CHASE COMMERCIAL MORTGAGE SECURITIES CORP
S-3, 1996-06-05
ASSET-BACKED SECURITIES
Previous: ACM MANAGED DOLLAR INCOME FUND INC, N-30D, 1996-06-05
Next: TEEKAY SHIPPING CORP, 20-F, 1996-06-05




                                            Registration No. 33-________________
================================================================================
                       SECURITIES AND EXCHANGE COMMISSION

                             WASHINGTON, D.C. 20549

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

                                    FORM S-3

                             REGISTRATION STATEMENT

                                      UNDER

                           THE SECURITIES ACT OF 1933

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

                   CHASE COMMERCIAL MORTGAGE SECURITIES CORP.
       (Formerly known as Chemical Commercial Mortgage Securities Corp.)
             (Exact name of registrant as specified in its charter)

                                    New York
         (State or other jurisdiction of incorporation or organization)

                                   13-3728743
                     (I.R.S. employer identification number)

                               380 Madison Avenue
                          New York, New York 10017-2951
                                 (212) 622-3510
   (Address, including zip code, and telephone number, including area code, of
                   registrant's principle executive offices)

                              CT Corporation System
                                  1633 Broadway
                            New York, New York 10019
                                 (212) 664-1666
 (Name, address, including zip code, and telephone number, including area code, 
                             of agent for service)

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

                                   Copies to:

Jacqueline R. Slater                               Michael S. Gambro, Esq.
Chase Commercial Mortgage Securities Corp.         Cadwalader, Wickersham & Taft
380 Madison Avenue                                 100 Maiden Lane
New York, New York 10017-2951                      New York, New York  10038
================================================================================

     Approximate date of commencement of proposed sale to the public:  From time
to time on or after the effective date of this Registration Statement.

     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
plans, please check the following box. [X]

                         CALCULATION OF REGISTRATION FEE
<TABLE>
<CAPTION>
=====================================================================================================================
                                                          Proposed Maximum    Proposed Maximum
 Title of Securities Being              Amount to be       Offering Price    Aggregate Offering       Amount of
       Registered(1)                     Registered           Per Unit            Price(2)         Registration Fee
- ---------------------------------------------------------------------------------------------------------------------
<S>                                     <C>                     <C>              <C>                     <C>        
Mortgage Pass-Through Certificates      $700,000,000.00         100%             $700,000,000            $241,380.00
=====================================================================================================================
</TABLE>

     (1) This  registration  statement and the  registration  fee pertain to the
initial offering of the Mortgage Pass-Through  Certificates registered hereunder
by the Registrant and to offers and sales relating to market-making transactions
by Chase Securities Inc., an affiliate of the Registrant. The amount of Mortgage
Pass-Through  Certificates  that  may be  initially  offered  hereunder  and the
registration  fee shall not be affected by any offers and sales  relating to any
such market-making transactions.

     (2) Estimated solely for the purpose of calculating the registration fee.

     Pursuant to Rule 429 of the Securities and Exchange  Commission's Rules and
Regulations  under the  Securities  Act of 1933, as amended,  the Prospectus and
Prospectus  Supplement  contained in this Registration  Statement also relate to
the Registrant's  Registration Statement on Form S-3 (Registration Statement No.
33-67742) (filed under the Registrant's former name Chemical Commercial Mortgage
Securities Corp.).

