Mortgage Loans. The Exemptions would apply to the acquisition, holding and
resale of the Certificates by a Plan only if specific conditions (certain of
which are described below) are met. It is not clear whether the Exemptions
apply to participant directed plans as described in Section 404(c) of ERISA or
plans that are subject to Section 4975 of the Code but that are not subject to
Title 1 of ERISA, such as certain Keogh plans and certain individual
retirement accounts. In addition, when it issued the Exemptions, the
Department of Labor did not consider mortgages containing defeasance
provisions as described in this Prospectus Supplement. Accordingly, it is not
clear what the impact on the Exemptions would be if such defeasance provisions
were exercised.

The Exemptions set forth six general conditions that, among others, must be
satisfied for a transaction involving the purchase, sale and holding of Class
[ ], Class [ ] and Class [ ] Certificates by a Plan to be eligible for
exemptive relief thereunder. First, the acquisition of the 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 such Certificates must not be subordinated to the
rights and interests evidenced by the other certificates of the same trust.
Third, such 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
Rating Services, a division of The McGraw-Hill Companies, Inc. ("S&P"),
("Standard & Poor's Rating Services"), Duff & Phelps Credit Rating Co.
("DCR"). "), Moody's Investors Service, Inc. ("Moody's") and Fitch IBCA, Inc.
("Fitch")") (each, an "NRSRO"). Fourth, the Trustee cannot be an affiliate of
any other member of the "Restricted Group," which consists of each of the
Underwriters, the Depositor, the Master Servicer, the Special Servicer, the
Trustee, any sub-servicer, and any borrower with respect to Mortgage Loans
constituting more than 5.0% of the aggregate unamortized principal balance of
the Mortgage Loans as of the date of initial issuance of such Certificates.
Fifth, the sum of all payments made to and retained by any Underwriter in
connection with the distribution or placement of Certificates must represent
not more than reasonable compensation for underwriting such Certificates; the
sum of all payments made to and retained by the Depositor pursuant to the
assignment of the Mortgage Loans to the Trust Fund must represent not more
than the fair market value of such obligations; and the sum of all payments
made to and retained by the Master Servicer, a Special Servicer or any
sub-servicer must represent not more than reasonable compensation for such
person's services under the Pooling and Servicing Agreement and reimbursement
of such person's reasonable expenses in connection therewith. Sixth, the
investing Plan must be an accredited investor as defined in Rule 501(a)(1) of
Regulation D of the Securities and Exchange Commission under the Securities
Act.

A fiduciary of a Plan contemplating purchasing any such Certificate must make
its own determination that, at the time of such purchase, such Certificate
satisfies the general conditions set forth above.

The Exemptions also require 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 S&P, DCR, Moody's or Fitch for at least one year prior to the
Plan's acquisition of such 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 such Certificates.

If the general conditions of the Exemptions are satisfied, they may provide an
exemption from the restrictions imposed by Sections 406(a) and 407(a) of ERISA
(as well as the excise taxes imposed by Sections 4975(a) and (b) of the Code
by reason of Sections 4975(c)(1)(A) through (D) of the Code) in connection
with (i) the direct or indirect sale, exchange or transfer of such
Certificates in the initial issuance of Certificates between the Depositor or
an Underwriter and a Plan when the Depositor, an Underwriter, the Trustee, the
Master Servicer, the Special Servicer, a sub-servicer or a borrower 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 Senior Certificates by a Plan and (iii) the holding of
Senior 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 such Certificate on behalf of an "Excluded Plan" by
any person who has discretionary authority or renders investment advice with
respect to the assets of such Excluded Plan. For purposes hereof, an Excluded
Plan is a Plan sponsored by any member of the Restricted Group.

If certain specific conditions of the Exemptions are also satisfied, each such
Exemption may provide relief from the restrictions imposed by Sections
406(b)(1) and (b)(2) of ERISA and the taxes imposed by Section 4975(c)(1)(E)
of the Code to an obligor acting as a fiduciary with respect to the investment
of a Plan's assets in the Certificates (or such obligor's affiliate) only if,
among other requirements (i) such obligor (or its affiliate) is an obligor
with respect to 5% or less of the fair market value of the assets contained in
the Trust and is otherwise not a member of the Restricted Group, (ii) a Plan's
investment in Certificates does not exceed 25% of all of the Certificates
outstanding at the time of the acquisition, (iii) immediately after the
acquisition, no more than 25% of the assets of the Plan are invested in
certificates representing an interest in trusts (including the Trust Fund)
containing assets sold or serviced by the Depositor or the Master Servicer and
(iv) in the case of the acquisition of the Certificates in connection with
their initial issuance, at least 50% of the aggregate interest in the Trust
Fund is acquired by persons independent of the Restricted Group.

The Exemptions also apply to transactions in connection with the servicing,
management and operation of the Trust Fund, provided that, in addition to the
general requirements described above, (a) such transactions are carried out in
accordance with the terms of a binding pooling and servicing agreement and (b)
the pooling and servicing agreement is provided to, or described in all
material respects in the prospectus or private placement memorandum provided
to, investing Plans before their purchase of Certificates issued by the Trust
Fund. The Pooling and Servicing Agreement is a pooling and servicing agreement
as defined in the Exemptions. The Pooling and Servicing Agreement provides
that all transactions relating to the servicing, management and operations of
the Trust Fund must be carried out in accordance with the Pooling and
Servicing Agreement.

Before purchasing any Senior Certificate, a fiduciary of a Plan should itself
confirm that the specific and general conditions of the Exemptions and the
other requirements set forth in the Exemptions would be satisfied.

The characteristics of the Class [ ] Certificates do not meet the requirements
of the Exemptions. Accordingly, Certificates of those Classes may not be
acquired by a Plan, other than an insurance company general account, which may
be able to rely on Section III of PTE 95-60 (discussed below).

Section III of Department of Labor Prohibited Transaction Class Exemption
95-60 ("PTE 95-60") provides relief from the application of the prohibited
transaction provisions of Sections 406(a), 406(b) and 407(a) of ERISA and
Section 4975 of the Code for transactions in connection with the servicing,
management and operation of a trust (such as the Trust Fund) 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. If these conditions are met, insurance company
general accounts would be allowed to purchase classes of Certificates (such as
the Class [ ] Certificates) which do not meet the requirements of the
Exemption solely because they (i) are subordinated to other classes of
Certificates in the Trust Fund and/or (ii) have not received a rating at the
time of the acquisition in one of the three highest rating categories from
S&P, DCR, Moody's or Fitch. All other conditions of the Exemption would have
to be satisfied in order for PTE 95-60 to be available. Before purchasing
Class [ ] Certificates, an insurance company general account seeking to rely
on Section III of PTE 95-60 should itself confirm that it is eligible for, and
has satisfied all applicable conditions and other requirements of relief under
such section.

Any Plan fiduciary considering the purchase of Certificates should consult
with its counsel with respect to the applicability of the Exemptions and other
issues and determine on its own whether all conditions have been satisfied and
whether the Certificates are an appropriate investment for a Plan under ERISA
and the Code (or, in the case of governmental plans, under applicable Federal,
state or local law). Each purchaser of Class [ ] or Class [ ] Certificates
with the assets of one or more Plans shall be deemed to represent that each
such Plan qualifies as an "accredited investor" as defined in Rule 501(a)(1)
of Regulation D under the Securities Act. No Plan may purchase or hold Class [
] or Class [ ] Certificates unless such Certificates are rated in one of the
top three rating categories by at least one NRSRO at the time of such
purchase, unless such Plan is an insurance company general account that
represents and warrants that it is eligible for, and meets all of the
requirements of, Part III of Prohibited Transaction Class Exemption 95-60.
Each Purchaser of Class [ ] Certificates shall be deemed to represent that it
is eligible for, and meets all of the requirements of, Part III of Prohibited
Transaction Class Exemption 95-60.

                               LEGAL INVESTMENT

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

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

                            METHOD OF DISTRIBUTION

Subject to the terms and conditions set forth in the underwriting agreement
(the "Underwriting Agreement") among the Depositor and First Union Securities,
Inc. and [ ] ("[ ]", and together with First Union Securities, Inc., the
"Underwriters"), the Depositor has agreed to sell to each of First Union
Securities, Inc. and [ ], and each of First Union Securities and [ ], has
agreed to purchase, severally but not jointly, the respective Certificate
Balances, or notional amounts, as applicable, of each Class of the Offered
Certificates as set forth below subject in each case to a variance of [ ]%;

Class                     First Union Securities, Inc.                [ ]


First Union Securities, Inc. and [ ]  are acting as co-lead managers of the
offering.

Proceeds to the Depositor from the sale of the Offered Certificates, before
deducting expenses payable by the Depositor, will be approximately $[ ], which
includes accrued interest.

Distribution of the Offered Certificates will be made by each Underwriter from
time to time in negotiated transactions or otherwise at varying prices to be
determined at the time of sale. Sales of the Offered Certificates may also
occur on the Closing Date and other dates after the Closing Date, as agreed
upon in negotiated transactions with various purchasers. Each 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 such Underwriter. In connection
with the purchase and sale of the Offered Certificates, First Union Securities
and [ ] may be deemed to have received compensation from the Depositor in the
form of underwriting discounts. Each Underwriter and any dealers that
participate with any 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 Underwriters that each of them,
through one or more of its affiliates, currently intends to make a market in
the Offered Certificates; however, neither Underwriter has any obligation to
do so, any market making may be discontinued at any time and there can be no
assurance that an active secondary market for the Offered Certificates will
develop. See "RISK FACTORS--Limited Liquidity for Offered Certificates" in
this Prospectus Supplement and in the Prospectus.

This Prospectus Supplement and the Prospectus may be used by the Depositor,
First Union Securities, Inc., 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 Securities, Inc.
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 has agreed to indemnify each Underwriter and each person, if
any, who controls any Underwriter within the meaning of Section 15 of the
Securities Act against, or make contributions to each Underwriter and each
such controlling person with respect to, certain liabilities, including
liabilities under the Securities Act.

First Union Securities, Inc., one of the Underwriters, is an affiliate of the
Depositor, First Union National Bank and the Master Servicer. [ ] , one of the
Underwriters, is an affiliate of [ ], one of the Mortgage Loan Sellers.

                                 LEGAL MATTERS

Certain legal matters will be passed upon for the Depositor by [ ], [ ], [ ]
and certain legal matters will be passed upon for the Underwriters by[ ], [ ],
[ ].

                                    RATINGS

The Offered Certificates are required as a condition of their issuance to have
received the following ratings from [ ] and [ ] (the "Rating Agencies"):

                                 Ratings from

          Class                                                     [ ]/[ ]



The ratings on the Offered Certificates address the likelihood of timely
receipt by holders thereof of all distributions of interest to which they are
entitled and, except in the case of the Class [ ] Certificates, distributions
of principal by the Rated Final Distribution Date set forth on the cover page
of this Prospectus Supplement. 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. A security rating does not represent any assessment of the yield
to maturity that investors may experience or the possibility that the holders
of the Class [ ] Certificates might not fully recover their investment in the
event of rapid prepayments of the Mortgage Loans (including both voluntary and
involuntary prepayments). In addition, a rating does not address (i) the
likelihood or frequency of voluntary or mandatory prepayments of Mortgage
Loans, (ii) the degree to which such prepayments might differ from those
originally anticipated, (iii) payment of Additional Interest or net default
interest, (iv) whether and to what extent payments of Prepayment Premiums or
Yield Maintenance Charges will be received or the corresponding effect on
yield to investors or (v) whether and to what extent Net Aggregate Prepayment
Interest Shortfalls will be realized. As described in this Prospectus
Supplement, the amounts payable with respect to the Class [ ] Certificates
consist only of interest. If the entire Mortgage Pool were to prepay in the
initial month, with the result that the holders of the Class [ ] Certificates
receive only a single month's interest and thus suffer a nearly complete loss
of their investment, all amounts "due" to such Certificateholders will
nevertheless have been paid, and such result is consistent with the ratings
received on the Class [ ] Certificates. The Class [ ] Certificates' notional
amount upon which interest is calculated is reduced by the allocation of
Realized Losses, Additional Trust Fund Expenses and prepayments, whether
voluntary or involuntary. The rating does not address the timing or magnitude
of reductions of the notional amounts of the [ ] Components, but only the
obligation to pay interest timely on the notional amount as reduced from time
to time. Accordingly, the ratings of the Class [ ] Certificates should be
evaluated independently from similar ratings on other types of securities.

[ ] assigns the additional symbol of "r" to highlight classes of securities
that [ ] believes may experience high volatility or high variability in
expected returns due to non-credit risks; however, the absence of an "r"
symbol should not be taken as an indication that a class will exhibit no
volatility or variability in total return.

A downgrade, qualification (if applicable) or withdrawal of a rating with
respect to the Enhancement Insurer, a Residual Value Insurer, a Tenant or a
Guarantor may adversely affect the ratings of the Offered Certificates.

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 any of the Rating Agencies.

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

<PAGE>

<TABLE>
<CAPTION>

                        INDEX OF PRINCIPAL DEFINITIONS

                                                                                                              Page

<S>                                                                                                            <C>
[ ] Component................................................................................................S-110
30/360 basis..................................................................................................S-59
AA........................................................................................................... S-39
AAA..........................................................................................................S-151
Accrued Certificate Interest.................................................................................S-117
Actual/360 basis..............................................................................................S-59
Additional Interest...........................................................................................S-60
Additional Rights.............................................................................................S-66
Administrative Cost Rate......................................................................................S-70
Advance......................................................................................................S-125
Anticipated Repayment Date....................................................................................S-60
Appraisal Reduction Amount...................................................................................S-125
ARD Loans.....................................................................................................S-60
Assumed Final Distribution Date..............................................................................S-131
Assumed Scheduled Payment....................................................................................S-118
Available Distribution Amount................................................................................S-113
Balloon Loans.................................................................................................S-60
banking organization.........................................................................................S-107
base year....................................................................................................S-129
Bond-Type Leases..............................................................................................S-66
Capital Imp. Reserve..........................................................................................S-71
Casualty or Condemnation Rights...............................................................................S-66
CBE..........................................................................................................S-139
Certificate Balance..........................................................................................S-110
Certificate Deferred Interest................................................................................S-111
Certificateholders...........................................................................................S-112
Certificates.................................................................................................S-106
Class........................................................................................................S-106
Class [ ] Certificates.......................................................................................S-106
clearing agency..............................................................................................S-106
clearing corporation.........................................................................................S-106
Clearstream..................................................................................................S-106
Clearstream Participants.....................................................................................S-108
CMSA Bond File...............................................................................................S-128
CMSA Collateral File.........................................................................................S-128
CMSA Loan File...............................................................................................S-128
CMSA Property File...........................................................................................S-128
Code..........................................................................................................S-67
Collection Period............................................................................................S-112
Comparative Financial Status Report..........................................................................S-129
Compensating Interest Payment.................................................................................S-98
Constant Prepayment Rate.....................................................................................S-140
Controlling Class Representative..............................................................................S-96
Cooperative..................................................................................................S-109
CPR..........................................................................................................S-140
Credit Lease..................................................................................................S-64
Credit Lease Assignment.......................................................................................S-67
Credit Lease Default..........................................................................................S-66
Credit Lease Loan Table.......................................................................................S-65
Credit Lease Loans............................................................................................S-64
Custodian.....................................................................................................S-89
Cut-Off Date DSC Ratio........................................................................................S-69
Cut-Off Date DSCR.............................................................................................S-69
Cut-Off Date LTV..............................................................................................S-70
Cut-Off Date LTV Ratio........................................................................................S-70
DCR..........................................................................................................S-148
Defeasance....................................................................................................S-71
Delinquent Loan Status Report................................................................................S-128
Depositaries.................................................................................................S-107
Determination Date...........................................................................................S-112
Discount Rate................................................................................................S-120
Distribution Date............................................................................................S-112
Distribution Date Statement..................................................................................S-126
DSC Ratio.....................................................................................................S-68
DSCR..........................................................................................................S-68
DTC..........................................................................................................S-106
Due Date......................................................................................................S-59
Due-On-Sale and Due-On-Encumbrance............................................................................S-62
ERISA........................................................................................................S-148
Euroclear Operator...........................................................................................S-109
Euroclear Participants.......................................................................................S-109
Excess Cash Flow..............................................................................................S-60
Excluded Plan................................................................................................S-149
Exemption....................................................................................................S-148
Exemptions...................................................................................................S-148
Final Recovery Determination.................................................................................S-127
First Principal Payment Date.................................................................................S-139
Fitch........................................................................................................S-149
foreclosure property.........................................................................................S-103
Form 8-K......................................................................................................S-94
Fully Amortizing Loans........................................................................................S-60
Guarantor.....................................................................................................S-65
Historical Liquidation Report................................................................................S-128
Historical Loan Modification Report..........................................................................S-128
HUD...........................................................................................................S-68
Indirect Participants........................................................................................S-107
Insured Balloon Payment.......................................................................................S-60
Interest Accrual Period......................................................................................S-111
Interest Reserve Amount......................................................................................S-113
Interest Reserve Loans.......................................................................................S-113
IRS..........................................................................................................S-146
L ( ).........................................................................................................S-71
Last Principal Payment Date..................................................................................S-139
Loan per Sq Ft, Unit, Bed, Pad or Room........................................................................S-70
Lockout.......................................................................................................S-71
LTV at ARD or Maturity........................................................................................S-70
Maintenance Rights............................................................................................S-66
Majority Subordinate Certificateholder.......................................................................S-133
Master Servicer...............................................................................................S-95
Master Servicing Fee..........................................................................................S-97
Master Servicing Fee Rate.....................................................................................S-98
Maturity Date LTV Ratio.......................................................................................S-70
modified duration............................................................................................S-139
Monthly Rental Payments.......................................................................................S-65
Mortgage......................................................................................................S-58
Mortgage Deferred Interest...................................................................................S-110
Mortgage File.................................................................................................S-89
Mortgage Loan................................................................................................S-119
Mortgage Loan Purchase Agreements.............................................................................S-86
Mortgage Loans...............................................................................................S-119
Mortgage Note.................................................................................................S-58
Mortgage Rate.................................................................................................S-59
Mortgaged Property............................................................................................S-58
NAP...........................................................................................................S-71
NAV...........................................................................................................S-71
Net Aggregate Prepayment Interest Shortfall..................................................................S-117
net cash flow.................................................................................................S-69
New Regulations..............................................................................................S-147
NNN...........................................................................................................S-66
NOI Adjustment Worksheet.....................................................................................S-129
Non-Offered Certificates.....................................................................................S-106
Nonrecoverable P&I Advance...................................................................................S-124
non-service..................................................................................................S-103
Non-SMMEA Certificates.......................................................................................S-151
NRSRO........................................................................................................S-149
O ( ).........................................................................................................S-71
Occupancy Percentage..........................................................................................S-71
Offered Certificates.........................................................................................S-106
OID Regulations..............................................................................................S-146
Open Period............................................................................................S-71, S-140
Operating Statement Analysis.................................................................................S-129
Original Term to Maturity.....................................................................................S-71
P&I Advance..................................................................................................S-123
Party in Interest............................................................................................S-149
Periodic Payments.............................................................................................S-59
Plan.........................................................................................................S-148
Pooling and Servicing Agreement..............................................................................S-106
Prepayment Interest Excess....................................................................................S-98
Prepayment Interest Shortfall.................................................................................S-98
Prepayment Premiums..........................................................................................S-119
Primary Term..................................................................................................S-65
Principal Recovery Fee........................................................................................S-99
Privileged Persons...........................................................................................S-130
prohibited transactions......................................................................................S-103
PSA Standard Formulas........................................................................................S-139
PTE 95-60....................................................................................................S-150
Purchase Price................................................................................................S-89
Qualified Appraiser..........................................................................................S-125
Qualified Substitute Mortgage Loan............................................................................S-90
Rating Agencies..............................................................................................S-153
real estate assets...........................................................................................S-147
Reimbursement Rate...........................................................................................S-125
Related Proceeds.............................................................................................S-124
REMIC Administrator..........................................................................................S-134
REMIC Regular Certificates...................................................................................S-106
REMIC Regulations............................................................................................S-145
REMIC Residual Certificates..................................................................................S-106
Rental Property...............................................................................................S-69
REO Extension................................................................................................S-103
REO Mortgage Loan............................................................................................S-119
REO Property..................................................................................................S-97
REO Status Report............................................................................................S-128
REO Tax......................................................................................................S-103
Replacement Reserve...........................................................................................S-72
Required Appraisal Date......................................................................................S-125
Required Appraisal Loan......................................................................................S-125
Required Defeasance Period...................................................................................S-138
Residual Value Insurance Policy...............................................................................S-60
Residual Value Insurer........................................................................................S-60
Restricted Group.............................................................................................S-149
Restricted Servicer Reports..................................................................................S-129
Rules........................................................................................................S-108
S&P..........................................................................................................S-148
Scenario.....................................................................................................S-140
Scheduled Payment............................................................................................S-118
Semi-Annual Loans.............................................................................................S-59
Sequential Pay Certificates..................................................................................S-106
service......................................................................................................S-103
Servicing Fees................................................................................................S-98
Servicing Transfer Event......................................................................................S-97
SMMEA........................................................................................................S-151
Special Servicing Fee Rate....................................................................................S-98
Specially Serviced Mortgage Loans.............................................................................S-97
Specially Serviced Trust Fund Assets..........................................................................S-97
Stated Principal Balance.....................................................................................S-112
Substitution Shortfall Amount.................................................................................S-90
Swap Fee......................................................................................................S-70
Table Assumptions............................................................................................S-140
Tax Credits...................................................................................................S-67
Tenant Balloon Payment........................................................................................S-60
Tenants.......................................................................................................S-64
Terms and Conditions.........................................................................................S-109
TI/LC Reserve.................................................................................................S-72
Triple Net Leases.............................................................................................S-67
Trust Fund...................................................................................................S-106
Underwriter..................................................................................................S-148
Underwriters.................................................................................................S-151
Underwriting Agreement.......................................................................................S-151
Underwritten Replacement Reserves.............................................................................S-70
Voting Rights................................................................................................S-133
Watch List Report............................................................................................S-128
Workout Fee...................................................................................................S-99
X ( ).........................................................................................................S-71
Year Built....................................................................................................S-70
Yield Maintenance Charges....................................................................................S-119
Yield Tables.................................................................................................S-139
YMx% ( )......................................................................................................S-71
</TABLE>

<PAGE>

PROSPECTUS

                 Commercial Mortgage Pass-Through Certificates
                             (Issuable in Series)

               First Union Commercial Mortgage Securities, Inc.