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

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



<PAGE>
PROSPECTUS SUPPLEMENT
(To Prospectus dated ___________, 1996)


                   CHASE COMMERCIAL MORTGAGE SECURITIES CORP.
                 Multifamily Mortgage Pass-Through Certificates
                                 Series 199__-__

                     $_________________ Class A Certificates
                     $_________________ Class B Certificates

     The Series 199___-__  Multifamily Mortgage  Pass-Through  Certificates (the
"Certificates")  will consist of four classes (each, a "Class") of Certificates,
designated as the Class A Certificates,  the Class B  Certificates,  the Class C
Certificates  and  the  Class R  Certificates.  As and to the  extent  described
herein, the Class B, Class C and Class R Certificates will be subordinate to the
Class  A  Certificates;  and  the  Class  C and  Class  R  Certificates  will be
subordinate  to  the  Class  B  Certificates.  Only  the  Class  A and  Class  B
Certificates  (collectively,  the "Offered Certificates") are offered hereby. It
is a condition of their  issuance that the Class A and Class B  Certificates  be
rated    not    lower    than    "____"    and    "____",    respectively,    by
__________________________.

     The  Certificates  will  represent in the aggregate  the entire  beneficial
ownership  interest in a trust fund (the "Trust  Fund"),  to be  established  by
Chase Commercial Mortgage Securities Corp. (the "Depositor"),  that will consist
primarily  of a  segregated  pool (the  "Mortgage  Pool") of ____  conventional,
multifamily,  balloon mortgage loans (the "Mortgage Loans"). As of ____________,
199___ (the  "Cut-off  Date"),  the Mortgage  Loans had an  aggregate  principal
balance (the "Initial Pool Balance") of $___________________,  after application
of all  payments  of  principal  due on or  before  such  date,  whether  or not
received.  The initial  principal  balance of the Class A  Certificates  will be
$__________________,  which represents  _____% of the Initial Pool Balance;  and
the   initial   principal   balance  of  the  Class  B   Certificates   will  be
$_____________, which represents ___% of the Initial Pool Balance.

     See "Risk Factors" beginning on page S-__ of this Prospectus Supplement and
"Risk Factors"  beginning on page 17 of the Prospectus for certain factors to be
considered in purchasing the Offered Certificates.

                                                  (cover continued on next page)

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

   PROCEEDS OF THE ASSETS IN THE TRUST FUND ARE THE SOLE SOURCE OF PAYMENTS ON
     THE OFFERED CERTIFICATES. THE OFFERED CERTIFICATES DO NOT REPRESENT AN
      INTEREST IN OR OBLIGATION OF THE DEPOSITOR OR ANY OF ITS AFFILIATES.
           NEITHER THE OFFERED CERTIFICATES NOR THE MORTGAGE LOANS ARE
               INSURED OR GUARANTEED BY ANY GOVERNMENTAL AGENCY OR
                                INSTRUMENTALITY.

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

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

     The Offered  Certificates will be purchased by [Chase Securities Inc.] (the
"Underwriter")  from the Depositor and will be offered by the  Underwriter  from
time to time in  negotiated  transactions  or otherwise at varying  prices to be
determined at the time of sale.  Proceeds to the Depositor  from the sale of the
Offered  Certificates,  before  deducting  expenses  payable  by  the  Depositor
estimated  to be  approximately  $_____________,  will be ______% of the initial
aggregate  Certificate  Balance  of  the  Offered  Certificates,   plus  accrued
interest.


<PAGE>


(cover continued)

     [If and to the  extent  required  by  applicable  law or  regulation,  this
Prospectus  Supplement and the Prospectus  will also be used by the  Underwriter
after the completion of the offering in connection with offers and sales related
to  market-making   transactions  in  the  Offered  Certificates  in  which  the
Underwriter  acts as principal.  The  Underwriter  may also act as agent in such
transactions.  Sales will be made at negotiated prices determined at the time of
sale.]

     The Offered  Certificates  are offered by the  Underwriter  when, as and if
delivered  to and accepted by the  Underwriter  and subject to prior sale and to
its right to reject any order in whole or in part. It is expected that the Class
A Certificates  will be delivered in book-entry  form through the Same-Day Funds
Settlement  System  of The  Depository  Trust  Company  and  that  the  Class  B
Certificates   will  be   delivered   at  the   offices   of  the   Underwriter,
_________________________   _________________________________,   on   or   about
_____________,   199__  (the  "Delivery  Date"),  against  payment  therefor  in
immediately available funds.

     The  Mortgage  Loans  provide for  monthly  payments  of  principal  and/or
interest ("Monthly Payments"), in all cases based on amortization schedules that
are significantly longer than their remaining terms, thereby leaving substantial
principal  amounts due and payable on their  respective  maturity dates. As more
fully described herein,  (i) ___ of the Mortgage Loans (the "ARM Loans"),  which
represent ______% of the Initial Pool Balance,  provide for periodic adjustments
(which  may  occur  monthly,   semi-annually  or  annually)  to  the  respective
annualized rates at which they accrue interest (their "Mortgage Rates") based on
fluctuations  in a base  index  (an  "Index")  and  subject  to the  limitations
described herein, and (ii) the remaining Mortgage Loans (the "Fixed Rate Loans")
bear interest at fixed Mortgage Rates. [Describe Index]

     All  of the  Mortgage  Loans  are  currently  held  by  _____________  (the
"Mortgage Loan Seller"),  which either originated the Mortgage Loans or acquired
them  from  their  respective  originators.  On or  before  the date of  initial
issuance of the Certificates, the Depositor will acquire the Mortgage Loans from
the Mortgage  Loan Seller and will  transfer them to the Trustee in exchange for
the Certificates.

     Distributions  of interest on and  principal  of the  Certificates  will be
made, to the extent of available funds, on the 25th day of each month or, if any
such 25th day is not a business day, then on the next  succeeding  business day,
beginning in _____________  199____ (each, a "Distribution Date"). As more fully
described herein,  distributions  allocable to interest accrued on each Class of
Offered  Certificates  will  be  made on each  Distribution  Date  based  on the
variable  pass-through  rate (the  "Pass-Through  Rate") then applicable to such
Class and the stated principal amount (the "Certificate  Balance") of such Class
outstanding  immediately prior to such Distribution  Date. The Pass-Through Rate
for the Class A and Class B  Certificates  applicable to the first  Distribution
Date will be _________% per annum.  Subsequent to the initial Distribution Date,
the Pass-Through  Rate for the Class A and Class B Certificates  will equal from
time to time the weighted average of, subject to certain  adjustments  described
herein,  the Net Mortgage Rates on the Mortgage Loans. The Net Mortgage Rate for
any Mortgage Loan is its Mortgage  Rate less _____ basis  points.  Distributions
allocable to principal of each Class of Offered Certificates will be made in the
amounts and in accordance with the priorities described herein. See "Description
of the Certificates--Distributions" herein.

     The yield to maturity on each Class of Offered Certificates will depend on,
among other things,  fluctuations  in its respective  Pass-Through  Rate and the
rate and  timing of  principal  payments  (including  by reason of  prepayments,
defaults  and  liquidations)  on the  Mortgage  Loans.  See "Yield and  Maturity
Considerations"  herein  and  "Yield  and  Maturity  Considerations"  and  "Risk
Factors--Prepayments;  Average Life of Certificates;  Yields" in the Prospectus.
[The  following  disclosure  is  applicable  to Stripped  Interest  Certificates
("Class S  Certificates")...  The yield to maturity on the Class S  Certificates
will be  extremely  sensitive  to the  rate and  timing  of  principal  payments
(including by reasons of prepayments, defaults and liquidations) on the Mortgage
Loans, which may fluctuate  significantly from time to time. A rate of principal
prepayments  on the Mortgage Loans that is more rapid than expected by investors
will have a material  negative  effect on the yield to  maturity  of the Class S
Certificates.  Investors in the Class S Certificates  should carefully  consider
the  associated  risks,  including  the  risk  that a rapid  rate  of  principal
prepayments  on the  Mortgage  Loans could result in the failure of investors in
such  Certificates  to  recover  fully  their  initial  investments.  See  "Risk
Factors--Yield  Sensitivity of the Class S Certificates" and "Yield and Maturity
Considerations"  herein and "Yield  Considerations"  and "Risk  Factors--Average
Life of Certificates; Prepayments; Yields" in the Prospectus.]