                                   Depositor

First Union Commercial Mortgage Securities, Inc. will periodically offer
certificates in one or more series. Each series of certificates will represent
the entire beneficial ownership interest in a trust fund. Distributions on the
certificates of any series will be made only from the assets of the related
trust fund.

Neither the certificates nor any assets in the related trust fund will be
obligations of, or be guaranteed by, the depositor, any servicer or any of
their respective affiliates. Neither the certificates nor any assets in the
related trust fund will be guaranteed or insured by any governmental agency or
instrumentality or by any person, unless otherwise provided in the prospectus
supplement.

The primary assets of the trust fund may include:

    o    multifamily and commercial mortgage loans, including participations
         therein;

    o    mortgage-backed securities evidencing interests in or secured by
         multifamily and commercial mortgage loans, including participations
         therein, and other mortgage-backed securities;

    o    direct obligations of the United States or other government agencies;
         or

    o    a combination of the assets described above.

Investing in the offered certificates involves risks. You should review the
information appearing under the caption "Risk Factors" on page 13 and in the
prospectus supplement before purchasing any offered certificate.

Neither the Securities and Exchange Commission nor any state securities
commission has approved or disapproved of the offered certificates or
determined that this prospectus is truthful or complete. Any representation to
the contrary is a criminal offense.


March 9, 2000




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

<PAGE>

    We provide information to you about the offered certificates in two
separate documents that provide progressively more detail:

    o    this prospectus, which provides general information, some of which
         may not apply to your series of certificates; and

    o    the accompanying prospectus supplement, which describes the specific
         terms of your series of certificates.

    If the description of your certificates in the accompanying prospectus
supplement differs from the related description in this prospectus, you should
rely on the information in that prospectus supplement.

This prospectus may not be used to consummate sales of the offered
certificates of any series unless accompanied by the prospectus supplement for
that series. This prospectus and the prospectus supplements also may be used
by us, First Union Securities, Inc., our affiliate, and any other of our
affiliates when required under the federal securities laws in connection with
offers and sales of offered certificates in furtherance of market-making
activities in the offered certificates. First Union Securities, Inc. 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.

    Some capitalized terms used in this prospectus are defined under the
caption "Index of Principal Definitions" beginning on page 138 in this
prospectus.

    In this prospectus, the terms "depositor", "we", "us" and "our" refer to
First Union Commercial Mortgage Securities, Inc.

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

    Until 90 days after the date of each prospectus supplement, all dealers
effecting transactions in the offered certificates covered by that 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.

    You should rely only on any information or representations contained or
incorporated by reference in this prospectus and the related prospectus
supplement. This prospectus and any prospectus supplement do not constitute an
offer to sell or a solicitation of an offer to buy any securities in any state
or other jurisdiction in which such offer would be unlawful.

<PAGE>

                               TABLE OF CONTENTS

ADDITIONAL INFORMATION.........................................................3
INCORPORATION OF CERTAIN INFORMATION BY REFERENCE..............................3
SUMMARY OF PROSPECTUS..........................................................4
RISK FACTORS..................................................................12
DESCRIPTION OF THE TRUST FUNDS................................................35
YIELD CONSIDERATIONS..........................................................42
THE DEPOSITOR.................................................................49
USE OF PROCEEDS...............................................................49
DESCRIPTION OF THE CERTIFICATES...............................................49
DESCRIPTION OF THE POOLING AGREEMENTS.........................................60
DESCRIPTION OF CREDIT SUPPORT.................................................77
CERTAIN LEGAL ASPECTS OF MORTGAGE LOANS AND LEASES............................79
MATERIAL FEDERAL INCOME TAX CONSEQUENCES......................................97
STATE AND OTHER TAX CONSEQUENCES.............................................127
ERISA CONSIDERATIONS.........................................................127
LEGAL INVESTMENT.............................................................132
METHOD OF DISTRIBUTION.......................................................134
LEGAL MATTERS................................................................135
FINANCIAL INFORMATION........................................................136
RATINGS......................................................................136
INDEX OF PRINCIPAL DEFINITIONS...............................................137

<PAGE>

                            ADDITIONAL INFORMATION

We have filed with the Securities and Exchange Commission a registration
statement (of which this prospectus forms a part) under the Securities Act of
1933, as amended, with respect to the offered certificates. This prospectus
and the prospectus supplement do not contain all of the information set forth
in the registration statement. For further information, you should refer to
the registration statement and the exhibits attached thereto. You may inspect
and copy, at prescribed rates, the registration statement and exhibits at the
public reference facilities maintained by the Securities and Exchange
Commission at its Public Reference Section, 450 Fifth Street, N.W.,
Washington, D.C. 20549, and at its Regional Offices located as follows:
Chicago Regional Office, Citicorp Center, 500 West Madison Street, 14th Floor,
Chicago, Illinois 60661; and New York Regional Office, Seven World Trade
Center, Suite 1300, New York, New York 10048. The Securities and Exchange
Commission's phone number is 800-SEC-0330. The Securities and Exchange
Commission also maintains a Web site at http://www.sec.gov containing reports,
proxy and information statements, and other information regarding registrants,
including First Union Commercial Mortgage Securities, Inc., that file
electronically with the Securities and Exchange Commission.

We will file or cause to be filed with the Securities and Exchange Commission
such periodic reports with respect to each trust fund as are required under
the Securities Exchange Act of 1934, as amended, and the rules and regulations
of the Securities and Exchange Commission thereunder. Because of the limited
number of certificateholders expected for each series, we anticipate that a
significant portion of such reporting requirements will be permanently
suspended following the first fiscal year for the related trust fund.

               INCORPORATION OF CERTAIN INFORMATION BY REFERENCE

    We are incorporating in this prospectus by reference all documents and
reports filed by us with respect to a trust fund pursuant to Section 13(a),
13(c), 14 or 15(d) of the Securities Exchange Act of 1934, as amended. You may
obtain, without charge, a copy of any or all documents or reports incorporated
in this prospectus by reference, to the extent such documents or reports
relate to an offered certificate. Exhibits to those documents will be provided
to you only if such exhibits were specifically incorporated by reference in
those documents. Requests to the depositor should be directed in writing to
First Union Commercial Mortgage Securities, Inc., One First Union Center,
Charlotte, North Carolina 28288-0630, Attention: Secretary, or by telephone at
704-374-6611.

<PAGE>

                             SUMMARY OF PROSPECTUS

The following summary is a brief description of the main terms of the offered
certificates. For this reason, the summary does not contain all the
information that may be important to you. You will find a detailed description
of the terms of the offered certificates following this summary and in the
accompanying prospectus supplement.

The Trust Assets..................   Each series of certificates will
                                     represent the entire beneficial ownership
                                     interest in a trust fund consisting
                                     primarily of any of the following:

                                     o    mortgage assets;

                                     o    certificate accounts;

                                     o    forms of credit support;

                                     o    cash flow agreements; and

                                     o    amounts on deposit in a pre-funding
                                          account.

The Mortgage Assets...............   The mortgage assets with respect to each
                                     series of certificates may consist of any
                                     of the following:

                                     o    multifamily and commercial mortgage
                                          loans, including participations
                                          therein;

                                     o    commercial mortgage-backed
                                          securities, including participations
                                          therein;

                                     o    direct obligations of the United
                                          States or other government agencies;
                                          and

                                     o    a combination of the assets described
                                          above.

                                     The mortgage loans will not be guaranteed
                                     or insured by us or any of our affiliates
                                     or, unless otherwise provided in the
                                     prospectus supplement, by any
                                     governmental agency or instrumentality or
                                     other person. The mortgage loans will be
                                     primarily secured by first or junior
                                     liens on, or security interests in fee
                                     simple, leasehold or a similar interest
                                     in, any of the following types of
                                     properties:

                                     o    residential properties consisting of
                                          five or more rental or cooperatively
                                          owned dwelling units;

                                     o    shopping centers;

                                     o    retail buildings or centers;

                                     o    hotels and motels;

                                     o    office buildings;

                                     o    nursing homes;

                                     o    hospitals or other health-care
                                          related facilities;

                                     o    industrial properties;

                                     o    warehouse, mini-warehouse or
                                          self-storage facilities;

                                     o    mobile home parks;

                                     o    mixed use properties; and

                                     o    other types of commercial properties.

                                     Some or all of the mortgage loans may
                                     also be secured by an assignment of one
                                     or more leases of all or a portion of the
                                     related mortgaged properties. A
                                     significant or the sole source of
                                     payments on certain mortgage loans will
                                     be the rental payments due under the
                                     related leases.

                                     A mortgage loan may have an interest rate
                                     that has any of the following features:

                                     o    is fixed over its term;

                                     o    adjusts from time to time;

                                     o    is partially fixed and partially
                                          floating;

                                     o    is floating based on one or more
                                          formulae or indices;

                                     o    may be converted from a floating to
                                          a fixed interest rate;

                                     o    may be converted from a fixed to a
                                          floating interest rate; or

                                     o    interest is not paid currently but
                                          is accrued and added to the
                                          principal balance.

                                     A mortgage loan may provide for any of
                                     the following:

                                     o    scheduled payments to maturity;

                                     o    payments that adjust from time to
                                          time;

                                     o    negative amortization or accelerated
                                          amortization;

                                     o    full amortization or require a
                                          balloon payment due on its stated
                                          maturity date;

                                     o    prohibitions on prepayment;

                                     o    releases or substitutions of
                                          collateral, including defeasance
                                          thereof with direct obligations of
                                          the United States; and

                                     o    payment of a premium or a
                                          yield maintenance penalty in
                                          connection with a principal
                                          prepayment.

                                     Unless otherwise described in the
                                     prospectus supplement for a series of
                                     certificates:

                                     o    the mortgaged properties may be
                                          located in any one of the 50 states,
                                          the District of Columbia or the
                                          Commonwealth of Puerto Rico;

                                     o    all mortgage loans will have
                                          original terms to maturity of not
                                          more than 40 years;

                                     o    all mortgage loans will have
                                          individual principal balances at
                                          origination of not less than
                                          $100,000;

                                     o    all mortgage loans will have been
                                          originated by persons other than the
                                          depositor; and

                                     o    all mortgage assets will have been
                                          purchased, either directly or
                                          indirectly, by the depositor on or
                                          before the date of initial issuance
                                          of the related series of
                                          certificates.

                                     Any commercial mortgage-backed securities
                                     included in a trust fund will evidence
                                     ownership interests in or be secured by
                                     mortgage loans similar to those described
                                     above and other mortgage-backed
                                     securities. Some commercial
                                     mortgage-backed securities included in a
                                     trust fund may be guaranteed or insured
                                     by an affiliate of the depositor, Freddie
                                     Mac, Fannie Mae, Ginnie Mae, Farmer Mac
                                     or any other person specified in the
                                     prospectus supplement.

Certificate Accounts..............   Each trust fund will include one or more
                                     accounts established and maintained on
                                     behalf of the certificateholders. All
                                     payments and collections received or
                                     advanced with respect to the mortgage
                                     assets and other assets in the trust fund
                                     will be deposited into those accounts. A
                                     certificate account may be maintained as
                                     an interest bearing or a non-interest
                                     bearing account, and funds may be held as
                                     cash or reinvested.

Credit Support....................   The following types of credit support may
                                     be used to enhance the likelihood of
                                     distributions on certain classes of
                                     certificates:

                                     o    subordination of junior certificates;

                                     o    over collateralization;

                                     o    letters of credit;

                                     o    insurance policies;

                                     o    guarantees;

                                     o    reserve funds; and/or

                                     o    other types of credit support
                                          described in the prospectus
                                          supplement and a combination of any
                                          of the above.

Cash Flow Agreements..............   Cash flow agreements are used to reduce
                                     the effects of interest rate or currency
                                     exchange rate fluctuations on the
                                     underlying mortgage assets and increase
                                     the likelihood of timely distributions on
                                     the certificates. The trust fund may
                                     include any of the following types of
                                     cash flow agreements:

                                     o    guaranteed investment contracts;

                                     o    interest rate swap or exchange
                                          contracts;

                                     o    interest rate cap or floor
                                          agreements;

                                     o    currency exchange agreements;

                                     o    yield supplement agreements; or

                                     o    other types of similar agreements
                                          described in the prospectus
                                          supplement.

Pre-Funding Account;
Capitalized Interest Account......   A trust fund may use monies deposited
                                     into a pre-funding account to acquire
                                     additional mortgage assets following a
                                     closing date for the related series of
                                     certificates. The amount on deposit in a
                                     pre-funding account will not exceed 25%
                                     of the pool balance of the trust fund as
                                     of the cut-off date on which the
                                     ownership of the mortgage loans and
                                     rights to payment thereon are deemed
                                     transferred to the trust fund, as
                                     specified in the related prospectus
                                     supplement. The depositor will select any
                                     additional mortgage assets using criteria
                                     that is substantially similar to the
                                     criteria used to select the mortgage
                                     assets included in the trust fund on the
                                     closing date.

                                     If provided in the prospectus supplement,
                                     a trust fund also may include amounts on
                                     deposit in a separate capitalized
                                     interest account. The depositor may use
                                     amounts on deposit in a capitalized
                                     interest account to supplement investment
                                     earnings, if any, of amounts on deposit
                                     in the pre-funding account, supplement
                                     interest collections of the trust fund,
                                     or such other purpose as specified in the
                                     prospectus supplement.

                                     Amounts on deposit in any pre-funding
                                     account or any capitalized interest
                                     account will be held in cash or invested
                                     in short-term investment grade
                                     obligations. Amounts remaining on deposit
                                     in any pre-funding account and any
                                     capitalized interest account after the
                                     end of the related pre-funding period
                                     will be distributed to certificateholders
                                     as described in the prospectus
                                     supplement.

Description of Certificates.......   Each series of certificates will include
                                     one or more classes. Each series of
                                     certificates will represent in the
                                     aggregate the entire beneficial ownership
                                     interest in the related trust fund. The
                                     offered certificates are the classes of
                                     certificates being offered to you
                                     pursuant to the prospectus supplement.
                                     The non-offered certificates are the
                                     classes of certificates not being offered
                                     to you pursuant to the prospectus
                                     supplement. Information on the
                                     non-offered certificates is being
                                     provided solely to assist you in your
                                     understanding of the offered
                                     certificates.

Distributions on Certificates.....   The certificates may provide for
                                     different methods of distributions to
                                     specific classes. Any class of
                                     certificates may:

                                     o    provide for the accrual of interest
                                          thereon based on fixed, variable or
                                          floating rates;

                                     o    be senior or subordinate to one or
                                          more other classes of certificates
                                          with respect to interest or
                                          principal distribution and the
                                          allocation of losses on the assets
                                          of the trust fund;

                                     o    be entitled to principal
                                          distributions, with
                                          disproportionately low, nominal or
                                          no interest distributions;

                                     o    be entitled to interest
                                          distributions, with
                                          disproportionately low, nominal or
                                          no principal distributions;

                                     o    provide for distributions of
                                          principal or accrued interest only
                                          after the occurrence of certain
                                          events, such as the retirement of
                                          one or more other classes of
                                          certificates;

                                     o    provide for distributions of
                                          principal to be made at a rate that
                                          is faster or slower than the rate at
                                          which payments are received on the
                                          mortgage assets in the related trust
                                          fund;

                                     o    provide for distributions of
                                          principal sequentially, based on
                                          specified payment schedules or other
                                          methodologies; and

                                     o    provide for distributions based on a
                                          combination of any of the above
                                          features.

                                     Interest on each class of offered
                                     certificates of each series will accrue
                                     at the applicable pass-through rate on
                                     the outstanding certificate balance or
                                     notional amount. 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
                                     in this prospectus and the prospectus
                                     supplement.

                                     The certificate balance of a certificate
                                     outstanding from time to time represents
                                     the maximum amount that the holder thereof
                                     is then entitled to receive in respect of
                                     principal from future cash flow on the
                                     assets in the related trust fund. Unless
                                     otherwise specified in the prospectus
                                     supplement, distributions of principal
                                     will be made on each distribution date to
                                     the class or classes of certificates
                                     entitled thereto until the certificate
                                     balance of such certificates is reduced to
                                     zero. Distributions of principal to any
                                     class of certificates will be made on a
                                     pro rata basis among all of the
                                     certificates of such class.

Advances..........................   A servicer may be obligated as part of
                                     its servicing responsibilities to make
                                     certain advances with respect to
                                     delinquent scheduled payments and
                                     property related expenses which it deems
                                     recoverable. The trust fund may be
                                     charged interest for any advance. We will
                                     not have any responsibility to make such
                                     advances. One of our affiliates may have
                                     the responsibility to make such advances,
                                     but only if that affiliate is acting as a
                                     servicer or master servicer for related
                                     series of certificates.

Termination.......................   A series of certificates may be subject
                                     to optional early termination through the
                                     repurchase of the mortgage assets in the
                                     related trust fund.


Registration of Certificates......   One or more classes of the offered
                                     certificates may be initially represented
                                     by one or more certificates registered in
                                     the name of Cede & Co. as the nominee of
                                     The Depository Trust Company. If your
                                     offered certificates are so registered,
                                     you will not be entitled to receive a
                                     definitive certificate representing your
                                     interest except in the event that
                                     physical certificates are issued under
                                     the limited circumstances described in
                                     this prospectus and the prospectus
                                     supplement.


Tax Status of the Certificates....   The certificates of each series will
                                     constitute either:

                                     o    "regular interests" or "residual
                                          interests" in a trust fund treated
                                          as a "real estate mortgage
                                          investment conduit" under the
                                          Internal Revenue Code of 1986, as
                                          amended;

                                     o    interests in a trust fund treated as
                                          a grantor trust under applicable
                                          provisions of the Internal Revenue
                                          Code of 1986, as amended; or

                                     o    "regular interests" or "residual
                                          interests" in a trust fund treated
                                          as a "financial assets
                                          securitization investment trust"
                                          under the Internal Revenue Code of
                                          1986, as amended.

ERISA Considerations..............   If you are a fiduciary of an employee
                                     benefit plan or other retirement plan or
                                     arrangement that is subject to the
                                     Employee Retirement Income Security Act
                                     of 1974, as amended, or Section 4975 of
                                     the Internal Revenue Code of 1986, as
                                     amended, or any person who proposes to
                                     use "plan assets" of any of these plans
                                     to acquire any offered certificates, you
                                     should carefully review with your legal
                                     counsel whether the purchase or holding
                                     of any offered certificates could give
                                     rise to transactions not permitted under
                                     these laws. The prospectus supplement
                                     will specify if investment in some
                                     certificates may require a representation
                                     that the investor is not a plan or
                                     similar arrangement or investing on
                                     behalf of a plan or similar arrangement.

Legal Investment..................   The prospectus supplement will specify
                                     whether the offered certificates will
                                     constitute "mortgage related securities"
                                     for purposes of the Secondary Mortgage
                                     Market Enhancement Act of 1984. If your
                                     investment authority is subject to legal
                                     restrictions you should consult your
                                     legal counsel to determine whether and to
                                     what extent the offered certificates
                                     constitute legal investments for you.

Rating............................   At the date of issuance, as to each
                                     series, each class of offered
                                     certificates will not be rated lower than
                                     investment grade by one or more
                                     nationally recognized statistical rating
                                     agencies. A security rating is not a
                                     recommendation to buy, sell or hold
                                     securities and may be subject to
                                     qualification, revision or withdrawal at
                                     any time by the assigning rating
                                     organization.

<PAGE>

                                 RISK FACTORS

You should consider the following risk factors, in addition to the risk
factors in the prospectus supplement, in deciding whether to purchase any of
the offered certificates. The risks and uncertainties described below,
together with those described in the prospectus supplement under "Risk
Factors", summarize the material risks relating to your certificates.

Your Ability to Resell            You may not be able to resell your
Certificates May Be               certificates and the value of your
Limited Because of Their          certificates may be less than you
Characteristics                   anticipated for a variety of reasons
                                  including:

                                  o    a secondary market for your
                                       certificates may not develop;

                                  o    interest rates fluctuations;

                                  o    the absence of redemption rights; and

                                  o    the limited sources of information
                                       about the certificates other than that
                                       provided in this prospectus, the
                                       prospectus supplement and the monthly
                                       report to certificateholders.

The Assets of the Trust Fund      Unless otherwise specified in the prospectus
May Not Be Sufficient to Pay      supplement, neither the offered certificates
Your Certificates                 of any series nor the mortgage assets in the
                                  related trust fund will be guaranteed or
                                  insured by us or any of our affiliates, by
                                  any governmental agency or instrumentality
                                  or by any other person. No offered
                                  certificate of any series will represent a
                                  claim against or security interest in the
                                  trust fund for any other series.
                                  Accordingly, if the related trust fund has
                                  insufficient assets to make payments on the
                                  certificates, there will be no other assets
                                  available for payment of the deficiency.