                                      S-2
<PAGE>

     An election will be made to treat the Trust Fund as a "real estate mortgage
investment  conduit" (a "REMIC") for federal  income tax  purposes.  The Offered
Certificates   and  the  Class  C  Certificates   (collectively,   the  "Regular
Certificates") will constitute "regular interests", and the Class R Certificates
will constitute the sole class of "residual  interests",  in the Trust Fund. See
"Certain Federal Income Tax Consequences" herein and in the Prospectus.

     There is  currently no secondary  market for the Offered  Certificates  and
there can be no assurance a secondary market for the Offered  Certificates  will
develop.   The  Underwriter  expects  to  establish  a  market  in  the  Offered
Certificates, but is not obligated to do so. There is no assurance that any such
market, if established,  will continue.  See "Risk  Factors--Limited  Liquidity"
herein.

                             [Chase Securities Inc.]

          The date of this Prospectus Supplement is __________, 199__.



                                      S-3
<PAGE>


                              [inside front cover]

     THE  PROSPECTUS  THAT  ACCOMPANIES  THIS  PROSPECTUS   SUPPLEMENT  CONTAINS
IMPORTANT  INFORMATION REGARDING THIS OFFERING THAT IS NOT CONTAINED HEREIN, AND
PROSPECTIVE  INVESTORS ARE URGED TO READ BOTH THE PROSPECTUS AND THIS PROSPECTUS
SUPPLEMENT  IN  FULL TO  OBTAIN  MATERIAL  INFORMATION  CONCERNING  THE  OFFERED
CERTIFICATES.  SALES OF THE OFFERED  CERTIFICATES MAY NOT BE CONSUMMATED  UNLESS
THE PURCHASER HAS RECEIVED BOTH THE PROSPECTUS AND THIS  PROSPECTUS  SUPPLEMENT.

                                  -----------

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




                                      S-4
<PAGE>

 
                                TABLE OF CONTENTS
<TABLE>
<CAPTION>
                                                                                                                          Page
                                                                                                                          ----

<S>                                                                                                                        <C>
SUMMARY OF PROSPECTUS SUPPLEMENT............................................................................................7

RISK FACTORS................................................................................................................20
       The Certificates.....................................................................................................20
                         Limited Liquidity..................................................................................20
                         Variability in Yield; Priority of Payments.........................................................20
                         Yield Sensitivity of the Class S Certificates......................................................21

       The Mortgage Loans...................................................................................................21
                         Nature of the Mortgaged Properties.................................................................21
                         Limited Recourse...................................................................................21
                         Environmental Law Considerations...................................................................21
                         Geographic Concentration...........................................................................22
                         Concentration of Mortgage Loans and Borrowers......................................................22
                         Adjustable Rate Mortgage Loans.....................................................................22
                         Balloon Payments...................................................................................22

DESCRIPTION OF THE MORTGAGE POOL............................................................................................22
        General ............................................................................................................22
        Certain Payment Characteristics.....................................................................................23
        The Index...........................................................................................................23
        Additional Mortgage Loan Information................................................................................24
        The Mortgage Loan Seller............................................................................................31
                General ....................................................................................................31
                Delinquency and Foreclosure Experience......................................................................31
        Underwriting Standards..............................................................................................32
        Assignment of the Mortgage Loans; Repurchase........................................................................33
        Representations and Warranties; Repurchases.........................................................................34
        Changes in Mortgage Pool Characteristics............................................................................34

SERVICING OF THE MORTGAGE LOANS.............................................................................................35
        General ............................................................................................................35
        The Master Servicer.................................................................................................35
        Servicing and Other Compensation and Payment of Expenses............................................................35
        Modifications, Waivers and Amendments...............................................................................36
        Inspections; Collection of Operating Information....................................................................37
        Additional Obligations of the Master Servicer with Respect to ARM Loans.............................................37