                                  Additionally, the trustee, master servicer,
                                  special servicer or other specified person
                                  may under certain circumstances withdraw
                                  some amounts on deposit in certain funds or
                                  accounts constituting part of a trust fund,
                                  including the certificate account and any
                                  accounts maintained as credit support, as
                                  described in the prospectus supplement. The
                                  trustee, master servicer, special servicer
                                  or other specified person may have the
                                  authority to make these withdrawals for
                                  purposes other than the payment of principal
                                  of or interest on the related series of
                                  certificates. The prospectus supplement for
                                  a series of certificates, may provide for
                                  one or more classes of certificates that are
                                  subordinate to one or more other classes of
                                  certificates in entitlement to certain
                                  distributions on the certificates. On any
                                  distribution date in which the related trust
                                  fund has incurred losses or shortfalls in
                                  collections on the mortgage assets, the
                                  subordinate certificates initially will bear
                                  the amount of such losses or shortfalls and,
                                  thereafter, the remaining classes of
                                  certificates will bear the remaining amount
                                  of such losses or shortfalls. The priority,
                                  manner and limitations on the allocation of
                                  losses and shortfalls will be specified in
                                  the prospectus supplement.

Prepayments and Repurchases       Prepayments (including those caused by
of the Mortgage Assets Will       defaults on the mortgage loans and
Affect the Timing of Your Cash    repurchases for breach of representation or
Flow and May Affect Your Yield    warranty) on the mortgage loans in a trust
                                  fund generally will result in a faster rate
                                  of principal payments on one or more classes
                                  of the related certificates than if payments
                                  on such mortgage assets were made as
                                  scheduled. Thus, the prepayment experience
                                  on the mortgage assets may affect the
                                  average life of each class of related
                                  certificates. The rate of principal payments
                                  on mortgage loans varies between pools and
                                  from time to time is influenced by a variety
                                  of economic, demographic, geographic,
                                  social, tax, legal and other factors.

                                  We cannot provide any 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 in this
                                  prospectus 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 could occur significantly
                                  earlier or later than you expected.

                                  The rate of voluntary prepayments will also
                                  be affected by:

                                  o    the voluntary prepayment terms of the
                                       mortgage loan, including prepayment
                                       lock-out periods and prepayment
                                       premiums;

                                  o    then-current interest rates being
                                       charged on similar mortgage loans; and

                                  o    the availability of mortgage credit.

                                  A series of certificates may include one or
                                  more classes of certificates with
                                  entitlements to payments prior to other
                                  classes of certificates. As a result, yields
                                  on classes of certificates with a lower
                                  priority of payment, including classes of
                                  offered certificates, of such series may be
                                  more sensitive to prepayments on mortgage
                                  assets. A series of certificates may include
                                  one or more classes offered at a significant
                                  premium or discount. Yields on such classes
                                  of certificates will be sensitive, and in
                                  some cases extremely sensitive, to
                                  prepayments on mortgage assets and, where
                                  the amount of interest payable with respect
                                  to a class is disproportionately high, as
                                  compared to the amount of principal, a
                                  holder might, in some prepayment scenarios,
                                  fail to recoup its original investment.

                                  If a mortgage loan is in default it may not
                                  be possible to collect a prepayment premium.
                                  No person will be required to pay any
                                  premium if a mortgage loan is repurchased
                                  for a breach of representation or warranty.

                                  The yield on your certificates may be less
                                  than anticipated because:

                                  o    the prepayment premium or yield
                                       maintenance required under the certain
                                       prepayment scenarios may not be
                                       enforceable in some states or under
                                       federal bankruptcy laws; and

                                  o    some courts may consider the prepayment
                                       premium to be usurious.

Optional Early Termination of     A series of certificates may be subject to
the Trust Fund May Result in      optional early termination by means of the
an Adverse Impact on Your Yield   repurchase of the mortgage assets in the
or May Result in a Loss           related trust fund. We cannot assure you
                                  that the proceeds from a sale of the
                                  mortgage assets will be sufficient to
                                  distribute the outstanding certificate
                                  balance plus accrued interest and any
                                  undistributed shortfalls in interest accrued
                                  on the certificates that are subject to the
                                  termination. Accordingly, the holders of
                                  such certificates may suffer an adverse
                                  impact on the overall yield on their
                                  certificates, may experience repayment of
                                  their investment at an unpredictable and
                                  inopportune time or may even incur a loss on
                                  their investment.

Ratings Do Not Guarantee          Any rating assigned by a rating agency to a
Payment and Do Not Address        class of offered certificates will reflect
Prepayment Risks                  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. Ratings do not
                                  address:

                                  o    the likelihood that principal
                                       prepayments (including those caused by
                                       defaults) on the related mortgage loans
                                       will be made;

                                  o    the degree to which the rate of
                                       prepayments on the related mortgage
                                       loans might differ from that originally
                                       anticipated;

                                  o    the likelihood of early optional
                                       termination of the related trust fund;

                                  o    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

                                  o    the possibility 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 certificates
                                  of such series. Those criteria are sometimes
                                  based upon an actuarial analysis of the
                                  behavior of mortgage loans in a larger
                                  group. However, we cannot provide 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, a rating agency may base their
                                  criteria upon determinations of the values
                                  of the mortgaged properties that provide
                                  security for the mortgage loans. However, we
                                  cannot provide assurance that those values
                                  will not decline in the future.

Unused Amounts in Pre-Funding     The prospectus supplement will disclose when
Accounts May be Returned to You   we are using a pre-funding account to
as a Prepayment                   purchase additional mortgage assets in
                                  connection with the issuance of
                                  certificates. Amounts on deposit in a
                                  pre-funding account that are not used to
                                  acquire additional mortgage assets by the
                                  end of the pre-funding period for a series
                                  of certificates may be distributed to
                                  holders of those certificates as a
                                  prepayment of principal, which may
                                  materially and adversely affect the yield on
                                  those certificates.

Additional Mortgage Assets        Any additional mortgage assets acquired by a
Acquired in Connection with       trust fund with funds in a pre-funding
the Use of a Pre-Funding          account may possess substantially different
Account May Change the            characteristics than the mortgage assets in
Aggregate Characteristics of      the trust fund on the closing date for a
a Trust Fund                      series of certificates. Therefore, the
                                  aggregate characteristics of a trust fund
                                  following the pre-funding period may be
                                  substantially different than the
                                  characteristics of a trust fund on the
                                  closing date for that series of
                                  certificates.

Net Operating Income Produced     The value of a mortgage loan secured by a
by a Mortgaged Property May       multifamily or commercial property is
Be Inadequate to Repay the        directly related to the net operating income
Mortgage Loans                    derived from that property because the
                                  ability of a borrower to repay a loan
                                  secured by an income-producing property
                                  typically depends primarily upon the
                                  successful operation of that property rather
                                  than upon the existence of independent
                                  income or assets of the borrower. The
                                  reduction in the net operating income of the
                                  property may impair the borrower's ability
                                  to repay the loan.

                                  Many of the mortgage loans included in a
                                  trust fund 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 may have a disproportionately
                                  greater affect on the net operating income
                                  from such mortgaged properties than would be
                                  the case with respect to mortgaged
                                  properties with multiple tenants.

Future Value of a Mortgaged       Commercial and multifamily property values
Property and its Net Operating    and cash flows and net operating income from
Income and Cash Flow is Not       such mortgaged properties are volatile and
Predictable                       may be insufficient to cover debt service on
                                  the related mortgage loan at any given time.
                                  Property value, cash flow and net operating
                                  income depend upon a number of factors,
                                  including:

                                  o    changes in general or local economic
                                       conditions and/or specific industry
                                       segments;

                                  o    declines in real estate values;

                                  o    an oversupply of commercial or
                                       multifamily properties in the relevant
                                       market;

                                  o    declines in rental or occupancy rates;

                                  o    increases in interest rates, real
                                       estate tax rates and other operating
                                       expenses;

                                  o    changes in governmental rules,
                                       regulations and fiscal policies,
                                       including environmental legislation;

                                  o    perceptions by prospective tenants and,
                                       if applicable, their customers, of the
                                       safety, convenience, services and
                                       attractiveness of the property;

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

                                  o    whether the mortgaged properties are
                                       readily convertible to alternative
                                       uses;

                                  o    acts of God; and

                                  other factors beyond our control or the
                                  control of a servicer.

Nonrecourse Loans Limit the       The mortgage loans will not be an obligation
Remedies Available Following      of, or be insured or guaranteed by, any
a Mortgagor Default               governmental entity, by any private mortgage
                                  insurer, or by the depositor, the
                                  originators, the master servicer, the
                                  servicer, the trustee or any of their
                                  respective affiliates.

                                  Each mortgage loan included in a trust fund
                                  generally will be a nonrecourse loan. If
                                  there is a default (other than a default
                                  resulting from voluntary bankruptcy, fraud
                                  or wilful misconduct) there will generally
                                  only be recourse against the specific
                                  mortgaged properties and other assets that
                                  have been pledged to secure such mortgage
                                  loan. Even if a mortgage loan provides for
                                  recourse to a mortgagor or its affiliates,
                                  it is unlikely the trust fund ultimately
                                  could recover any amounts not covered by the
                                  mortgaged property.

     Special Risks of Mortgage    Mortgage loans secured by multifamily
     Loans Secured by             properties may constitute a material
     Multifamily Properties       concentration of the mortgage loans in a
                                  trust fund. Adverse economic conditions,
                                  either local, regional or national, may
                                  limit the amount of rent that a borrower may
                                  charge for rental units, and may result in a
                                  reduction in timely rent payments or a
                                  reduction in occupancy levels. Occupancy and
                                  rent levels may also be affected by:

                                  o    construction of additional housing
                                       units;

                                  o    local military base closings;

                                  o    developments at local colleges and
                                       universities;

                                  o    national, regional and local politics,
                                       including, in the case of multifamily
                                       rental properties, current or future
                                       rent stabilization and rent control
                                       laws and agreements;

                                  o    the level of mortgage interest rates,
                                       which may encourage tenants in
                                       multifamily rental properties to
                                       purchase housing;

                                  o    tax credit and city, state and federal
                                       housing subsidy or similar programs
                                       which may impose rent limitations and
                                       may adversely affect the ability of the
                                       applicable borrowers to increase rents
                                       to maintain the mortgaged properties in
                                       proper condition during periods of
                                       rapid inflation or declining market
                                       value of the mortgaged properties;

                                  o    tax credit and city, state and federal
                                       housing subsidy or similar programs
                                       which may impose income restrictions on
                                       tenants and which may reduce the number
                                       of eligible tenants in such mortgaged
                                       properties and result in a reduction in
                                       occupancy rates applicable thereto; and

                                  o    the possibility that some eligible
                                       tenants may not find any differences in
                                       rents between subsidized or supported
                                       properties and other multifamily rental
                                       properties in the same area to be a
                                       sufficient economic incentive to reside
                                       at a subsidized or supported property,
                                       which may have fewer amenities or
                                       otherwise be less attractive as a
                                       residence.

                                  All of these conditions and events may
                                  increase the possibility that a borrower may
                                  be unable to meet its obligations under its
                                  mortgage loan.

                                  The multifamily projects market is
                                  characterized generally by low barriers to
                                  entry. Thus, a particular apartment market
                                  with historically low vacancies could
                                  experience substantial new construction, and
                                  a resultant oversupply of units, in a
                                  relatively short period of time. Because
                                  multifamily apartment units are typically
                                  leased on a short-term basis, the tenants who
                                  reside in a particular project within such a
                                  market may easily move to alternative projects
                                  with more desirable amenities or locations.

         Special Risks of         Mortgage loans secured by retail properties
         Mortgage Loans           may constitute a material concentration of
         Secured by Retail        the mortgage loans in a trust fund.
         Properties               Significant factors determining the value of
                                  retail properties are:

                                  o    the quality of the tenants; and

                                  o    the fundamental aspects of real estate
                                       such as location and market
                                       demographics.

                                  The correlation between the success of
                                  tenant businesses and property value is more
                                  direct with respect to retail properties than
                                  other types of commercial property because a
                                  significant component of the total rent paid
                                  by retail tenants is often tied to a
                                  percentage of gross sales. Significant tenants
                                  at a retail property play an important part in
                                  generating customer traffic and making a
                                  retail property a desirable location for other
                                  tenants at that property. Accordingly, retail
                                  properties may be adversely affected if a
                                  significant tenant ceases operations at those
                                  locations, which may occur on account of a
                                  voluntary decision not to renew a lease,
                                  bankruptcy or insolvency of the tenant, the
                                  tenant's general cessation of business
                                  activities or for other reasons. In addition,
                                  some tenants at retail properties may be
                                  entitled to terminate their leases or pay
                                  reduced rent if an anchor tenant ceases
                                  operations at the property. In those cases, we
                                  cannot provide assurance that any anchor
                                  tenants will continue to occupy space in the
                                  related shopping centers.

                                  Shopping centers, in general, are affected
                                  by the health of the retail industry. In
                                  addition, a shopping center may be
                                  adversely affected by the bankruptcy or
                                  decline in drawing power of an anchor
                                  tenant, the risk that an anchor tenant may
                                  vacate notwithstanding that tenant's
                                  continuing obligation to pay rent, a shift
                                  in consumer demand due to demographic
                                  changes (for example, population decreases
                                  or changes in average age or income)
                                  and/or changes in consumer preference (for
                                  example, to discount retailers).

                                  Unlike other income producing properties,
                                  retail properties also face competition from
                                  sources outside a given real estate market,
                                  such as:

                                  o    catalogue retailers;

                                  o    home shopping networks;

                                  o    the internet;

                                  o    telemarketing; and

                                  o    outlet centers.

                                  Continued growth of these alternative retail
                                  outlets (which are often characterized by
                                  lower operating costs) could adversely
                                  affect the rents collectible at the retail
                                  properties which secure mortgage loans in a
                                  trust fund.

         Special Risks of         Mortgage loans secured by hospitality
         Mortgage Loans           properties (e.g., a hotel or motel) may
         Secured by               constitute a material concentration of the
         Hospitality Properties   mortgage loans in a trust fund. Various
                                  factors affect the economic viability of a
                                  hospitality property, including:

                                  o    location, quality and franchise
                                       affiliation (or lack thereof);

                                  o    adverse economic conditions, either
                                       local, regional or national, which may
                                       limit the amount that a consumer is
                                       willing to pay for a room and may
                                       result in a reduction in occupancy
                                       levels;

                                  o    the construction of competing
                                       hospitality properties, which may
                                       result in a reduction in occupancy
                                       levels;

                                  o    the increased sensitivity of
                                       hospitality properties (relative to
                                       other commercial properties) to adverse
                                       economic conditions and competition, as
                                       hotel rooms generally are rented for
                                       short periods of time;

                                  o    the financial strength and capabilities
                                       of the owner and operator of a
                                       hospitality property, which may have a
                                       substantial impact on the property's
                                       quality of service and economic
                                       performance; and

                                  o    the generally seasonal nature of the
                                       hospitality industry, which can be
                                       expected to cause periodic fluctuations
                                       in room and other revenues, occupancy
                                       levels, room rates and operating
                                       expenses.

                                  In addition, the successful operation of a
                                  hospitality property with a franchise
                                  affiliation may depend in part upon the
                                  strength of the franchisor, the public
                                  perception of the franchise service mark and
                                  the continued existence of any franchise
                                  license agreement. The transferability of a
                                  franchise license agreement may be
                                  restricted, and a lender or other person
                                  that acquires title to a hospitality
                                  property as a result of foreclosure may be
                                  unable to succeed to the borrower's rights
                                  under the franchise license agreement.
                                  Moreover, the transferability of a
                                  hospitality property's operating, liquor and
                                  other licenses upon a transfer of the
                                  hospitality property, whether through
                                  purchase or foreclosure, is subject to local
                                  law requirements and may not be
                                  transferable.

         Special Risks of         Mortgage loans secured by office buildings
         Mortgage Loans           may constitute a material concentration of
         Secured by Office        the mortgage loans in a trust fund.
         Buildings                Significant factors determining the value of
                                  office buildings include:

                                  o    the quality of the tenants in the
                                       building;

                                  o    the physical attributes of the building
                                       in relation to competing buildings; and

                                  o    the strength and stability of the
                                       market area as a desirable business
                                       location.

                                  An economic decline in the business operated
                                  by the tenants may adversely affect an
                                  office building. That risk is increased if
                                  revenue is dependent on a single tenant or
                                  if there is a significant concentration of
                                  tenants in a particular business or
                                  industry.

                                  Office buildings are also subject to
                                  competition with other office properties
                                  in the same market. Competition is
                                  affected by a property's:

                                  o    age;

                                  o    condition;

                                  o    design (e.g., floor sizes and layout);

                                  o    access to transportation; and

                                  o    ability or inability to offer certain
                                       amenities to its tenants, including
                                       sophisticated building systems (such as
                                       fiber optic cables, satellite
                                       communications or other base building
                                       technological features).

                                  The success of an office building also
                                  depends on the local economy. A company's
                                  decision to locate office headquarters in a
                                  given area, for example, may be affected by
                                  such factors as labor cost and quality, tax
                                  environment and quality of life issues such
                                  as schools and cultural amenities. A central
                                  business district may have an economy which
                                  is markedly different from that of a suburb.
                                  The local economy and the financial
                                  condition of the owner will impact on an
                                  office building's ability to attract stable
                                  tenants on a consistent basis. In addition,
                                  the cost of refitting office space for a new
                                  tenant is often more costly than for other
                                  property types.

         Special Risks of         Mortgage loans secured by warehouse and
         Mortgage Loans           storage facilities may constitute a material
         Secured by Warehouse     concentration of the mortgage loans in a
         and Self Storage         trust fund. The storage facilities market
         Facilities               contains low barriers to entry.  Increased
                                  competition among self storage facilities
                                  may reduce income available to repay mortgage
                                  loans secured by a self storage facility.
                                  Furthermore, the inability of a borrower
                                  to police what is stored in a self storage
                                  facility due to privacy considerations may
                                  increase environmental risks.

         Special Risks of         The mortgaged properties may include health
         Mortgage Loans           care-related facilities, including senior
         Secured by Healthcare    housing, assisted living facilities, skilled
         -Related Properties      nursing facilities and acute care
                                  facilities.

                                  o    Senior housing generally consists of
                                       facilities with respect to which the
                                       residents are ambulatory, handle their
                                       own affairs and typically are couples
                                       whose children have left the home and
                                       at which the accommodations are usually
                                       apartment style.

                                  o    Assisted living facilities are
                                       typically single or double room
                                       occupancy, dormitory-style housing
                                       facilities which provide food service,
                                       cleaning and some personal care and
                                       with respect to which the tenants are
                                       able to medicate themselves but may
                                       require assistance with certain daily
                                       routines.

                                  o    Skilled nursing facilities provide
                                       services to post trauma and frail
                                       residents with limited mobility who
                                       require extensive medical treatment.

                                  o    Acute care facilities generally consist
                                       of hospital and other facilities
                                       providing short-term, acute medical
                                       care services.

                                  Certain types of health care-related
                                  properties, particularly acute care
                                  facilities, skilled nursing facilities and
                                  some assisted living facilities, typically
                                  receive a substantial portion of their
                                  revenues from government reimbursement
                                  programs, primarily Medicaid and Medicare.
                                  Medicaid and Medicare are subject to
                                  statutory and regulatory changes,
                                  retroactive rate adjustments, administrative
                                  rulings, policy interpretations, delays by
                                  fiscal intermediaries and government funding
                                  restrictions. Moreover, governmental payors
                                  have employed cost-containment measures that
                                  limit payments to health care providers, and
                                  there exist various proposals for national
                                  health care reform that could further limit
                                  those payments. Accordingly, we cannot
                                  provide assurance that payments under
                                  government reimbursement programs will, in
                                  the future, be sufficient to fully reimburse
                                  the cost of caring for program
                                  beneficiaries. If those payments are
                                  insufficient, net operating income of health
                                  care-related facilities that receive
                                  revenues from those sources may decline,
                                  which consequently could have an adverse
                                  affect on the ability of the related
                                  borrowers to meet their obligations under
                                  any mortgage loans secured by health
                                  care-related facilities.

                                  Moreover, health care-related facilities
                                  are generally subject to federal and state
                                  laws that relate to the adequacy of
                                  medical care, distribution of
                                  pharmaceuticals, rate setting, equipment,
                                  personnel, operating policies and
                                  additions to facilities and services. In
                                  addition, facilities where such care or
                                  other medical services are provided are
                                  subject to periodic inspection by
                                  governmental authorities to determine
                                  compliance with various standards
                                  necessary to continued licensing under
                                  state law and continued participation in
                                  the Medicaid and Medicare reimbursement
                                  programs. Furthermore, under applicable
                                  federal and state laws and regulations,
                                  Medicare and Medicaid reimbursements are
                                  generally not permitted to be made to any
                                  person other than the provider who
                                  actually furnished the related medical
                                  goods and services. Accordingly, in the
                                  event of foreclosure, the trustee, the
                                  master servicer, the special servicer or a
                                  subsequent lessee or operator of any
                                  health care-related facility securing a
                                  defaulted mortgage loan generally would
                                  not be entitled to obtain from federal or
                                  state governments any outstanding
                                  reimbursement payments relating to
                                  services furnished at such property prior
                                  to foreclosure. Any of the aforementioned
                                  events may adversely affect the ability of
                                  the related borrowers to meet their
                                  mortgage loan obligations.

                                  Providers of assisted living services are
                                  also subject to state licensing requirements
                                  in certain states. The failure of an
                                  operator to maintain or renew any required
                                  license or regulatory approval could prevent
                                  it from continuing operations at a health
                                  care-related facility or, if applicable, bar
                                  it from participation in government
                                  reimbursement programs. In the event of
                                  foreclosure, we cannot provide assurance
                                  that the trustee or any other purchaser at a
                                  foreclosure sale would be entitled to the
                                  rights under the licenses, and the trustee
                                  or other purchaser may have to apply in its
                                  own right for the applicable license. We
                                  cannot provide assurance that the trustee or
                                  other purchaser could obtain the applicable
                                  license or that the related mortgaged
                                  property would be adaptable to other uses.

                                  Government regulation applying specifically
                                  to acute care facilities, skilled nursing
                                  facilities and certain types of assisted
                                  living facilities includes health planning
                                  legislation, enacted by most states,
                                  intended, at least in part, to regulate the
                                  supply of nursing beds. The most common
                                  method of control is the requirement that a
                                  state authority first make a determination
                                  of need, evidenced by its issuance of a
                                  certificate of need, before a long-term care
                                  provider can establish a new facility, add
                                  beds to an existing facility or, in some
                                  states, take certain other actions (for
                                  example, acquire major medical equipment,
                                  make major capital expenditures, add
                                  services, refinance long-term debt, or
                                  transfer ownership of a facility). States
                                  also regulate nursing bed supply in other
                                  ways. For example, some states have imposed
                                  moratoria on the licensing of new beds, or
                                  on the certification of new Medicaid beds,
                                  or have discouraged the construction of new
                                  nursing facilities by limiting Medicaid
                                  reimbursements allocable to the cost of new
                                  construction and equipment. In general, a
                                  certificate of need is site specific and
                                  operator specific; it cannot be transferred
                                  from one site to another, or to another
                                  operator, without the approval of the
                                  appropriate state agency. Accordingly, in
                                  the case of foreclosure upon a mortgage loan
                                  secured by a lien on a health care-related
                                  mortgaged property, the purchaser at
                                  foreclosure might be required to obtain a
                                  new certificate of need or an appropriate
                                  exemption. In addition, compliance by a
                                  purchaser with applicable regulations may in
                                  any case require the engagement of a new
                                  operator and the issuance of a new operating
                                  license. Upon a foreclosure, a state
                                  regulatory agency may be willing to expedite
                                  any necessary review and approval process to
                                  avoid interruption of care to a facility's
                                  residents, but we cannot provide assurance
                                  that any state regulatory agency will do so
                                  or that the state regulatory agency will
                                  issue any necessary licenses or approvals.

                                  Federal and state government "fraud and
                                  abuse" laws also apply to health
                                  care-related facilities. "Fraud and abuse"
                                  laws generally prohibit payment or
                                  fee-splitting arrangements between health
                                  care providers that are designed to induce
                                  or encourage the referral of patients to, or
                                  the recommendation of, a particular provider
                                  for medical products or services. Violation
                                  of these restrictions can result in license
                                  revocation, civil and criminal penalties,
                                  and exclusion from participation in Medicare
                                  or Medicaid programs. The state law
                                  restrictions in this area vary considerably
                                  from state to state. Moreover, the federal
                                  anti-kickback law includes broad language
                                  that potentially could be applied to a wide
                                  range of referral arrangements, and
                                  regulations designed to create "safe
                                  harbors" under the law provide only limited
                                  guidance. Accordingly, we cannot provide
                                  assurance that such laws will be interpreted
                                  in a manner consistent with the practices of
                                  the owners or operators of the health
                                  care-related mortgaged properties that are
                                  subject to those laws.

                                  The operators of health care-related
                                  facilities are likely to compete on a
                                  local and regional basis with others that
                                  operate similar facilities, some of which
                                  competitors may be better capitalized, may
                                  offer services not offered by such
                                  operators, or may be owned by non-profit
                                  organizations or government agencies
                                  supported by endowments, charitable
                                  contributions, tax revenues and other
                                  sources not available to such operators.
                                  The successful operation of a health
                                  care-related facility will generally
                                  depend upon:

                                  o    the number of competing facilities in
                                       the local market;

                                  o    the facility's age and appearance;

                                  o    the reputation and management of the
                                       facility;

                                  o    the types of services the facility
                                       provides; and

                                  o    where applicable, the quality of care
                                       and the cost of that care.

                                  The inability of a health care-related
                                  mortgaged property to flourish in a
                                  competitive market may increase the
                                  likelihood of foreclosure on the related
                                  mortgage loan, possibly affecting the yield
                                  on one or more classes of the related series
                                  of offered certificates.

         Special Risks of         Mortgage loans secured by industrial and
         Mortgage Loans Secured   mixed-use facilities may constitute a
         by Industrial and        material concentration of the mortgage loans
         Mixed-Use Facilities     in a trust fund. Significant factors
                                  determining the value of industrial
                                  properties include:

                                  o    the quality of tenants;

                                  o    building design and adaptability; and

                                  o    the location of the property.

                                  Concerns about the quality of tenants,
                                  particularly major tenants, are similar in
                                  both office properties and industrial
                                  properties, although industrial properties
                                  are more frequently dependent on a single
                                  tenant. In addition, properties used for
                                  many industrial purposes are more prone to
                                  environmental concerns than other property
                                  types.

                                  Aspects of building site design and
                                  adaptability affect the value of an
                                  industrial property. Site characteristics
                                  which are valuable to an industrial
                                  property include clear heights, column
                                  spacing, zoning restrictions, number of
                                  bays and bay depths, divisibility, truck
                                  turning radius and overall functionality
                                  and accessibility. Location is also
                                  important because an industrial property
                                  requires the availability of labor
                                  sources, proximity to supply sources and
                                  customers and accessibility to rail lines,
                                  major roadways and other distribution
                                  channels. Industrial properties may be
                                  adversely affected by reduced demand for
                                  industrial space occasioned by a decline
                                  in a particular industry segment (e.g. a
                                  decline in defense spending), and a
                                  particular industrial property that suited
                                  the needs of its original tenant may be
                                  difficult to relet to another tenant or
                                  may become functionally obsolete relative
                                  to newer properties.


Poor Property Management          Each mortgaged property securing a mortgage
Will Adversely Affect the         loan which has been sold into a trust fund
Performance of the Related        is managed by a property manager (which
Mortgaged Property                generally is an affiliate of the borrower)
                                  or by the borrower itself. The successful
                                  operation of a real estate project is
                                  largely dependent on the performance and
                                  viability of the management of such project.
                                  The property manager is responsible for:


                                  o    operating the property;

                                  o    providing building services;

                                  o    responding to changes in the local
                                       market; and

                                  o    planning and implementing the rental
                                       structure, including establishing
                                       levels of rent payments and advising
                                       the borrowers so that maintenance and
                                       capital improvements can be carried out
                                       in a timely fashion.

                                  We cannot provide assurance regarding the
                                  performance of any operators, leasing agents
                                  and/or property managers or persons who may
                                  become operators and/or property managers
                                  upon the expiration or termination of
                                  management agreements or following any
                                  default or foreclosure under a mortgage
                                  loan. In addition, generally the property
                                  managers are operating companies and unlike
                                  limited purpose entities, may not be
                                  restricted from incurring debt and other
                                  liabilities in the ordinary course of
                                  business or otherwise. There can be no
                                  assurance that the property managers will at
                                  all times be in a financial condition to
                                  continue to fulfill their management
                                  responsibilities under the related
                                  management agreements throughout the terms
                                  of those agreements.

Balloon Payments on Mortgage      Some of the mortgage loans included in a
Loans Result Heightened Risk      trust fund may not be fully in amortizing
of Borrower Default               (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 either:

                                  o    its ability to fully refinance the
                                       loan; or

                                  o    its ability 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:

                                  o    the value of the related mortgaged
                                       property;

                                  o    the level of available mortgage
                                       interest rates at the time of sale or
                                       refinancing;

                                  o    the borrower's equity in the related
                                       mortgaged property;

                                  o    the financial condition and operating
                                       history of the borrower and the related
                                       mortgaged property;

                                  o    tax laws;

                                  o    rent control laws (with respect to
                                       certain residential properties);

                                  o    Medicaid and Medicare reimbursement
                                       rates (with respect to hospitals and
                                       nursing homes);

                                  o    prevailing general economic conditions;
                                       and

                                  o    the availability of credit for loans
                                       secured by commercial or multifamily,
                                       as the case may be, real properties
                                       generally.

The Servicer Will Have            If and to the extent specified in the
Discretion to Handle or           prospectus supplement defaulted mortgage
Avoid Obligor Defaults            loans exist or are imminent, in order to
in a Manner Which May be          maximize recoveries on defaulted mortgage
Adverse to Your Interests         loans, the related pooling agreement will
                                  permit (within prescribed limits) the master
                                  servicer or a special servicer to extend and
                                  modify mortgage loans that are in default or
                                  as to which a payment default is imminent.
                                  While the related pooling agreement
                                  generally will require a master servicer to
                                  determine that any such extension or
                                  modification is reasonably likely to produce
                                  a greater recovery on a present value basis
                                  than liquidation, we cannot provide
                                  assurance that any such extension or
                                  modification will in fact increase the
                                  present value of receipts from or proceeds
                                  of the affected mortgage loans.

                                  In addition, a master servicer or a special
                                  servicer may receive a workout fee based on
                                  receipts from or proceeds of such mortgage
                                  loans.

Proceeds Received Upon            To the extent specified in the prospectus
Foreclosure of Mortgage Loans     supplement, some of the mortgage loans
Secured Primarily by Junior       included in a trust fund may be secured
Mortgages May Result in Losses    primarily by junior mortgages. When
                                  liquidated, 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
                                  insufficient funds to satisfy both the
                                  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.

Credit Support May Not Cover      The prospectus supplement for the offered
Losses or Risks Which Could       certificates of each series will describe
Adversely Affect Payment          any credit support provided with respect to
Your Certificates                 those on certificates. Use of credit support
                                  will be subject to the conditions and
                                  limitations described in this prospectus and
                                  in the related prospectus supplement.
                                  Moreover, 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 prospectus supplement.
                                  Although subordination is intended to reduce
                                  the risk to holders of senior certificates
                                  of delinquent distributions or ultimate
                                  losses, the amount of subordination will be
                                  limited and may decline under certain
                                  circumstances. In addition, if principal
                                  payments on one or more classes of
                                  certificates of a series are made in a
                                  specified order of priority, any limits with
                                  respect to the aggregate amount of claims
                                  under any related credit support may be
                                  exhausted before the principal of the lower
                                  priority classes of certificates of such
                                  series has been 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.

                                  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 of those certificates will not be
                                  adversely affected. The rating of any
                                  series of certificates by any applicable
                                  rating agency may be lowered following the
                                  initial issuance of those certificates 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 that rating agency at the
                                  time of its initial rating analysis. None
                                  of the depositor, the master servicer or
                                  any of our or the master servicer's
                                  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.

Mortgagors of Commercial          Mortgage loans made to partnerships,
Mortgage Loans are                corporations or other entities may entail
Sophisticated and May Take        risks of loss from delinquency and
Actions Adverse to Your           foreclosure that are greater than those of
Interests                         mortgage loans made to individuals. The
                                  mortgagor's sophistication and form of
                                  organization may increase the likelihood of
                                  protracted litigation or bankruptcy in
                                  default situations.

Some Actions Allowed by the       Mortgages securing mortgage loans included
Mortgage May Be Limited by Law    in a trust fund 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 security mortgage loans included
                                  in a trust fund 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.

Assignment of Leases and          The mortgage loans included in any trust
Rents to Provide Further          fund typically will be secured by an
Security for Mortgage Loans       assignment of leases and rents pursuant to
Poses Special Risks               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,
                                  bankruptcy or the commencement of similar
                                  proceedings by or in respect of the borrower
                                  may adversely affect the lender's ability to
                                  collect the rents.

Inclusion in a Trust Fund         If so provided in the prospectus supplement,
of Delinquent Mortgage            the trust fund for a series of certificates
Loans May Adversely Affect        may include mortgage loans that are
the Rate of Defaults and          delinquent the as of the date they are
Prepayments on Mortgage           deposited in the trust fund. A mortgage loan
Loans                             will be considered "delinquent" if it is 30
                                  days or more past its most recently
                                  contractual scheduled payment date in
                                  payment of all amounts due according to its
                                  terms. In any event, at the time of its
                                  creation, the trust fund will not include
                                  delinquent loans which by principal amount
                                  are more than 20% of the aggregate principal
                                  amount of all mortgage loans in the trust
                                  fund. If so specified in the prospectus
                                  supplement, the servicing of such mortgage
                                  loans will be performed by a special
                                  servicer.

                                  Credit support provided with respect to a
                                  series of certificates may not cover all
                                  losses related to delinquent 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.

Environmental Liability           Under certain laws, contamination of real
May Affect the Lien on            property may give rise to a lien
a Mortgaged Property              on the property to assure the costs of the
and Expose Lender to Costs        cleanup. In several states, that lien has
                                  priority over an existing mortgage lien on
                                  a property. In addition, under the laws of
                                  some states and under the federal
                                  Comprehensive Environmental Response,
                                  Compensation and Liability Act of 1980, 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. 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. If a trust fund includes
                                  mortgage loans and the 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 site
                                  assessments, has made the determination
                                  that it is appropriate to do so. These
                                  provisions are designed to reduce
                                  substantially the risk of liability for
                                  costs associated with remediation of
                                  hazardous substances, but we cannot
                                  provide assurance in a given case that
                                  those risks can be eliminated entirely. In
                                  addition, 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.

One Action Jurisdiction May       Several states (including California) have
Limit the Ability of the          laws that prohibit more than one "judicial
Special Servicer to Foreclose     action" to enforce a mortgage obligation,
on a Mortgaged Property           and some courts have construed the term
                                  "judicial action" broadly. The special
                                  servicer may need to obtain advice of
                                  counsel prior to enforcing any of the trust
                                  fund's rights under any of the mortgage
                                  loans that include mortgaged properties
                                  where the rule could be applicable.

                                  In the case of a mortgage loan secured by
                                  mortgaged properties located in multiple
                                  states, the special servicer may be required
                                  to foreclose first on properties located in
                                  states where "one action" rules apply (and
                                  where non-judicial foreclosure is permitted)
                                  before foreclosing on properties located in
                                  states where judicial foreclosure is the
                                  only permitted method of foreclosure.

Rights Against Tenants May be     Some of the tenant leases contain provisions
Limited if Leases Are Not         that require the tenant to attorn to (that
Subordinate to the Mortgage       is, recognize as landlord under the lease) a
or Do Not Contain Attornment      successor owner of the property following
Provisions                        foreclosure. Some of the leases may be
                                  either subordinate to the liens created by
                                  the mortgage loans or else contain a
                                  provision that requires the tenant to
                                  subordinate the lease if the mortgagee
                                  agrees to enter into a non-disturbance
                                  agreement.

                                  In some states, if tenant leases are
                                  subordinate to the liens created by the
                                  mortgage loans and such leases do not
                                  contain attornment provisions, such leases
                                  may terminate upon the transfer of the
                                  property to a foreclosing lender or
                                  purchaser at foreclosure. Accordingly, in
                                  the case of the foreclosure of a mortgaged
                                  property located in such a state and leased
                                  to one or more desirable tenants under
                                  leases that do not contain attornment
                                  provisions, such mortgaged property could
                                  experience a further decline in value if
                                  such tenants' leases were terminated (e.g.,
                                  if such tenants were paying above-market
                                  rents).

                                  If a lease is senior to a mortgage, the
                                  lender will not (unless it has otherwise
                                  agreed with the tenant) possess the right to
                                  dispossess the tenant upon foreclosure of
                                  the property, and if the lease contains
                                  provisions inconsistent with the mortgage
                                  (e.g., provisions relating to application of
                                  insurance proceeds or condemnation awards),
                                  the provisions of the lease will take
                                  precedence over the provisions of the
                                  mortgage.

If Mortgaged Properties Are       Due to changes in applicable building and
Not in Compliance With Current    zoning ordinances and codes which have come
Zoning Laws, You May Not Be       into effect after the construction of
Able to Restore Compliance        improvements on certain of the mortgaged
Following a Casualty Loss         properties, some improvements may not comply
                                  fully with current zoning laws (including
                                  density, use, parking and set-back
                                  requirements) but may qualify as permitted
                                  non-confirming uses. Such changes may limit
                                  the ability of the related mortgagor to
                                  rebuild the premises "as is" in the event of
                                  a substantial casualty loss. Such
                                  limitations may adversely affect the ability
                                  of the mortgagor to meet its mortgage loan
                                  obligations from cash flow. Insurance
                                  proceeds may not be sufficient to pay off
                                  such mortgage loan in full. In addition, if
                                  the mortgaged property were to be repaired
                                  or restored in conformity with then current
                                  law, its value could be less than the
                                  remaining balance on the mortgage loan and
                                  it may produce less revenue than before such
                                  repair or restoration.

Inspections of the Mortgaged      The mortgaged properties were inspected by
Properties Were Limited           licensed engineers at the time the mortgage
                                  loans were originated to assess the
                                  structure, exterior walls, roofing interior
                                  construction, mechanical and electrical
                                  systems and general condition of the site,
                                  buildings and other improvements located on
                                  the mortgaged properties. We cannot provide
                                  assurance that all conditions requiring
                                  repair or replacement have been identified
                                  in such inspections.

Litigation Concerns               There may be legal proceedings pending and,
                                  from time to time, threatened against the
                                  mortgagors or their affiliates relating to
                                  the business, or arising out of the ordinary
                                  course of business, the mortgagors and their
                                  affiliates. We cannot provide assurance that
                                  such litigation will not have a material
                                  adverse effect on the distributions to you
                                  on your certificates.

<PAGE>

                        DESCRIPTION OF THE TRUST FUNDS


General

The primary assets of each trust fund will consist of mortgage assets which
include (i) one or more multifamily and/or commercial mortgage loans and
participations therein, (ii) CMBS, or (iii) a combination of mortgage loans,
participations therein and/or CMBS. Each trust fund will be established by 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, which 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
prospectus supplement, by any governmental agency or instrumentality or by any
other person. The discussion below under the heading "- Mortgage
Loans-Leases," 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 mortgage notes secured by
mortgages or deeds or trust or similar security instruments that create first
or junior liens on, or installment contracts for the sale of, mortgaged
properties consisting of (i) multifamily properties, which are 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, or (ii) commercial properties, which include 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. The
multifamily properties may include mixed commercial and residential structures
and may include apartment buildings owned by private cooperative housing
corporations. If so specified in the 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, the
term of any such leasehold will exceed the term of the mortgage note by at
least ten years. Each mortgage loan will have been originated by a person
other than the depositor.

If so specified in the 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 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, mortgage assets may include mortgage loans that are delinquent as of
the date of issuance of a series of certificates. In that case, the prospectus
supplement will set forth, as to each such mortgage loan, available
information as to the period of such delinquency, 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 prospectus supplement, the commercial
properties may be leased to lessees that occupy all or a portion of such
properties. Pursuant to a lease assignment, the borrower may assign its right,
title and interest as lessor under each lease and the income derived therefrom
to the mortgagee, while retaining a license to collect the rents for so long
as there is no default. If the borrower defaults, the license terminates and
the mortgagee or its agent is entitled to collect the rents from the lessee
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 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 prospectus
supplement, the borrower and the mortgagee may agree that payments under
leases are to be made directly to a servicer.

To the extent described in the 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 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 and pay for all obligations
related to the leased premises and provides that, 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
and pay for most of the obligations related to the leased premises, excluding
only a few landlord duties which remain the responsibility of the
borrower/lessor. Leases (other than bond-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 prospectus supplement, under certain circumstances the
lessees may be permitted to set off their rental obligations against the
obligations of the borrowers 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
mortgage loans, the borrowers must rely on other income or sources generated
by the mortgaged property to make payments on the mortgage loan. To the extent
specified in the prospectus supplement, some commercial properties may be
leased entirely to one lessee. This is generally 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
commercial loan. To the extent specified in the prospectus supplement, some
leases (not including bond-type leases) may expire prior to the stated
maturity of the mortgage loan. In such cases, upon expiration of the leases
the borrowers 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
the mortgage loans unless the lease is renewed. As specified in the prospectus
supplement, some 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. Some leases may
provide that it is the lessor's responsibility to restore the mortgaged
property to its original condition after a casualty. Some leases may provide
that it is the lessee's responsibility to restore the mortgaged property to
its original condition after a casualty. Some leases may provide a right of
termination to the 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 which are secured by 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 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 the borrower 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. As more fully set forth in the 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 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 mortgage. As more fully set forth in the prospectus
supplement, Net Operating Income means, for any given period, the total
operating revenues derived from a mortgaged property, minus the total
operating expenses incurred in respect of the mortgaged property other than
(i) non-cash items such as depreciation and amortization, (ii) capital
expenditures and (iii) debt service on loans (including the mortgage loan)
secured by liens on the mortgaged property. The Net Operating Income of a
mortgaged property will fluctuate over time and may not be sufficient to cover
debt service on the mortgage loan at any given time. An insufficiency of Net
Operating Income can be compounded or solely caused by an adjustable rate
mortgage loan. As the primary source of the operating revenues of a non-owner
occupied income-producing property, the condition of the applicable real
estate market and/or area economy may effect rental income (and maintenance
payments from tenant-stockholders of a private cooperative housing
corporation). In addition, properties typically leased, occupied or used on a
short-term basis, such as certain health care-related facilities, hotels and
motels, and mini warehouse and self-storage facilities, tend to be affected
more rapidly by changes in market or business conditions than do properties
typically leased, occupied or used for longer periods, such as warehouses,
retail stores, office buildings and industrial plants. Commercial loans may be
secured by owner-occupied mortgaged properties or mortgaged properties leased
to a single tenant. Accordingly, a decline in the financial condition of the
mortgagor or single tenant, as applicable, may have a disproportionately
greater effect on the Net Operating Income from such mortgaged properties than
the case of mortgaged properties with multiple tenants.

The Debt Service Coverage Ratio should not be relied upon as the sole measure
of the risk of default of any loan, however, since other factors may outweigh
a high Debt Service Coverage Ratio. With respect to a balloon mortgage loan,
for example, the risk of default as a result of the unavailability of a source
of funds to finance the related balloon payment at maturity on terms
comparable to or better than those of the balloon mortgage loans could be
significant even though the related Debt Service Coverage Ratio is high.

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 prospectus 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. 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 fair market value of the
mortgaged property determined in an appraisal 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 - Net Operating Income Produced by a
Mortgaged Property May Be Inadequate to Repay the Mortgage Loans" and
"-Balloon Payments on Mortgage Loans Result in Heightened Risk of Borrower
Default."

Payment Provisions of the Mortgage Loans. Unless otherwise specified in the
prospectus supplement, all of the mortgage loans will have 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 loan (i) may provide for no accrual of interest or for
accrual of interest thereon at an interest 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 interest rate, or from a fixed to an
adjustable interest rate, (ii) may provide for the formula, index or other
method by which the interest 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 interest 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 for a specified lockout period or require payment of a prepayment
premium or a yield maintenance penalty in connection with a prepayment, in
each case as described in the prospectus supplement. A mortgage loan may also
contain an equity participation provision that entitles the lender to a share
of profits realized from the operation or disposition of the mortgaged
property, as described in the prospectus supplement. If holders of any series
or class of offered certificates will be entitled to all or a portion of a
prepayment premium or an equity participation, the prospectus supplement will
describe the prepayment premium and/or equity participation and the method or
methods by which any such amounts will be allocated to holders.

Mortgage Loan Information in Prospectus Supplements. Each prospectus
supplement will contain certain information pertaining to the mortgage loans
in the related trust fund which will generally 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
interest rates or range of mortgage interest rates and the weighted average
mortgage interest 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 adjustable rate mortgage 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 interest rate adjustments at the time of any adjustment and over the
life of the adjustable rate mortgage loans, (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 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 specific
information regarding the mortgage loans is not known to the depositor at the
time the certificates are initially offered, the depositor will provide more
general information of the nature described above in the prospectus
supplement, and the depositor will set forth specific information of the
nature described above in a report which will be available to purchasers of
the related certificates at or before the initial issuance thereof and will be
filed as part of a Current Report on Form 8-K with the Securities and Exchange
Commission within 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 such as
mortgage-backed securities that are similar to a series of certificates or
(ii) certificates insured or guaranteed by Freddie Mac, Fannie Mae, Ginnie Mae
or Farmer Mac, 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 in this prospectus.

The CMBS may have been issued in one or more classes with characteristics
similar to the classes of certificates described in this prospectus.
Distributions in respect of the CMBS will be made by the CMBS servicer or the
CMBS trustee on the dates specified in the prospectus supplement. The CMBS
issuer or the CMBS servicer or another person specified in the 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 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 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, (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.

To the extent required under the securities laws, CMBS included among the
assets of a trust fund will (i) either have been registered under the
Securities Act of 1933, as amended, or be eligible for resale under Rule
144(k) under the Securities Act of 1933, as amended, and (ii) have been
acquired in a bona fide secondary market transaction and not from the issuer
or an affiliate.

Certificate Accounts

Each trust fund will include one or more certificate accounts established and
maintained on behalf of the certificateholders into which the person or
persons designated in the prospectus supplement will, to the extent described
in this prospectus and in the 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 prospectus supplement.

Credit Support

If so provided in the prospectus supplement, partial or full protection
against certain defaults and losses on the mortgage assets in the trust fund
may be provided to one or more classes of certificates in the form of
subordination of one or more other classes of certificates or by one or more
other types of credit support, such as over collateralization, a letter of
credit, insurance policy, guarantee or reserve fund, or by a combination
thereof. 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 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 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 a series of certificates. If so
specified in the prospectus supplement, any 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 may not cover losses or risks
which could adversely affect payment on your certificates" and "Description of
Credit Support."

Cash Flow Agreements

If so provided in the 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 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 guaranteed investment contract or
other agreement, and the identity of the obligor under any guaranteed
investment contract or other agreement, will be described in the prospectus
supplement.

Pre-Funding

If so provided in the prospectus supplement, a trust fund may include amounts
on deposit in a separate pre-funding account that may be used by the trust
fund to acquire additional mortgage assets. Amounts in a pre-funding account
will not exceed 25% of the pool balance of the trust fund as of the Cut-Off
Date. Additional mortgage assets will be selected using criteria that is
substantially similar to the criteria used to select the mortgage assets
included in the trust fund on the closing date. The trust fund may acquire
such additional mortgage assets for a period of time of not more than 120 days
after the closing date for the related series of certificates. Amounts on
deposit in the pre-funding account after the end of the pre-funding period
will be distributed to certificateholders or such other person as set forth in
the prospectus supplement.

In addition, a trust fund may include a separate capitalized interest account.
Amounts on deposit in the capitalized interest account may be used to
supplement investment earnings, if any, of amounts on deposit in the
pre-funding account, supplement interest collections of the trust fund, or
such other purpose as specified in the prospectus supplement. Amounts on
deposit in the capitalized interest account and pre-funding account generally
will be held in cash or invested in short-term investment grade obligations.
Any amounts on deposit in the capitalized interest account will be released
after the end of the pre-funding period as specified in the prospectus
supplement. See "Risk Factors-Unused amounts in pre-funding accounts may be
returned to you as a prepayment."

                             YIELD CONSIDERATIONS

General

The yield on any offered certificate will depend on the price paid by the
certificateholder, the pass-through rate of the certificate and the amount and
timing of distributions on the certificate. See "Risk Factors-Prepayments and
Repurchases of the Mortgage Assets Will Affect the Timing of Your Cash Flow
and May Affect Your Yield." The following discussion contemplates a trust fund
that consists solely of mortgage loans. While you generally can expect the
characteristics and behavior of mortgage loans underlying CMBS 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 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.

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 will specify the pass-through rate for each class of 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

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.

Shortfalls in Collections of Interest Resulting from Prepayments

When a borrower makes a principal prepayment on a mortgage loan in full or in
part, the borrower is generally charged interest only for the period from the
date on which the preceding scheduled payment was due 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 than the corresponding amount
of interest accrued and otherwise payable on the certificates of the related
series. If and to the extent that any prepayment interest shortfall is
allocated to a class of offered certificates, the yield on the offered
certificates will be adversely affected. The prospectus supplement will
describe the manner in which any prepayment interest shortfalls will be
allocated among the classes of certificates. If so specified in the 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 prepayment interest shortfalls. The prospectus supplement will also
describe any other amounts available to offset prepayment interest shortfalls.
See "Description of the Pooling Agreements-Servicing Compensation and Payment
of Expenses."

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 of
those principal payments to reduce the principal balance (or notional amount,
if applicable) of the certificate. The rate of principal payments on the
mortgage loans will in turn be affected by the amortization schedules of the
mortgage loans (which, in the case of adjustable rate mortgage loans, will
change periodically to accommodate adjustments to their mortgage interest
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 a certificate's yield to maturity.

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
of the Stripped Interest Certificate). 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 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 an investor's
yield of principal payments (to the extent distributable in reduction of the
principal balance or notional amount of the 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 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 that 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 the prepayments. As and to the
extent described in the prospectus supplement, the 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 a series of certificates) or subject to
certain contingencies (e.g., prepayment and default rates with respect to the
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 the mortgage assets or 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 the 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 adjustable rate mortgage 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
the mortgage loans that will be paid as of any date or as to the overall rate
of prepayment on the mortgage loans.

Weighted Average Life and Maturity

The rate at which principal payments are received on the mortgage loans in a
trust fund will affect the ultimate maturity and the weighted average life of
one or more classes of a series of certificates. 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.

The weighted average life and maturity of a class of certificates of a series
will be influenced by the rate at which principal on the 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 trust fund), is paid
to that class of certificateholders. Prepayment rates on loans are commonly
measured relative to a prepayment standard or model, such as the CPR
prepayment model or the 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 those 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 loans in the first month of the life of
the loans and an additional 0.2% per annum in each following month until the
30th month. Beginning in the 30th month, and in each following month 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 for each series of certificates will contain tables,
if applicable, setting forth the projected weighted average life of each class
of offered certificates and the percentage of the initial certificate balance
of each class that would be outstanding on specified distribution dates based
on the assumptions stated in the prospectus supplement, including assumptions
that borrowers make prepayments on the mortgage loans at rates corresponding
to various percentages of CPR or SPA, or at such other rates specified in the
prospectus supplement. The 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 prospectus supplement, each controlled amortization
class will either be a planned amortization class or a targeted amortization
class. In general, distributions of principal on a planned amortization class
of certificates 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 will be applied to retire the
companion classes prior to reducing the principal balance of a planned
amortization class. If the rate of prepayments is significantly lower than
expected, a disproportionately large portion of prepayments may be applied to
a planned amoritzation class. Once the companion classes for a planned
amortization class are retired, the planned amortization class of certificates
will have no further prepayment protection. A targeted amortization class of
certificates is similar to a planned amortization class of certificates, but a
targeted amortization class structure generally does not draw on companion
classes to make up cash flow shortfalls, and will generally not provide
protection to the targeted amortization class 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 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 planned amortization class of certificates) a
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 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 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 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 in this prospectus and in the 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 the certificates and, if the certificates were purchased at a
discount, reduce the yield thereon.

Negative Amortization. Mortgage loans that permit negative amortization can
affect the weighted average life of a class of certificates. In general,
mortgage loans that permit negative amortization by their terms limit the
amount by which scheduled payments may adjust in response to changes in
mortgage interest rates and/or provide that scheduled payment amounts will
adjust less frequently than the mortgage interest 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 interest rate. In that case, the
mortgage loan balance would amortize more slowly than necessary to repay it
over its schedule and, if the amount of scheduled payment were less than the
amount necessary to pay current interest at the applicable mortgage interest
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 a mortgage loan that permits negative
amortization may exceed the amount necessary to amortize the loan fully over
its remaining amortization schedule and pay interest at the then applicable
mortgage interest 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 its 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
the mortgage loans) may increase as a result of such feature. A faster rate of
mortgage moan amortization will shorten the weighted average life of the
mortgage loans and, correspondingly, the weighted average lives of those
classes of certificates then entitled to a portion of the principal payments
on those mortgage loans. The 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,
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 assets in the related
trust fund 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 of the loss or shortfall.

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
classes of certificates of the related series in the priority and manner, and
subject to the limitations, specified in the prospectus supplement. As
described in the prospectus supplement, such allocations may result in
reductions in the entitlements to interest and/or certificate balances of one
or more classes of certificates, or may be effected simply by a prioritization
of payments among the 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 assets in the related trust fund.

Additional Certificate Amortization. In addition to entitling
certificateholders 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 a series, may provide for distributions of
principal 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 prospectus supplement. As
specifically set forth in the prospectus supplement, "excess funds" generally
will 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 that series of
certificates, as well as any interest accrued but not currently distributable
on any Accrual Certificates of that series or (ii) prepayment premiums,
payments from equity participations entitling the lender to a share of profits
realized from the operation or disposition of the mortgaged property, or any
other amounts received on the mortgage assets in the 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
certificates and, if those certificates were purchased at a premium, reduce
the yield on those certificates. The prospectus supplement will discuss the
relevant factors that you should consider 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 your 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, a national banking association with its main
office located in Charlotte, North Carolina. First Union National Bank 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. First Union Corporation has filed with the appropriate Federal
Reserve Bank a declaration to become a financial holding company pursuant to
the Gramm-Leach-Bliley Act. The depositor's principal business is to acquire,
hold and/or sell or otherwise dispose of cash flow assets, usually in
connection with the securitization of that asset. The depositor maintains its
principal office at 301 South College St., Charlotte, N.C. 28288-0600. Its
telephone number is 704-374-6161. There can be no assurance that the depositor
will have any significant assets.

                                USE OF PROCEEDS

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

                        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 or
subordinate to one or more other classes of certificates in entitlement to
certain distributions on the certificates; (iii) be entitled, as Stripped
Principal Certificates, to distributions of principal with disproportionately
small, nominal or no distributions of interest; (iv) be entitled, as Stripped
Interest Certificates, to distributions of interest with disproportionately
small, nominal or no distributions of principal; (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 prospectus supplement. Any such classes may include
classes of offered certificates. With respect to certificates with two or more
components, references in this prospectus 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 that 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 prospectus supplement. As
provided in the prospectus supplement, one or more classes of offered
certificates of any series may be issued in fully registered, definitive form
or may be offered in book-entry format 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 prospectus supplement, at the location specified in the 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-Your Ability to
Resell Certificates May Be Limited Because of Their Characteristics," and
"-The Assets of the Trust Fund May Not Be Sufficient to Pay Your
Certificates".

Distributions

Distributions on the certificates of each series will be made by or on behalf
of the trustee or master servicer on each distribution date as specified in
the prospectus supplement from the Available Distribution Amount for such
series and such distribution date.

Except as otherwise specified in the prospectus supplement, distributions on
the certificates of each series (other than the final distribution in
retirement of any certificate) will be made to the persons in whose names
those certificates are registered on the record date, which is the close of
business on the last business day of the month preceding the month in which
the applicable distribution date occurs, and the amount of each distribution
will be determined as of the close of business on the determination date that
is specified in the 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 that class. The trustee will make
payments 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 prospectus supplement (and, if so
provided in the prospectus supplement, such certificateholder holds
certificates in the requisite amount or denomination specified in the
prospectus supplement), or by check mailed to the address of the
certificateholder as it appears on the certificate register; provided,
however, that the trustee will make the final distribution in retirement of
any class of certificates (whether definitive certificates or book-entry
certificates) only upon presentation and surrender of the 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 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 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 Accrual Certificates that will be entitled to distributions
of accrued interest commencing only on the distribution date, or under the
circumstances, specified in the prospectus supplement, 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 that class will be added to the certificate balance of that
class on each distribution date. With respect to each class of certificates
(other than some 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 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 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 certain calculations and does not represent
the right to receive any distributions of principal.

If so specified in the 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
Considerations-Shortfalls in Collections of Interest Resulting from
Prepayments" exceed the amount of any sums (including, if and to the extent
specified in the prospectus supplement, the master servicer's servicing
compensation) that are applied to offset such shortfalls. The particular
manner in which prepayment interest shortfalls will be allocated among some or
all of the classes of certificates of that series will be specified in the
prospectus supplement. The 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 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 that class. See "Risk Factors-Prepayment and
Repurchases of the Mortgage Assets Will Affect the Timing of Your Cash Flow
and May Affect Your Yield" and "Yield Considerations."

Distributions of Principal of the Certificates

Each class of certificates of each series (other than certain classes of
Stripped Interest Certificates or REMIC residual certificates) will have a
certificate balance which, at any time, will equal the then maximum amount
that the holders of certificates of that 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 on those certificates from time to time and, if so provided in
the prospectus supplement, further by any losses incurred in respect of the
related mortgage assets allocated to those certificates 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 to those certificates 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 on those Accrual
Certificates are required to commence, by the amount of any Accrued
Certificate Interest in respect thereof (reduced as described above). Unless
otherwise provided in the 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 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 to distributions until the certificate balances of those
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 controlled amortization
certificates may be made, subject to available funds, based on a specified
principal payment schedule and, with respect to one or more classes of
companion classes of certificates, may be contingent on the specified
principal payment schedule for a controlled amortization class of certificates
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 prospectus supplement, distributions of
principal of any class of certificates will be made on a pro rata basis among
all of the certificates belonging to that class.

Components

To the extent specified in the prospectus supplement, distribution on a class
of certificates may be based on a combination of two or more different
components as described under "-General" above. To that extent, the
descriptions set forth under "-Distributions of Interest on the Certificates"
and "-Distributions of Principal of the Certificates" above also relate to
components of such a class of certificates. In such case, reference in those
sections to certificate balance and pass-through rate refer to the principal
balance, if any, of any of the components and the pass-through rate, if any,
on any component, respectively.

Distributions on the Certificates in Respect of Prepayment Premiums
or in Respect of Equity Participations

If so provided in the prospectus supplement, prepayment premiums or payments
in respect of equity participations entitling the lender to a share of profits
realized from the operation or disposition of the mortgaged property 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

If so provided in the prospectus supplement for a series of certificates
consisting of one or more classes of subordinate certificates, on any
distribution date in respect of which losses or shortfalls in collections on
the mortgage assets have been incurred, the amount of such losses or
shortfalls will be borne first by a class of subordinate certificates in the
priority and manner and subject to the limitations specified in the prospectus
supplement. See "Description of Credit Support" for a description of the types
of protection that may be included in shortfalls on mortgage assets comprising
the trust fund.

Advances in Respect of Delinquencies

With respect to any series of certificates evidencing an interest in a trust
fund, unless otherwise provided in the prospectus supplement, a servicer or
another entity described therein will be required as part of its servicing
responsibilities to advance on or before each distribution date its own funds
or funds held in the related certificate account that are not included in the
Available Distribution Amount for such distribution date, in an amount equal
to the aggregate of payments of principal (other than any balloon payments)
and interest (net of related servicing fees) that were due on the mortgage
loans in the trust fund and were delinquent on the related determination date,
subject to the servicer's (or another entity's) good faith determination that
such advances will be reimbursable from the loan proceeds. In the case of a
series of certificates that includes one or more classes of subordinate
certificates and if so provided in the prospectus supplement, each servicer's
(or another entity's) advance obligation may be limited only to the portion of
such delinquencies necessary to make the required distributions on one or more
classes of senior certificates and/or may be subject to the servicer's (or
another entity's) good faith determination that such advances will be
reimbursable not only from the loan proceeds but also from collections on
other trust assets otherwise distributable on one or more classes of
subordinate certificates. See "Description of Credit Support".

Advances are intended to maintain a regular flow of scheduled interest and
principal payments to holders of the class or classes of certificates entitled
thereto, rather than to guarantee or insure against losses. Unless otherwise
provided in the prospectus supplement, advances of a servicer's (or another
entity's) funds will be reimbursable only out of recoveries on the mortgage
loans (including amounts received under any form of credit support) respecting
which advances were made and, if so provided in the prospectus supplement, out
of any amounts otherwise distributable on one or more classes of subordinate
certificates of such series; provided, however, that any advance will be
reimbursable from any amounts in the related certificate account prior to any
distributions being made on the certificates to the extent that a servicer (or
such other entity) shall determine in good faith that such advance is not
ultimately recoverable from related proceeds on the mortgage loans or, if
applicable, from collections on other trust assets otherwise distributable on
the subordinate certificates.

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 that date. If so specified
in the prospectus supplement, the obligation of a master servicer or other
specified person to make advances may be secured by a cash advance reserve
fund or a surety bond. If applicable, we will provide in the prospectus
supplement information regarding the characteristics of, and the identity of
any obligor on, any such surety bond.

If and to the extent so provided in the prospectus supplement, any entity
making advances will be entitled to receive interest on those advances for the
period that such advances are outstanding at the rate specified therein and
will be entitled to pay itself that interest periodically from general
collections on the mortgage assets prior to any payment to certificateholders
as described in the 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 a master servicer or trustee will forward to the
holder of certificates of each class of a series a distribution date statement
accompanying the distribution of principal and/or interest to those holders.
As further provided in the prospectus supplement, the distribution date
statement for each class will set forth to the extent applicable and
available:

            (i)    the amount of such distribution to holders of certificates
                   of such class applied to reduce the certificate balance
                   thereof;

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

            (iii)  the amount, if any, of such distribution to holders of
                   certificates of such class allocable to (A) prepayment
                   premiums and (B) payments on account of a lender's equity
                   participation in the related mortgaged property;

            (iv)   the amount of servicing compensation received by each
                   servicer and such other customary information as the master
                   servicer or the trustee deems necessary or desirable, or
                   that a certificateholder reasonably requests, to enable
                   certificateholders to prepare their tax returns;

            (v)    the aggregate amount of advances included in such
                   distribution and the aggregate amount of unreimbursed
                   advances at the close of business on such distribution
                   date;

            (vi)   the aggregate principal balance of the 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, (B) the unpaid balance, (C) whether the delinquency
                   is in respect of any balloon payment, (D) the aggregate
                   amount of unreimbursed servicing expenses and unreimbursed
                   advances in respect of the mortgage loan, (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 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 (as to the current distribution
                   date, generally the period extending from the prior
                   distribution date to and including the current distribution
                   date) in connection with a default on that mortgage loan or
                   because the mortgage loan was purchased out of the trust
                   fund, (A) the loan number, (B) the manner in which the
                   mortgage loan was liquidated, (C) the aggregate amount of
                   liquidation proceeds received, (D) the portion of
                   liquidation proceeds payable or reimbursable to the related
                   master servicer or a special servicer in respect of the
                   mortgage loan and (E) the amount of any loss to
                   certificateholders;

            (x)    with respect to each REO Property 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 of the related
                   mortgage loan, 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
                   collection 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 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
                   the 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 the 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 types 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.

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 Internal Revenue 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 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
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 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 under the related pooling
agreement 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 to the pooling
agreement or the disposition of all property acquired upon foreclosure of any
mortgage loan subject to the pooling agreement 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 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 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 in the prospectus
supplement, under the circumstances and in the manner set forth in the
prospectus supplement. If so provided in the 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 in the
prospectus supplement will be authorized or required to 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 in the prospectus supplement. In any
event, unless otherwise disclosed in the prospectus supplement, any such
repurchase or purchase shall be at a price or prices that are generally based
upon the unpaid principal balance of, plus accrued interest on, all mortgage
loans (other than mortgage loans secured by REO Properties) then included in a
trust fund and the fair market value of all REO Properties then included in
the trust fund, which may or may not result in full payment of the aggregate
certificate balance plus accrued interest and any undistributed shortfall in
interest for the then outstanding certificates. Any sale of trust fund assets
will be without recourse to the trust and/or certificateholders, provided,
however, that there can be no assurance that in all events a court would
accept such a contractual stipulation.

Book-Entry Registration and Definitive Certificates

If so provided in the prospectus supplement, one or more classes of the
offered certificates of any series will be offered in book-entry format
through the facilities of DTC, 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 Securities
Exchange Act of 1934. DTC holds securities that its participating
organizations 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 that 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 indirect
participants in the DTC system such as securities brokers and dealers, banks
and trust companies that clear through or maintain a custodial relationship
with a direct participant in the DTC system, either directly or indirectly.
The rules applicable to DTC and its participants are on file with the
Securities Exchange Commission.

Purchases of book-entry certificates under the DTC system must be made by or
through direct participants in the DTC system, which will receive a credit for
the book-entry certificates on DTC's records. A certificate owner's ownership
interest as an actual purchaser of a book-entry certificate will in turn be
recorded on the records of direct participants 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 participant 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 in the DTC system 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 in the DTC system, 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 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.

As may be provided in the 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 direct participants in the DTC system,
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.

As may be specified in the 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 registration, 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 prospectus supplement.
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
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 in this prospectus
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 pooling agreement for
each series of certificates and the description of such provisions in the
prospectus supplement. As used in this prospectus 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 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

As set forth in the prospectus supplement, generally 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
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 interest 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 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. 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 prospectus supplement, if any
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
seller of the mortgage asset. 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
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 prospectus supplement.

If so provided in the 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 leases for the payment of maintenance,
insurance and taxes, to the extent specified in the related leases. The
trustee, or if so specified in the prospectus supplement, the master servicer,
as agent for the trustee, may hold the leases in trust for the benefit of the
certificateholders.

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 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

The depositor will, with respect to each mortgage loan in the related trust
fund, make or assign certain representations and warranties made by 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 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 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 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. This repurchase or substitution obligation may 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.

The dates as of which representations and warranties have been made by a
warranting party will be specified in the 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
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 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 permitted
investments, such as United States government securities and other investment
grade obligations specified in the related pooling agreement. 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 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 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 insurance 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 and all other liquidation proceeds received and
     retained in connection with the liquidation of defaulted mortgage loans
     or property acquired in respect thereof, by foreclosure or otherwise,
     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;"

        (vii) all liquidation proceeds resulting from 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 liquidation proceeds resulting from the
     purchase of any defaulted mortgage loan as described under "-Realization
     Upon Defaulted Mortgage Loans," and all liquidation proceeds resulting
     from any mortgage asset purchased as described under "Description of the
     Certificates-Termination";

       (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 lenders' 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
     prospectus supplement.

Withdrawals. Unless otherwise provided in the related pooling agreement and
described in the prospectus supplement, the 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, any servicing expenses referred to in clause (iii) above
         incurred by it and any servicing fees earned 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 prospectus 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 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 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 "Material
         Federal Income Tax Consequences-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 prospectus supplement;
         and

          (xvi) to clear and terminate the certificate account upon
         the termination of the trust fund.

Collection and Other Servicing Procedures

Master Servicer. 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.

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. Generally, 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."

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
specified in the pooling agreement; provided that 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. 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
sub-servicers, but the master servicer will remain liable for such obligations
under the related pooling agreement unless otherwise provided in the
prospectus supplement. Unless otherwise provided in the prospectus supplement,
each sub-servicing agreement between a master servicer and a sub-servicer 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.

Generally, 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 prospectus
supplement, a special servicer may be a party to the related pooling agreement
or may be appointed by the master 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 the 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 specified in the pooling agreement. 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 prospectus supplement), any mortgage loan as
to which a specified number of scheduled payments are delinquent. In addition,
unless otherwise specified in the 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 specified in the pooling
agreement, that such a sale would produce a greater recovery on a present
value basis than would liquidation of the related mortgaged property.
Generally, 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
specified in the pooling agreement. Unless otherwise specified in the
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:

                  (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 relating to the use, management or disposal
         of hazardous materials 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 reasonably be expected to 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."

If title to any mortgaged property is acquired by a trust fund as to which a
REMIC election has been made, the master servicer, on behalf of the trust
fund, will be required to sell the mortgaged property by the end of the third
calendar year following the year of acquisition or 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 three years after the
end of the calendar year in which it was acquired 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 Internal Revenue 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 specified in the pooling agreement.

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 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

Each pooling agreement may 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 specified in the
pooling agreement. 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 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, 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. 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 specified in the pooling agreement. Unless otherwise specified in the
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

Generally, 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 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 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 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 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 Considerations-Shortfalls in Collections of Interest Resulting from
Prepayments."

Evidence as to Compliance

Each pooling agreement may 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 Freddie Mac, 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 Freddie Mac 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.

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. The related pooling agreement may 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 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 negligence, subject to certain limitations as to amount of
coverage, deductible amounts, conditions, exclusions and exceptions.

Each pooling agreement may 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 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 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.

Subject, in certain circumstances, to the satisfaction of certain conditions
that may be required in the related pooling agreement, 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

The events of default for a series of certificates under the related pooling
agreement generally 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, provided that one such
failure is permitted in every consecutive twelve-month period so long as the
failure is corrected by 10:00 a.m. on the related distribution date, (ii) any
failure by the master servicer or the special 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 30 days after
written notice of such failure has been given to the master servicer or the
special servicer, as applicable, by any party to the pooling agreement, or to
the master servicer or the special servicer, as applicable, by
certificateholders entitled to not less than 25% (or such other percentage
specified in the prospectus supplement) of the voting rights for such series;
and (iii) certain events of insolvency, readjustment of debt, marshaling of
assets and liabilities or similar proceedings in respect of or relating to the
master servicer or the special servicer and certain actions by or on behalf of
the master servicer or the special 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 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 25% (or such other percentage
specified in the 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 prospectus supplement so specifies, the trustee will not be
obligated to make such advances) and will be entitled to similar compensation
arrangements. 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 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 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 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 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, modify or supplement any provision in the pooling
agreement 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 Internal Revenue 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.
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 prospectus supplement) of the voting rights for
the related series allocated to the affected classes; provided, however, that
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 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 pooling agreement, 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 under a related pooling agreement 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

The trustee for a series of certificates may 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 in the pooling agreement. As and to the extent described in the
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.

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 master servicer (or such other person as may be specified in
the prospectus supplement) will be required to use reasonable 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.

Unless otherwise provided in the prospectus supplement, 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, unless otherwise
provided in the prospectus supplement, holders of the certificates of any
series entitled to at least 51% (or such other percentage specified in the
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.

<PAGE>

                         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 over collateralization, 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 prospectus
supplement, or any combination of the foregoing. If so provided in the
prospectus supplement, any form of credit support may provide credit
enhancement for more than one series of certificates to the extent described
in the prospectus supplement.

The credit support generally 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
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 in this prospectus, (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 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 May Not Cover
Losses or Risks Which Could Adversely Affect Payment on Your Certificates."

Subordinate Certificates

If so specified in the prospectus supplement, one or more classes of
certificates of a series may be subordinate certificates which are
subordinated in right of payment to one or more other classes of senior
certificates. If so provided in the 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 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 Securities Exchange 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. Under a
letter of credit, the bank or financial institution providing the letter of
credit 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 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 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 prospectus supplement. The obligations of the bank or
financial institution providing the letter of credit for each series of
certificates will expire at the earlier of the date specified in the
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 Securities Exchange 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 prospectus supplement. A copy of
any such instrument will accompany the Current Report on Form 8-K to be filed
with the Securities Exchange 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 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 prospectus supplement. If so
specified in the 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 in the reserve fund may be released from the
reserve fund under the conditions and to the extent specified in the
prospectus supplement.

If so specified in the prospectus supplement, amounts deposited in any reserve
fund will be invested in permitted investments, such as United States
government securities and other investment grade obligations specified in the
related pooling agreement. Unless otherwise specified in the 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 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
in this prospectus. The 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 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.

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
collectively referred to as "mortgages" in this prospectus and, unless
otherwise specified, in any prospectus supplement. 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 beneficiary'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 trustee's authority is further limited
by 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.

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. Lenders that actually take
possession of the property, however, may incur potentially substantial risks
attendant to being a mortgagee in possession. Such risks include liability for
environmental clean-up costs and other risks inherent in property ownership.
See "-Environmental Considerations."

In most states, hotel and motel room rates are considered accounts receivable
under the Uniform Commercial Code; in cases where hotels or motels constitute
loan security, the rates are generally pledged by the borrower as additional
security for the loan. In general, the lender must file financing statements
in order to perfect its security interest in the 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 Uniform Commercial Code, 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 Uniform Commercial Code. Accordingly, if a borrower
pledges personal property as security for a mortgage loan, the lender
generally must file Uniform Commercial Code 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 prospectus supplement, the mortgage loans may consist of
loans secured by "blanket mortgages" on the property owned by cooperative
housing corporations. If specified in the prospectus supplement, the mortgage
loans may consist of cooperative loans secured by security interests in shares
issued by private cooperative housing corporations 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 leases 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 and termination of all proprietary leases and
occupancy agreements. Similarly, a land lease has an expiration date and the
inability of the cooperative to extend its term, or, in the alternative, to
purchase the land, could lead to termination of the cooperatives' interest in
the property and termination of all proprietary leases and occupancy
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 financing
statements 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 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 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 which 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) 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 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 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 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 Uniform Commercial
Code and the security agreement relating to those shares. Article 9 of the
Uniform Commercial Code 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 Uniform Commercial Code 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 under federal
bankruptcy law, a bankruptcy court may permit a debtor through its
rehabilitative plan to de-accelerate a secured loan and to reinstate the loan
even though the lender accelerated the mortgage loan and final judgment of
foreclosure had been entered in state court (provided no sale of the property
had yet occurred) prior to the filing of the debtor's petition. This may be
done even if the full amount due under the original loan is never repaid.

Federal bankruptcy law provides generally that rights and obligations under an
unexpired lease of the debtor/lessee may not be terminated or modified at any
time after the commencement of a case under the Bankruptcy Code solely on the
basis of a provision in the lease to such effect or because of certain other
similar events. This prohibition could limit the ability of the trustee for a
series of certificates to exercise certain contractual remedies with respect
to the leases. In addition, Section 362 of the Bankruptcy Code operates as an
automatic stay of, among other things, any act to obtain possession of
property from a debtor's estate. This may delay a trustee's exercise of such
remedies for a related series of certificates in the event that a related
lessee or a related mortgagor becomes the subject of a proceeding under the
Bankruptcy Code. For example, a mortgagee would be stayed from enforcing a
lease assignment by a mortgagor related to a mortgaged property if the related
mortgagor was in a bankruptcy proceeding. The legal proceedings necessary to
resolve the issues could be time-consuming and might result in significant
delays in the receipt of the assigned rents. Similarly, the filing of a
petition in a bankruptcy by or on behalf of a lessee of a mortgaged property
would result in a stay against the commencement or continuation of any state
court proceeding for past due rent, for accelerated rent, for damages or for a
summary eviction order with respect to a default under the lease that occurred
prior to the filing of the lessee's petition. Rents and other proceeds of a
mortgage loan may also escape an assignment thereof if the assignment is not
fully perfected under state law prior to commencement of the bankruptcy
proceeding. See "-Leases and Rents."

In addition, the Bankruptcy Code generally provides that a trustee or
debtor-in-possession may, subject to approval of the court, (a) assume the
lease and retain it or assign it to a third party or (b) reject the lease. If
the lease is assumed, the trustee in bankruptcy on behalf of the lessee, or
the lessee as debtor-in-possession, or the assignee, if applicable, must cure
any defaults under the lease, compensate the lessor for its losses and provide
the lessor with "adequate assurance" of future performance. Such remedies may
be insufficient, however, as the lessor may be forced to continue under the
lease with a lessee that is poor credit risk or an unfamiliar tenant if the
lease was assigned, and any assurances provided to the lessor may, in fact, be
inadequate. If the lease is rejected, such rejection generally constitutes a
breach of the executory contract or unexpired lease immediately before the
date of filing the petition. As a consequence, the other party or parties to
such lease, such as the mortgagor, as lessor under a lease, would have only an
unsecured claim against the debtor for damages resulting from such breach
which could adversely affect the security for the related mortgage loan. In
addition, pursuant to Section 502(b)(6) of the Bankruptcy Code, a lessor's
damages for lease rejection in respect of future rent installments are limited
to the rent reserved by the lease, without acceleration, for the greater of
one year or 15% of the remaining term of the lease, but not more than three
years.

If a trustee in bankruptcy on behalf of a lessor, or a lessor as
debtor-in-possession, rejects an unexpired lease of real property, the lessee
may treat such lease as terminated by such rejection or, in the alternative,
the lessee may remain in possession of the leasehold for the balance of such
term, and for any renewal or extension of such term that is enforceable by the
lessee under applicable nonbankruptcy law. The Bankruptcy Code provides that
if a lessee elects to remain in possession after such a rejection of a lease,
the lessee may offset any damages occurring after such date caused by the
nonperformance of any obligation of the lessor under the lease after such date
against rents reserved under the lease. To the extent provided in the related
prospectus supplement, the lessee will agree under certain leases to pay all
amounts owing thereunder to the master servicer without offset. To the extent
that such a contractual obligation remains enforceable against the lessee, the
lessee would not be able to avail itself of the rights of offset generally
afforded to lessees of real property under the Bankruptcy Code.

In a bankruptcy or similar proceeding of a mortgagor, action may be taken
seeking the recovery, as a preferential transfer or on other grounds, of any
payments made by the mortgagor, or made directly by the related lessee, under
the related mortgage loan to the trust fund. Payments on long-term debt may be
protected from recovery as preferences if they are payments in the ordinary
course of business made on debts incurred in the ordinary course of business.
Whether any particular payment would be protected depends upon the facts
specific to a particular transaction.

A trustee in bankruptcy, in some cases, may be entitled to collect its costs
and expenses in preserving or selling the mortgaged property ahead of payment
to the lender. In certain circumstances, a debtor in bankruptcy may have the
power to grant liens senior to the lien of a mortgage, and analogous state
statutes and general principles of equity may also provide a mortgagor with
means to halt a foreclosure proceeding or sale and to force a restructuring of
a mortgage loan on terms a lender would not otherwise accept. Moreover, the
laws of certain states also give priority to certain tax liens over the lien
of a mortgage or deed of trust. Under the Bankruptcy Code, if the court finds
that actions of the mortgagee have been unreasonable, the lien of the related
mortgage may be subordinated to the claims of unsecured creditors.

To the extent described in the related prospectus supplement, certain of the
mortgagors may be partnerships. The laws governing limited partnerships in
certain states provide that the commencement of a case under the Bankruptcy
Code with respect to a general partner will cause a person to cease to be a
general partner of the limited partnership, unless otherwise provided in
writing in the limited partnership agreement. This provision may be construed
as an "ipso facto" clause and, in the event of the general partner's
bankruptcy, may not be enforceable. To the extent described in the related
prospectus supplement, certain limited partnership agreements of the
mortgagors may provide that the commencement of a case under the Bankruptcy
Code with respect to the related general partner constitutes an event of
withdrawal (assuming the enforceability of the clause is not challenged in
bankruptcy proceedings or, if challenged, is upheld) that might trigger the
dissolution of the limited partnership, the winding up of its affairs and the
distribution of its assets, unless (i) at the time there was at least one
other general partner and the written provisions of the limited partnership
agreement permit the business of the limited partnership to be carried on by
the remaining general partner and that general partner does so or (ii) the
written provisions of the limited partnership agreement permit the limited
partner to agree within a specified time frame (often 60 days) after such
withdrawal to continue the business of the limited partnership and to the
appointment of one or more general partners and the limited partners do so. In
addition, the laws governing general partnerships in certain states provide
that the commencement of a case under the Bankruptcy Code or state bankruptcy
laws with respect to a general partner of such partnerships triggers the
dissolution of such partnership, the winding up of its affairs and the
distribution of its assets. Such state laws, however, may not be enforceable
or effective in a bankruptcy case. The dissolution of a mortgagor, the winding
up of its affairs and the distribution of its assets could result in an
acceleration of its payment obligation under a related mortgage loan, which
may reduce the yield on the related series of certificates in the same manner
as a principal prepayment.

In addition, the bankruptcy of the general partner of a mortgagor that is a
partnership may provide the opportunity for a trustee in bankruptcy for such
general partner, such general partner as a debtor-in-possession, or a creditor
of such general partner to obtain an order from a court consolidating the
assets and liabilities of the general partner with those of the mortgagor
pursuant to the doctrines of substantive consolidation or piercing the
corporate veil. In such a case, the mortgaged property could become property
of the estate of such bankrupt general partner. Not only would the mortgaged
property be available to satisfy the claims of creditors of such general
partner, but an automatic stay would apply to any attempt by the trustee to
exercise remedies with respect to such mortgaged property. However, such an
occurrence should not affect the trustee's status as a secured creditor with
respect to the mortgagor or its security in the mortgaged property.

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 activities. 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 certain laws, 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 prior to foreclosure, holds indicia of ownership
primarily to protect his security interest in the facility. This secured
creditor exemption is intended to provide a lender protection from liability
under CERCLA as an owner or operator of contaminated property. However, 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
actually participated in the management of such mortgaged property or the
operations of the borrower. Such liability may exist even if the lender did
not cause or contribute to the contamination and regardless of whether the
lender has actually taken possession of a mortgaged property through
foreclosure, deed in lieu of foreclosure or otherwise. Moreover, such
liability is not limited to the original or unamortized principal balance of a
loan or to the value of the property securing a loan.

In addition, lenders may face potential liability for remediation of releases
of petroleum or hazardous substances from underground storage tanks under 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. 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 enter into an agreement with the state providing for the cleanup
of 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
prospectus supplement, the pooling 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.

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 result in the imposition of certain investigation or
remediation requirements and/or 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.

Certain Laws and Regulations; Types of Mortgaged Properties

The mortgaged properties will be subject to compliance with various federal,
state and local statutes and regulations. Failure to comply (together with an
inability to remedy any such failure) could result in material diminution in
the value of a mortgaged property which could, together with the possibility
of limited alternative uses for a particular mortgaged property (e.g., a
nursing or convalescent home or hospital), result in a failure to realize the
full principal amount of the related mortgage loan. Mortgages on properties
which are owned by the mortgagor under a condominium form of ownership are
subject to the declaration, by-laws and other rules and regulations of the
condominium association. Mortgaged properties which are hotels or motels may
present additional risk in that hotels and motels are typically operated
pursuant to franchise, management and operating agreements which may be
limited by the operator. In addition, the transferability of the hotel's
liquor and other licenses to an entity acquiring the hotel either through
purchases or foreclosure is subject to the vagaries of local law requirements.
In addition, mortgaged properties which are multifamily residential properties
may be subject to rent control laws, which could impact the future cash flows
of such properties.

Applicability of Usury Laws

Title V of the Depository Institutions Deregulation and Monetary Control Act
of 1980 ("Title V") provides that state usury limitations shall not apply to
certain types of residential (including multifamily) first mortgage loans
originated by certain lenders after March 31, 1980. Title V authorized any
state to reimpose interest rate limits by adopting, before April 1, 1983, a
law or constitutional provision that expressly rejects application of the
federal law.

In addition, even where Title V is not so rejected, any state is authorized by
the law to adopt a provision limiting discount points or other charges on
mortgage loans covered by Title V. Certain states have taken action to
reimpose interest rate limits and/or to limit discount points or other
charges.

No mortgage loan originated in any state in which application of Title V has
been expressly rejected or a provision limiting discount points or other
charges has been adopted will (if originated after that rejection or adoption)
be eligible for inclusion in a trust fund unless (i) such mortgage loan
provides for such interest rate, discount points and charges as are permitted
in such state or (ii) such mortgage loan provides that the terms thereof are
to be construed in accordance with the laws of another state under which such
interest rate, discount points and charges would not be usurious and the
borrower's counsel has rendered an opinion that such choice of law provision
would be given effect.

Soldiers' and Sailors' Civil Relief Act of 1940

Under the terms of the Soldiers' and Sailors' Civil Relief Act of 1940, as
amended (the "Relief Act"), a borrower who enters military service after the
origination of such borrower's mortgage loan (including a borrower who was in
reserve status and is called to active duty after origination of the mortgage
loan), may not be charged interest (including fees and charges) above an
annual rate of 6% during the period of such borrower's active duty status,
unless a court orders otherwise upon application of the lender. The Relief Act
applies to individuals who are members of the Army, Navy, Air Force, Marines,
National Guard, Reserves, Coast Guard and officers of the U.S. Public Health
Service assigned to duty with the military. Because the Relief Act applies to
individuals who enter military service (including reservists who are called to
active duty) after origination of the related mortgage loan, no information
can be provided as to the number of loans with individuals as borrowers that
may be affected by the Relief Act. Application of the Relief Act would
adversely affect, for an indeterminate period of time, the ability of 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 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 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.

                   MATERIAL 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 (e.g., 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 is given with respect to the
consequences of contemplated actions and 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) REMIC
Certificates representing interests in a trust, or a portion thereof, that the
master servicer or the trustee will elect to have treated as a real estate
mortgage investment conduit ("REMIC") under sections 860A through 860G (the
"REMIC Provisions") of the Code and (ii) grantor trust certificates
representing interests in a grantor trust fund as to which no such election
will be made. If no REMIC election is made, the trust fund may elect to be
treated as a financial assets securitization investment trust ("FASIT"). The
prospectus supplement relating to such an election will describe the
requirements for the classification of the trust as a FASIT and the
consequences to a holder of owning certificates in a FASIT. The prospectus
supplement for each series of certificates also will indicate whether a REMIC
election (or elections) will be made for the related trust or applicable
portion thereof and, if such an election is to be made, will identify all
"regular interests" and "residual interests" in each 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, 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, the tax consequences associated
with any cash flow agreements also will be disclosed in the related prospectus
supplement. See "Description of the Trust Funds--Cash Flow Agreements."

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 Brown & Wood LLP, 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 will qualify as a REMIC and the REMIC Certificates offered will
be considered to evidence ownership of "regular interests" ("REMIC Regular
Certificates") or "residual interests" ("REMIC Residual Certificates") under
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. 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 status as a REMIC under the REMIC provisions. It is not
anticipated that the status of any trust as a REMIC will be terminated.

Characterization of Investments in REMIC Certificates. In general, with
respect to each series of certificates for which a REMIC election is made,
certificates held by a real estate investment trust will constitute "real
estate assets" within the meaning of section 856(c)(4)(A) of the Code; 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 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)(B) 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 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 otherwise would receive the same
treatment as the mortgage loans for purposes of all of the foregoing sections.
The related prospectus supplement will describe whether any mortgage loans
included in the trust fund will not be treated as assets described in the
foregoing sections. Nonetheless, the REMIC regulations do provide that
payments on mortgage loans held pending distribution are considered part of
the mortgage.

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 separate or 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.

For purposes of determining whether the REMIC Certificates are "real estate
assets" within the meaning of section 856(c)(5)(B) of the Code, "loans secured
by an interest in real property" under section 7701(a)(19)(C) of the Code, and
whether the income generated by these 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 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. The prepayment assumption used
in reporting original issue discount for each series of REMIC Regular
Certificates will be consistent with this standard and will be disclosed in
the related prospectus supplement. However, neither the depositor nor any
other person will make any representation that the mortgage loans will in fact
prepay at a rate conforming to the prepayment assumption or at any other rate.

The original issue discount, if any, on a REMIC Regular Certificate will be
the excess of its stated redemption price at maturity over its issue price.
The issue price of a particular class of REMIC Regular Certificates will be
the first cash price at which a substantial amount of REMIC Regular
Certificates of that class is sold (excluding sales to bond houses, brokers
and underwriters). If less than a substantial amount of a particular class of
REMIC Regular Certificates is sold for cash on or prior to the date of their
initial issuance, the issue price will be the fair market value on the
issuance 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 payable unconditionally at least annually at a
single fixed rate, at a "qualified floating rate," or at an "objective rate,
or a combination of a single fixed rate and one or more "qualified floating
rates," or one "qualified inverse floating rates," or a combination of
"qualified floating rates" that does not operate in a manner that accelerates
or defers interest payments on such REMIC Regular Certificates.

It is not entirely clear under the Code that interest paid to the REMIC
Regular Certificates that are subject to early termination through prepayments
and that have limited enforcement rights should be considered "qualified
stated interest". However, unless disclosed otherwise in the prospectus
supplement, the trust fund intends to treat stated interest as "qualified
stated interest" for determining if, and to what extent, the REMIC Regular
Certificates have been issued with original issue discount. Nevertheless,
holders of the REMIC Regular Certificates should consult their own tax
advisors with respect to whether interest in the REMIC Regular Certificates
qualifies as "qualified stated interest" under the Code.

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 these rules will be applied in preparing information returns to the
certificateholders and the Internal Revenue Service (the "IRS").

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 issuance of the
certificates, a portion of the purchase price paid for a REMIC Regular
Certificate will reflect accrued interest. 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 the number
of complete years, rounding down for partial years, from the issue date until
any payment is expected to be made (presumably taking into account the
prepayment assumption) by a fraction, the numerator of which is the amount of
the payment, and the denominator of which is the stated redemption price at
maturity. Under the OID Regulations, original issue discount of only a de
minimis amount will be included in income as each payment of stated principal
is made, based on the product of the total amount of such de minimis original
issue discount and a fraction, the numerator of which is the amount of such
principal payment and the denominator of which is the outstanding stated
principal amount of the REMIC Regular Certificate. The OID regulations also
would permit a certificateholder to elect to accrue de minimis original issue
discount into income currently based on a constant yield method. See
"--Taxation of Owners of REMIC Regular Certificates--Market Discount" for a
description of such election under the OID Regulations. If original issue
discount on a REMIC Regular Certificate is in excess of a de minimis amount,
the holder of such certificate must include in ordinary gross income the sum
of the "daily portions" of original issue discount for each day during its
taxable year on which it held such REMIC Regular Certificate, including the
purchase date but excluding the disposition date. In the case of an original
holder of a REMIC Regular Certificate, the daily portions of original issue
discount will be determined as follows.

As to each "accrual period," that is, 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, 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 present value, as of the end of the accrual period, of
all of the distributions remaining plus the distributions made during the
accrual period of amounts included in the stated redemption price less 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 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
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 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 the adjusted issue
price at the beginning of the accrual period and the daily portions of
original issue discount for all days during the related accrual period.

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 the
election is made, it will apply to all market discount bonds acquired by such
certificateholder on or after the first day of the taxable year to which the
election applies. In addition, the OID regulations permit a certificateholder
to elect to accrue all interest, 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 full 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, the rules described in the
committee report accompanying the Tax Reform Act of 1986 apply. That committee
report indicates that REMIC Regular Certificates should accrue market discount
either:

         o    on the basis of a constant yield method;

         o    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 during the accrual period bears to the total amount of
              stated interest remaining to be paid as of the beginning of the
              accrual period; or

         o    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.

Furthermore, the prepayment assumption used in calculating the accrual of
original issue discount is also used in calculating the accrual of market
discount. Because the regulations referred to in this paragraph have not been
issued, it is not possible to predict what effect such regulations might have
on the tax treatment of a REMIC Regular Certificate purchased at a discount in
the secondary market.

To the extent that REMIC Regular Certificates provide for monthly or other
periodic distributions throughout their term, the effect of these rules may be
to require market discount to be includible in income at a rate that is not
significantly slower than the rate at which such discount would accrue if it
were original issue discount. Moreover, in any event a holder of a REMIC
Regular Certificate generally will be required to treat a portion of any gain
on the sale or exchange of such certificate as ordinary income to the extent
of the market discount accrued to the date of disposition under one of the
foregoing methods, less any accrued market discount previously reported as
ordinary income.

Further, under section 1277 of the Code a holder of a REMIC Regular
Certificate may be required to defer a portion of its interest deductions for
the taxable year attributable to any indebtedness incurred or continued to
purchase or carry a REMIC Regular Certificate purchased with market discount.
For these purposes, the de minimis rule referred to above applies. Any such
deferred interest expense would not exceed the market discount that accrues
during such taxable year and is, in general, allowed as a deduction not later
than the year in which such market discount is includible in income. If such
holder elects to include market discount in income currently as it accrues on
all market discount instruments acquired by such holder in that taxable year
or thereafter, the interest deferral rule described above will not apply.

Premium. A REMIC Regular Certificate purchased at a cost (excluding 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 against qualified stated interest 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 accompanying the
Tax Reform Act of 1986 states that the same rules that apply to accrual of
market discount will also apply in amortizing bond premium under section 171
of the Code.

Realized Losses. Under section 166 of the Code, both noncorporate holders of
the REMIC Regular Certificates that acquire such certificates in connection
with a trade or business and corporate holders of the REMIC Regular
Certificates 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 and that the loss will be
characterized as a short-term capital loss. Losses sustained on the mortgage
loans may be "events which have occurred before the close of the accrued
period" that can be taken into account under Code section 1272(a)(6) for
purposes of determining the amount of OID that accrues on a certificate.

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, but 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 included in a trust fund
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 ratably using a "30 days
per month/90 days per quarter/360 days per year" convention unless the related
prospectus supplement states otherwise. 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 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, 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.

It is uncertain how payments received by a holder of a REMIC Residual interest
in connection with the acquisition of such REMIC Residual interest should be
treated and 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 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 on the REMIC Regular Certificates, 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. If a class of REMIC Certificates is not sold initially,
the REMIC will have an initial aggregate basis in its assets equal to the fair
market values of such certificates as of the closing date. 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 by this prospectus and the related prospectus
supplement will be determined in the manner described above under "--Taxation
of Owners of REMIC Regular Certificates--Original Issue Discount." The issue
price of a REMIC Certificate received in exchange for an interest in the
mortgage loans or other property will equal the fair market value of such
interests in the mortgage loans or other property. Accordingly, if one or more
classes of REMIC Certificates are retained initially rather than sold, the
master servicer or the trustee may be required to estimate the fair market
value of such interests in order to determine the basis of the REMIC in the
mortgage loans and other property held by the REMIC.

Subject to possible application of the de minimis rules, the method of accrual
by the REMIC of original issue discount income and market discount income with
respect to mortgage loans that it holds will be equivalent to the method for
accruing original issue discount income for holders of REMIC Regular
Certificates. 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) if the REMIC's basis in that mortgage loan 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, 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. However,
this 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 on the REMIC Regular
Certificates equal to the deductions that would be allowed if the REMIC
Regular Certificates 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 Certificate---Original Issue Discount,"
except that the de minimis rule and the adjustments for subsequent holders of
REMIC Regular Certificates 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, 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 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.
The limitation on miscellaneous itemized deductions imposed on individuals by
section 67 of the Code will not be applied at the REMIC level so that the
REMIC will be allowed deductions for servicing, administrative and other
non-interest expenses in determining its taxable income. All such expenses
will be allocated as a separate item to the holders of REMIC Certificates,
subject to the limitation of section 67 of the Code. See "--Possible
Pass-Through of Miscellaneous Itemized Deductions." 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. 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 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:

         o    the sum of the daily portions of REMIC taxable income allocable
              to such REMIC Residual Certificate; over

         o    the sum of the "daily accruals" for each day during such quarter
              that such REMIC Residual Certificate was held by such REMIC
              Residual Certificateholder.

The daily accruals of a REMIC Residual Certificateholder will be determined by
allocating to each day during a calendar quarter its ratable portion of the
product of the "adjusted issue price" of the REMIC Residual Certificate at the
beginning of the calendar quarter and 120% of the "long-term Federal rate" in
effect on the date the certificates were issued. 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:

         o    will not be permitted to be offset by deductions, losses or loss
              carryovers from other activities;

         o    will be treated as "unrelated business taxable income" to an
              otherwise tax-exempt organization and; and

         o    will not be eligible for any rate reduction or exemption under
              any tax treaty with respect to the 30% United States withholding
              tax imposed on distributions to foreign investors. See, however,
              "--Foreign Investors in REMIC Certificates" below.

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, 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. The Treasury could issue
regulations which apply a similar rule to regulated investment companies,
common trust funds and certain cooperatives. The REMIC Regulations currently
do not address this subject.

Noneconomic REMIC Residual Certificates. Under the REMIC regulations,
transfers of "noneconomic" REMIC Residual Certificates will be disregarded for
all federal income tax purposes if "a significant purpose of the transfer was
to enable the transferor to impede the assessment or collection of tax". If
such transfer is disregarded, the purported transferor will continue to remain
liable for any taxes due with respect to the income on such "noneconomic"
REMIC Residual Certificate. The REMIC regulations provide that a REMIC
Residual Certificate is noneconomic unless, based on the prepayment
assumptions and on any required or permitted cleanup calls, or required
liquidation provisions, the present value of the expected future distributions
discounted at the "applicable Federal rate" on the REMIC Residual Certificate
equals at least the present value of the expected tax on the anticipated
excess inclusions and 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. Section 475 provides a 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 regulations provide that for purposes of this
mark-to-market requirement, a REMIC Residual Certificate issued after January
4, 1995 is not treated as a security and thus cannot be marked to market.
Prospective purchasers of a REMIC Residual Certificate should consult their
tax advisors regarding the possible application of the mark-to-market
requirement to REMIC Residual Certificates.

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
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 certain "pass-through entity," an amount equal to these fees and expenses
will be added to the certificateholder's gross income and the
certificateholder will treat such fees and expenses as a miscellaneous
itemized deduction subject to the limitation of section 67 of the Code 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:

         o    3% of the excess of the individual's adjusted gross income over
              such amount; or

         o    80% of the amount of itemized deductions otherwise allowable for
              the taxable year.

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 within the meaning of section 1221 of the Code.

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:

         o    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" determined as of the date of purchase
              of such REMIC Regular Certificate, over

         o    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 and substantially all of the
taxpayer's return is attributable to the time value of money. The amount of
gain so realized in a conversion transaction that is recharacterized as
ordinary income generally will not exceed the amount of interest that would
have accrued on the taxpayer's net investment at 120% of the appropriate
"applicable Federal rate" at the time the taxpayer enters into the conversion
transaction, subject to appropriate reduction for prior inclusion of interest
and other ordinary income items from the transaction.

Finally, a taxpayer may elect to have net capital gain taxed at ordinary
income rates rather than capital gains rates in order to include such net
capital gain in total net investment income for the taxable year, for purposes
of the rule that limits the deduction of interest on indebtedness incurred to
purchase or carry property held for investment to a taxpayer's net investment
income.

Except as may be provided in Treasury regulations yet to be issued, if the
seller of a REMIC Residual Certificate reacquires a REMIC Residual
Certificate, or acquires any other residual interest in a REMIC or any similar
interest in a "taxable mortgage pool" 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". In
general, subject to certain specified exceptions, a prohibited transaction
means:

         o    the disposition of a mortgage loan;

         o    the receipt of income from a source other than a mortgage loan
              or certain other permitted investments;

         o    the receipt of compensation for services; or

         o    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. The pooling
agreement will include provisions designed to prevent the acceptance of any
contributions that would be subject to such tax.

REMICs also are subject to federal income tax at the highest corporate rate on
"net income from foreclosure property," determined by reference to the rules
applicable to real estate investment trusts. "Net income from foreclosure
property" generally means gain from the sale of a foreclosure property that is
inventory property and gross income from foreclosure property other than
qualifying rents and other qualifying income for a real estate investment
trust. Unless otherwise disclosed in the related prospectus supplement, it is
not anticipated that any REMIC will recognize "net income from foreclosure
property" subject to federal income tax.

Unless otherwise disclosed in the related prospectus supplement, it is not
anticipated that any material state or local income or franchise tax will be
imposed on any REMIC.

Unless otherwise stated in the related prospectus supplement, and to the
extent permitted by then applicable laws, any tax on prohibited transactions,
contributions, "net income from foreclosure property" or state or local tax
imposed on the REMIC will be borne by the related servicer or trustee in any
case out of its own funds, if such tax arose out of a breach of such person's
obligations under the related pooling and servicing agreement and in respect
of compliance with applicable laws and regulations. Any such tax not borne by
a 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," a tax would be imposed in an amount equal to the
product of:

         o    the present value discounted using the "applicable Federal rate"
              of the total anticipated excess inclusions with respect to such
              REMIC Residual Certificate for periods after the transfer; and

         o    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,
required or permitted cleanup calls, or required liquidation provisions. 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 residual interests are not held by disqualified organizations and
information necessary for the application of the tax are made available.
Restrictions on the transfer of REMIC Residual Certificates and certain other
provisions that are intended to meet this requirement will be included in each
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" includes in income excess inclusions
with respect to a REMIC Residual Certificate, and 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 the amount of excess inclusions allocable
to the interest in the pass-through entity held by such disqualified
organization and 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 such holder's social security
number and a statement under penalty of perjury that such social security
number is that of the recordholder or a statement under penalty of perjury
that such record holder is not a disqualified organization.

For these purposes, a "disqualified organization" generally means:

         o    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 exclude as
              instrumentalities entities not treated as instrumentalities
              under section 168(h)(2)(D) of the Code or the Freddie Mac), or
              any organization (other than a cooperative described in section
              521 of the Code);

         o    any organization that is exempt from federal income tax, unless
              it is subject to the tax imposed by section 511 of the Code; or

         o    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 be treated as realizing a loss equal to the amount of
such difference. Such loss may be treated as a capital loss and may be subject
to the "wash sale" rules of section 1091 of the Code.

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 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 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 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,
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 servicer, unless otherwise stated in the
related prospectus supplement.

Backup Withholding with Respect to REMIC Certificates. Payments of interest
and principal, and proceeds from the sale of REMIC Certificates, may be
subject to the "backup withholding tax" 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.

On October 6, 1997, the Treasury Department issued new regulations which make
certain modifications to the withholding, backup withholding and information
reporting rules described above. The new regulations attempt to unify
certification requirements and modify reliance standards. The IRS recently
issued notice 99-25 which generally makes the new regulations effective for
payments made after December 31, 2000, subject to certain transition rules.
Prospective investors are urged to consult their own tax advisors regarding
the new regulations.

Foreign Investors in REMIC Certificates. A REMIC Regular Certificateholder
that is not a "United States Person" 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 stated 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 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:

         o    a citizen or resident of the United States;

         o    a corporation or partnership (or other entity treated as a
              corporation or a partnership for United States Federal income
              tax purposes created or organized in, or under the laws of, the
              United States, any State thereof or the District of Columbia
              (unless, in the case of a partnership, Treasury regulations are
              enacted that provide otherwise);

         o    an estate whose income is includible in gross income for United
              States federal income tax purposes regardless of its source; and

         o    a trust if a court within the United States is able to exercise
              primary supervision over the administration of the trust, and
              one or more United States persons have the authority to control
              all substantial decisions of the trust.

It is possible that the IRS may assert that the foregoing tax exemption should
not apply with respect to interest distributed on a REMIC Regular Certificate
that is held by:

         o    a REMIC Residual Certificateholder that owns directly or
              indirectly a 10% or greater interest in the REMIC Residual
              Certificates; or

         o    to the extent of the amount of interest paid by the related
              mortgagor on a particular mortgage loan, a REMIC Regular
              Certificateholder that owns a 10% or greater ownership interest
              in such mortgage or a controlled foreign corporation of which
              such mortgagor is a "United States shareholder" within the
              meaning of section 951(b) of the Code.

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. Transfers of REMIC
Residual Certificates to investors that are not United States persons will be
prohibited under the related pooling agreement.

Grantor Trust Funds

Classification of Grantor Trust Funds. With respect to each series of grantor
trust certificates, counsel to the depositor will deliver its opinion to the
effect that, assuming compliance with the pooling agreement, the 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
represents 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 less
normal administration fees and any spread and interest paid to the holders of
grantor trust fractional interest certificates issued with respect to a
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 Except as discussed in the
related prospectus supplement, in the case of grantor trust fractional
interest certificates, counsel to the depositor will deliver an opinion that,
in general, grantor trust fractional interest certificates will represent
interests in:

         o    assets described in section 7701(a)(19)(C) of the Code;

         o    "obligation[s] which . . . [are] principally secured by an
              interest in real property" within the meaning of section
              860G(a)(3)(A) of the Code; and

         o    "real estate assets" within the meaning of section 856(c)(5)(B)
              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, "real estate
assets" within the meaning of section 856(c)(5)(B) 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 they
produce, will be so characterized. Although the policies underlying such
sections may suggest that such characterization is appropriate, counsel to the
depositor will not deliver any opinion on the characterization of these
certificates. Prospective purchasers of grantor trust strip certificates
should consult their tax advisors regarding whether the grantor trust strip
certificates, and the income they produce, 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
reasonable servicing fees and other expenses) and will be entitled to deduct
their shares of any such reasonable servicing fees and other expenses. In some
situations, the taxpayer's deduction may be subject to itemized deduction
limitations and be limited if the taxpayer is subject to the corporate
alternative minimum tax. For a more detailed discussion of these limitations,
see "-Taxation of Owners of REMIC Residual Certificates-Possible Pass-Through
of Miscellaneous Itemized Deductions".

         Although it is not entirely clear, it appears that in transactions in
which multiple classes of grantor trust 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 further guidance, it is intended to base
information returns or reports 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 a class of grantor
trust strip certificates is issued as part of the same series of Certificates
or the depositor or any of its affiliates retains 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 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 de minimis market discount
discussion below. 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 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," and the certificate's share of reasonable servicing and
other expenses. See "--Taxation of Owners of Grantor Trust Fractional Interest
Certificates--If Stripped Bond Rules Do Not Apply" for a definition of
"qualified stated interest." In general, the amount of such income that
accrues in any month would equal the product of such holder's adjusted basis
in such grantor trust fractional interest certificate at the beginning of such
month (see "--Sales of Grantor Trust Certificates") and the yield of such
grantor trust fractional interest certificate to such holder. Such yield would
be computed at the rate 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 servicer, or their respective affiliates, but
will include such certificateholder's share of any reasonable servicing fees
and other expenses.

With respect to certain categories of debt instruments, section 1272(a)(6) of
the Code requires the use of a reasonable prepayment assumption and conforms
to the prepayment assumption used in pricing the instrument. 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, 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 income or loss, which
under amendments to the Code adopted in 1997 would be capital except to the
extent of any accrued market discount 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, although there is no guidance, logically
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 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 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 1.1286-1(b), 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, there is less
than a de minimis amount of original issue discount or 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. Original issue
discount or market discount on a grantor trust fractional interest certificate
are de minimis if less than 0.25% of the stated redemption price multiplied by
the weighted average maturity of the mortgage loans. 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" generally includes
interest that is unconditionally payable at least annually at a single fixed
rate, at a "qualified floating rate" or at an "objective rate." 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 provide 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 by multiplying the
number of full years from the issue date until such payment is expected to be
made by 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
will generally 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 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 the adjusted issue price of such mortgage loan at the beginning of the
accrual period that includes such day plus 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.

The trustee or 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." If market discount is in excess of a de minimis amount, the
holder generally will be required to include in income in each month the
amount of such discount that has accrued 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 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 rather than
including it on a deferred basis in accordance with the foregoing. If made,
such election will apply to all market discount bonds acquired by such
certificateholder 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 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 where principal 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. For a more detailed discussion of the
treatment of market discount, see "Taxation of Owners of REMIC Regular
Certificates-Market Discount".

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 full 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. Amortizable premium is
treated as an offset to interest income on the related debt instrument, rather
than as a separate interest deduction.

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 in so far as they describe the application of the constant
yield method, do not apply to instruments to which section 1272(a)(6) applies,
which may include grantor trust strip certificates as well as grantor trust
fractional interest certificates, 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.

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 guidance, it 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. 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 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. In addition, any loss may be treated
as a capital loss.

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 non contingent
payments. Final regulations have been promulgated with respect to contingent
payment debt instruments. However, these regulations do not specifically
address the grantor trust strip certificates or other securities 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. The adjusted basis of a grantor trust certificate generally
will equal its cost, increased by any income reported by the seller and
reduced (but not below zero) by any previously reported losses, any amortized
premium and by any distributions with respect to such grantor.

Gain or loss from the sale of a grantor trust certificate may be partially or
wholly ordinary and not capital in certain circumstances. Gain attributable to
accrued and unrecognized market discount will be treated as ordinary income,
as will gain or loss recognized by banks and other financial institutions
subject to section 582(c) of the Code. Furthermore, a portion of any gain that
might otherwise be capital gain may be treated as ordinary income to the
extent that the grantor trust certificate is held as part of a "conversion
transaction" within the meaning of section 1258 of the Code. A conversion
transaction generally is one in which the taxpayer has taken two or more
positions in the same or similar property that reduce or eliminate market risk
and the taxpayer's return is substantially attributable to the time value of
money. 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" 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. As may be provided in the related prospectus
supplement, the trustee or 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
interest rate. In addition, within a reasonable time after the end of each
calendar year, the trustee or servicer 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 servicer's information reports. 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.
However, to the extent the grantor trust certificate represents an interest in
real property (e.g., because of foreclosures), it would be treated as
representing a United States real property interest for United States federal
income tax purposes. This could result in withholding consequences to non-U.S.
certificateholders and potential U.S. taxation.

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 "Material
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.

                             ERISA CONSIDERATIONS

General

The Employee Retirement Income Security Act of 1974, as amended ("ERISA") and
the Internal Revenue 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, collective investment funds and separate and general accounts in which
such plans, accounts or arrangements are invested that are subject to the
fiduciary responsibility provisions of ERISA and Section 4975 of the Code (all
of which are referred to in this prospectus 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 Internal Revenue 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 (which may contain restrictions substantially
similar to those in ERISA and the Internal Revenue 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 Internal Revenue Code.

Plan Asset Regulations. A Plan's investment in offered certificates may cause
the trust assets to be deemed "plan assets" of a Plan. 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" (defined to include Plans and certain employee
benefit plans not subject to ERISA, including foreign and governmental plans)
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 (excluding for this calculation
any person, other than a benefit plan investor, who has discretionary
authority or control, or provides investment advice (direct or indirect) for a
fee with respect to the assets of the trust fund).

Any person who has discretionary authority or control respecting the
management or disposition of plan assets of a Plan, and any person who
provides investment advice with respect to such assets for a fee, will
generally be 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 Internal Revenue 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 Internal
Revenue 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
Internal Revenue Code, certain transactions, among others, relating to the
servicing and operation of mortgage pools and the purchase, sale and holding
of mortgage pass-through certificates underwritten by an underwriter, 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, among others, must be
satisfied for a transaction involving the purchase, sale and holding of
offered certificates by a Plan 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 Rating Services, a division of The McGraw-Hill Companies, Inc.
("Standard & Poor's"), Moody's Investors Service, Inc. ("Moody's"), Duff &
Phelps Credit Rating Co. ("Duff & Phelps") or Fitch IBCA, 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 Fannie Mae, Freddie
Mac or Ginnie Mae) 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) in
connection with the distribution or placement of certificates 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 Securities Exchange Commission under the
Securities Act of 1933, as amended.

In the event the obligations used to fund the trust fund have not all been
transferred to the trust fund on the closing date, additional obligations
meeting certain requirements as specified in the Exemption may be transferred
to the trust fund in exchange for the amounts credited to the Pre-Funding
Account during a period required by the Exemption, commencing on the closing
date and ending no later than the earliest to occur of: (i) the date the
amount on deposit in the Pre-Funding Account (as defined in the Exemption) is
less than the minimum dollar amount specified in the pooling agreement; (ii)
the date on which an event of default occurs under the pooling agreement; or
(iii) the date which is the later of three months or 90 days after the closing
date. In addition, the amount in the Pre-Funding Account may not exceed 25% of
the aggregate principal amount of the offered certificates. Certain other
conditions of the Exemption relating to pre-funding accounts must also be met,
in order for the exemption to apply. The prospectus supplement will discuss
whether pre-funding accounts will be used.

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.

The Exemption generally applies to mortgage loans such as the mortgage loans
to be included in any trust fund, but it is not clear whether the Exemption
would apply to a trust fund that included mortgage loans secured by liens on
real estate projects under construction or cash flow agreements. In addition,
it is not clear whether the Exemption applies to participant directed plans as
described in Section 404(c) of ERISA or plans that are subject to Section 4975
of the Code but that are not subject to Title I of ERISA, such as certain
Keogh plans and certain individual retirement accounts. Also, when it issued
the Exemptions, the DOL did not consider mortgages containing defeasance
provisions that may be contained in some of the mortgage loans. Accordingly,
it is not clear what the impact on the Exemption would be if such defeasance
provisions were exercised. If mortgage loans are secured by leasehold
interests, each lease term must be at least 10 years longer that the term of
the relevant mortgage loan. Also, as noted, classes of Subordinated
Certificates are not covered by the Exemption.

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 Internal Revenue Code by reason of Sections 4975(c)(1)
(A) through (D) of the Internal Revenue 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 relief 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 Internal Revenue Code by reason of Section 4975(c)(1)(E) of the
Internal Revenue Code to an obligor acting as a fiduciary with respect to the
investment of a Plan's assets in the certificates (or such obligor's
affiliate) only if, among other requirements (i) such obligor (or its
affiliate) is an obligor with respect to 5% percent or less of the fair market
value of the assets contained in the trust fund and is otherwise not a member
of the Restricted Group, (ii) a Plan's investment in certificates does not
exceed 25% of all of the certificates outstanding at the time of the
acquisition, (iii) immediately after the acquisition, no more than 25% of the
assets of the Plan are invested in certificates representing an interest in
trusts (including the trust fund) containing assets sold or serviced by the
depositor or a servicer and (iv) in the case of the acquisition of the
certificates in connection with their initial issuance, at least 50% of the
certificates are acquired by persons independent of the Restricted Group and
at least 50% of the aggregate interest in the trust fund is acquired by
persons independent of the Restricted Group.

The Exemption also applies to transactions in connection with the servicing,
management and operation of the trust fund, provided that, in addition to the
general requirements described above, (a) such transactions are carried out in
accordance with the terms of a binding pooling agreement and (b) the pooling
agreement is provided to, or described in all material respects in the
prospectus or private placement memorandum provided to, investing Plans before
their purchase of certificates issued by the trust fund. The pooling
agreements will each be a "Pooling and Servicing Agreement" as defined in the
Exemption. Each pooling agreement will provide that all transactions relating
to the servicing, management and operations of the trust fund must be carried
out in accordance with the pooling agreement.

The DOL has issued a Prohibited Transaction Class Exemption 95-60 (the "Class
Exemption"), which provides relief from the application of the prohibited
transaction provisions of Sections 406(a), 406(b) and 407(a) of ERISA and
Section 4975 of the Internal Revenue Code for 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 such trust, provided that certain conditions are
satisfied. Insurance company general accounts meeting the specified conditions
may generally purchase, in reliance on the Class Exemption, classes of
certificates that do not meet the requirements of the Exemption solely because
they (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, relief may be available
to 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, under regulations expected to be promulgated by the
DOL pursuant to Section 1460 of the Small Business Job Protection Act of 1996.

Any Plan fiduciary considering the purchase of certificates should consult
with its counsel with respect to the applicability of the Exemption and other
issues and determine on its own whether all conditions have been satisfied and
whether the certificates are an appropriate investment for a Plan under ERISA
and the Internal Revenue Code (or, in the case of governmental plans, under
applicable Federal, state or local law). The prospectus supplement will
specify the representations required by purchasers of certificates, but
generally, each purchaser using the assets of one or more Plans to purchase a
certificate that is subordinate to other certificates of the trust fund shall
be deemed to represent that each such Plan qualifies as an "accredited
investor" as defined in Rule 501(a)(1) of Regulation D under the Securities
Act of 1933, and no Plan will be permitted to purchase or hold such
certificates unless such certificates are rated in one of the top three rating
categories by at least one rating agency at the time of such purchase, unless
such Plan is an insurance company general account that represents and warrants
that it is eligible for, and meets all of the requirements of, Part III of
Prohibited Transaction Class Exemption 95-60. Each purchaser of Subordinated
Certificates shall be deemed to represent that it is eligible for, and meets
all of the requirements of, Part III of Prohibited Transaction Class Exemption
95-60. 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.

<PAGE>

                               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 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 (including the
District of Columbia and Puerto Rico), the authorized investments of which are
subject to state regulation.

Alaska, Arkansas, Colorado, Connecticut, Delaware, Florida, Georgia, Illinois,
Kansas, Maryland, Michigan, Missouri, Nebraska, New Hampshire, New York, North
Carolina, Ohio, South Dakota, Utah, Virginia and West Virginia enacted
legislation, on or before the October 3, 1991 cutoff for such enactments,
limiting to varying extents the ability of certain entities (in particular,
insurance companies) to invest in "mortgage related securities" secured by
liens on residential, or mixed residential and commercial properties, in most
cases by requiring the affected investors to rely solely upon existing state
law, and not SMMEA. Pursuant to Section 347 of the Reglue Community
Development and Regulatory Improvement Act of 1994, which amended the
definition of "mortgage related security" (effective December 31, 1996) to
include, in relevant part, offered certificates satisfying the rating and
qualified originator requirements for "mortgage related securities," but
evidencing interests in a trust fund consisting, in whole or in part, of first
liens on one or more parcels of real estate upon which are located one or more
commercial structures, states were authorized to enact legislation, on or
before September 23, 2001, specifically referring to Section 347 and
prohibiting or restricting the purchase, holding or investment by
state-regulated entities in such types of offered certificates. Section 347
also provides that the enactment by a state of any such legislative
restrictions shall not affect the validity of any contractual commitment to
purchase, hold or invest in securities qualifying as "mortgage related
securities" solely by reason of Section 347 that was made, and shall not
require the sale or disposition of any securities acquired, prior to the
enactment of such state legislation. Accordingly, the investors affected by
any such state legislation, when and if enacted, will be authorized to invest
in offered certificates qualifying as "mortgage related securities" 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. In this connection,
the Office of the Comptroller of the Currency (the "OCC") amended 12 C.F.R.
Part 1 to authorize national banks to purchase and sell for their own account,
without limitation as to a percentage of the bank's capital and surplus (but
subject to compliance with certain general standards concerning "safety and
soundness" and retention of credit information in 12 C.F.R. Section 1.5),
certain "Type IV securities," defined in 12 C.F.R. Section 1.2(1) to include
certain "commercial mortgage-related securities" and "residential
mortgage-related securities." As so defined, "commercial mortgage-related
security" and "residential mortgage-related security" mean, in relevant part,
"mortgage related security" within the meaning of SMMEA, provided that, in the
case of a "commercial mortgage-related security," it "represents ownership of
a promissory note or certificate of interest or participation that is directly
secured by a first lien on one or more parcels of real estate upon which one
or more commercial structures are located and that is fully secured by
interests in a pool of loans to numerous obligors." In the absence of any rule
or administrative interpretation by the OCC defining the term "numerous
obligors," no representation is made as to whether any class of offered
certificates will qualify as "commercial mortgage-related securities," and
thus as "Type IV securities," for investment by national banks. The National
Credit Union Administration ("NCUA") has adopted rules, codified at 12 C.F.R.
Part 703, which permit federal credit unions to invest in "mortgage related
securities" under certain limited circumstances, other than stripped mortgage
related securities, residual interest in mortgage related securities, and
commercial mortgage related securities, unless the credit union has obtained
written approval from the NCUA to participate in the "investment pilot
program" described in 12 C.F.R. Section 703.140. The Office of Thrift
Supervision (the "OTS") has issued Thrift Bulletin 13a (December 1, 1998),
"Management of Interest Rate Risk, Investment Securities, and Derivatives
Activities," which thrift institutions subject to the jurisdiction of the OTS
should consider before investing in any of the offered certificates.

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

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

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

Except as to the status of certain classes of offered certificates as
"mortgage related securities," no representations are made as to the proper
characterization of the offered certificates for legal investment purposes,
financial institutional regulatory purposes, or other purposes, or as to the
ability of particular investors to purchase offered certificates under
applicable legal investment restrictions. The uncertainties described above
(and any unfavorable future determinations concerning legal investment or
financial institution regulatory characteristics of the offered certificates)
may adversely affect the liquidity of the offered certificates.

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

                            METHOD OF DISTRIBUTION

The offered certificates offered by the prospectus and the related prospectus
supplements 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, any class or classes of offered certificates, or
portions thereof, that will be sold to affiliates of the depositor, 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 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 Securities, Inc., acting as underwriter with other
underwriters, if any, named in the prospectus supplement. Alternatively, the
prospectus supplement may specify that offered certificates will be
distributed by First Union Securities, Inc. acting as agent. If First Union
Securities, Inc. acts as agent in the sale of offered certificates, First
Union Securities, Inc. 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 prospectus supplement. To the
extent that First Union Securities, Inc. elects to purchase offered
certificates as principal, First Union Securities, Inc. 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 or any
affiliate of the depositor and purchasers of offered certificates of such
series.

This prospectus and prospectus supplements also may be used by the depositor,
First Union Securities, Inc., 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 Securities, Inc.
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.

If so specified in a prospectus supplement, all or a portion of one or more
classes of the offered certificates identified in the prospectus supplement
may be retained or sold by the depositor either directly or indirectly through
an underwriter, including First Union Securities, Inc. to one or more
affiliates of the depositor. This prospectus and prospectus supplements may be
used by any such affiliate to resell offered certificates publicly or
privately to affiliated or unaffiliated parties either directly or indirectly
through an underwriter, including First Union Securities, Inc.

The depositor will agree to indemnify First Union Securities, Inc. and any
underwriters and their respective controlling persons against certain civil
liabilities, including liabilities under the Securities Act of 1933, as
amended, 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 Securities, Inc. 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 which may include affiliates of the depositor.
Purchasers of offered certificates, including dealers, may, depending on the
facts and circumstances of such purchases, be deemed to be "underwriters"
within the meaning of the Securities Act of 1933, as amended, 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 by this prospectus 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 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 Brown & Wood
LLP, New York, New York.

                             FINANCIAL INFORMATION

A new trust fund will be formed with respect to each series of certificates,
and no trust fund will engage in any business activities or have any assets or
obligations prior to the issuance of the related series of certificates.
Accordingly, no financial statements with respect to any trust fund will be
included in this prospectus or in the prospectus supplement.

                                    RATINGS

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 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 to a
class of offered certificates by one or more of the rating agencies that has
been requested by the depositor to rate the offered certificates.

A security rating is not a recommendation to buy, sell or hold securities and
may be subject to qualification, revision or withdrawal at any time by the
assigning rating organization. Each security rating should be evaluated
independently of another security rating.

<PAGE>

                        INDEX OF PRINCIPAL DEFINITIONS

"Accrual Certificates" means certificates which provide for distributions of
accrued interest thereon commencing only following the occurrence of certain
events, such as the retirement of one or more other classes of certificates of
such series.

"Accrued Certificate Interest" means, with respect to each class of
certificates and each distribution date, other than certain classes of
Stripped Interest Certificates and REMIC Residual certificates, the amount
equal to the interest accrued for a specified period (generally the period
between distribution dates) on the outstanding certificate balance of those
certificates immediately prior to such distribution date, at the applicable
pass-through rate, as described under "Distributions of Interest on the
Certificates" in this prospectus.

"Available Distribution Amount" means, for any series of certificates and any
distribution date, 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 that series on that date. The particular
components of the Available Distribution Amount for any series on each
distribution date will be more specifically described in the prospectus
supplement.

"Constant Prepayment Rate" or "CPR" means a rate that represents an assumed
constant rate of prepayment each month (which is expressed on a per annum
basis) relative to the outstanding principal balance of a pool of mortgage
loans for the life of such mortgage loans.

"Cut-Off Date" means the date on which the ownership of the mortgage loans of
a related series of certificates and rights to payment thereon are deemed
transferred to the trust fund, as specified in the related prospectus
supplement

"Debt Service Coverage Ratio" means, with respect to a mortgage loan at any
given time and as more fully set forth in the prospectus supplement, the ratio
of (i) the Net Operating Income of the 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 mortgage.

"DTC" means The Depository Trust Company.

"Fannie Mae" or "FNMA" means the Federal National Mortgage Association.

"Farmer Mac" or "FAMC" means the Federal Agricultural Mortgage Corporation.

"Freddie Mac" or "FHLMC" means the Federal Home Loan Mortgage Corporation.

"Ginnie Mae" or "GNMA" means the Government National Mortgage Association.

"Loan-to-Value Ratio" means, as more fully set forth in the prospectus
supplement, 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 mortgaged property prior to the lien of
the mortgage, to (ii) the value of the mortgaged property, which is generally
its fair market value determined in an appraisal obtained by the originator at
the origination of such loan.

"Net Operating Income" means, as more fully set forth in the prospectus
supplement and for any given period, the total operating revenues derived from
a mortgaged property, minus the total operating expenses incurred in respect
of the mortgaged property other than (i) non-cash items such as depreciation
and amortization, (ii) capital expenditures and (iii) debt service on loans
(including the mortgage loan) secured by liens on the mortgaged property.

"REMIC" means a "real estate mortgage investment conduit" under the Internal
Revenue Code of 1986.

"REMIC Certificate" means a certificate issued by a trust fund relating to a
series of certificate where an election is made to treat the trust fund as a
REMIC.

"REO Property" means any mortgaged property acquired on behalf of the trust
fund in respect of a defaulted mortgage loan through foreclosure, deed in lieu
of foreclosure or otherwise.

"Standard Prepayment Assumption" or "SPA" means a rate that represents an
assumed variable rate of prepayment each month (which is expressed on a per
annum basis) relative to the then outstanding principal balance of a pool of
loans, with different prepayment assumptions often expressed as percentages of
SPA.

"Stripped Interest Certificates" means certificates which are entitled to
interest distributions with disproportionately small, nominal or no principal
distributions.

"Stripped Principal Certificates" means certificates which are entitled to
principal distributions with disproportionately small, nominal or no interest
distributions.

<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........................................... $  580,800*
         Rating Agency Fees......................................... $3,000,000
         Printing and Engraving Expenses............................ $  300,000
         Accounting Fees and Expenses............................... $  250,000
         Legal Fees and Expenses.................................... $1,500,000
         Blue Sky and Legal Investment Fees and Expenses............ $   20,000
         Trustee Fees and Expenses.................................. $  200,000
         Miscellaneous.............................................. $  500,000

         Total...................................................... $6,350,800
________________
*       Includes the $264 registration fee previously paid in connection with
        the February 14, 2000 filing of the Registration Statement pursuant to
        which the Registrant registered $1,000,000 of Commercial Mortgage
        Pass-Through Certificates.


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.

         First Union Corporation maintains directors and officers liability
insurance for the benefit of its subsidiaries. In general, the policy insures
(i) the Registrant's directors and, in certain cases, its 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 condition contained in
the policy.

In connection with an agreement between the Registrant and Wayne K. Brown, an
independent director of the Registrant, the Registrant has agreed to indemnify
and hold harmless Mr. Brown from any and all loss, claim, damage or cause of
action, including reasonable attorneys' fees related thereto (collectively,
"Claims"), incurred by Mr. Brown in the performance of his duties as a
director; provided, however, that Mr. Brown shall not be so indemnified for
such Claims if they arise from his own negligence or wilful misconduct.

         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.*
4(a)    Form of Pooling and Servicing Agreement.*
5(a)    Opinion of Brown & Wood LLP with respect to legality.* *
5(b)    Opinion of Senior Vice President and Assistant General Counsel of
        First Union Corporation.**
8(a)    Opinion of Brown & Wood LLP. **
23(a)   Consent of Brown & Wood LLP (included as part of Exhibit 5(a) and
        Exhibit 8(a)).**
23(b)   Consent of Senior Vice President and Assistant General Counsel of
        First Union Corporation (included as part of Exhibit 5(b)).**
24(a)    Power of Attorney.***
- -----------------------------

*    Incorporated by reference to the Registrant's Registration Statement on
     Form S-3 (33-97994)

**   Previously filed as an exhibit to the filing made on February 14, 2000.

***  Previously filed; included as part of the signature page to the filing
     made on February 14, 2000.


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 the 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;

        (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 paragraph (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 liability 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 defence of any action, suit or proceeding) is
asserted by such director, office 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.

                                  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
Pre-Effective Amendment No. 1 to the Registration Statement on Form S-3 to be
signed on its behalf by the undersigned, thereunto duly authorized, in the
City of Charlotte, State of North Carolina, on March 7, 2000.

                                First Union Commercial Mortgage Securities, Inc.

                                By:      /s /                        *
                                         -----------------------------
                                         Brian E. Simpson
                                         President

Pursuant to the requirements of the Securities Act of 1933, this Registration
Statement on Form S-3 has been signed by the following persons in the
capacities and on the dates indicated.


<TABLE>
<CAPTION>
Signature                                             Capacity                                     Date
- ---------                                             --------                                     ----
<S>                                                  <C>                                          <C>
By:  /s/                        *                     President and Director                       March 7, 2000
     -------------------------------------
       Brian E. Simpson

By:  /s/                        *                     Senior Vice President and                    March 7, 2000
     -------------------------------------            Treasurer (Chief Financial Officer
       James H. Hatch                                 and Chief Accounting Officer)

By:  /s/                        *                     Director                                     March 7, 2000
     -------------------------------------
       Wayne K. Brown

By:  /s/ BENJAMIN F. WILLIAMS,                        Director                                     March 7, 2000
     -------------------------------------
JR.

       Benjamin F. Williams, Jr.


*By: /s/ BENJAMIN F. WILLIAMS, JR                                                                  March 7, 2000
     -------------------------------------
       Benjamin F. Williams, Jr.,
       as attorney-in-fact
</TABLE>




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