DESCRIPTION OF THE CERTIFICATES.............................................................................................37
        General ............................................................................................................37
        Distributions.......................................................................................................38
                  Method, Timing and Amount.................................................................................38
                  Priority..................................................................................................39
                  Pass-Through Rates........................................................................................40
                  Distributable Certificate Interest........................................................................41
                  Scheduled Principal Distribution Amount and Unscheduled Principal Distribution Amount.....................41
                  Certain Calculations with Respect to Individual Mortgage Loans............................................41
        Subordination.......................................................................................................42
        P&I Advances........................................................................................................43
</TABLE>

                                      S-5
<PAGE>

<TABLE>
<CAPTION>
<S>                                                                                                                        <C>
        Reports to Certificateholders; Certain Available Information........................................................43
        Voting Rights.......................................................................................................44
        Termination.........................................................................................................44
        The Trustee.........................................................................................................45

YIELD AND MATURITY CONSIDERATIONS...........................................................................................45
        Yield Considerations................................................................................................45
                   General .................................................................................................45
                   Pass-Through Rate........................................................................................45
                   Rate and Timing of Principal Payments....................................................................45
                   Losses and Shortfalls....................................................................................46
                   Certain Relevant Factors.................................................................................46
                   Delay in Payment of Distributions........................................................................47
                   Unpaid Distributable Certificate Interest................................................................47
        Weighted Average Life...............................................................................................47
        Yield Sensitivity of the Class S Certificates.......................................................................50

USE OF PROCEEDS.............................................................................................................51

CERTAIN FEDERAL INCOME TAX CONSEQUENCES.....................................................................................51

ERISA CONSIDERATIONS........................................................................................................52

LEGAL INVESTMENT............................................................................................................54

METHOD OF DISTRIBUTION......................................................................................................54

LEGAL MATTERS...............................................................................................................55

RATING .....................................................................................................................55

INDEX OF PRINCIPAL DEFINITIONS..............................................................................................56
</TABLE>


                                      S-6
<PAGE>



                        SUMMARY OF PROSPECTUS SUPPLEMENT

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

Title of Certificates................   Chase  Commercial   Mortgage  Securities
                                        Corp., Multifamily Mortgage Pass-Through
                                        Certificates,   Series   199__-__   (the
                                        "Certificates"),  to be  issued  in four
                                        Classes,  designated  as  the  Class  A,
                                        Class   B,   Class   C   and   Class   R
                                        Certificates.  The Class A,  Class B and
                                        Class   C   Certificates    are   herein
                                        collectively  referred  to from  time to
                                        time as the "Regular Certificates". Only
                                        the  Class A and  Class  B  Certificates
                                        (collectively,        the       "Offered
                                        Certificates")  are offered hereby.  The
                                        Class  C and  Class R  Certificates  are
                                        herein  collectively  referred  to  from
                                        time   to    time   as   the    "Private
                                        Certificates".

Depositor............................   Chase  Commercial   Mortgage  Securities
                                        Corp.,  a  New  York  corporation.   The
                                        Depositor is a  wholly-owned  subsidiary
                                        of Chemical  Bank,  a New York bank [and
                                        an  affiliate of Chase  Securities  Inc.
                                        (the  "Underwriter")].  Later this year,
                                        The  Chase   Manhattan   Bank  (National
                                        Association)  will be  merged  with  and
                                        into  Chemical  Bank and  Chemical  Bank
                                        will then  change  its name to The Chase
                                        Manhattan  Bank. See "The  Depositor" in
                                        the  Prospectus.  Neither the  Depositor
                                        nor any of its affiliates has insured or
                                        guaranteed the Offered Certificates.

Master Servicer......................   ______________________________,       a
                                        _____________________. See "Servicing of
                                        the Mortgage  Loans-The Master Servicer"
                                        herein.

Trustee .............................   _____________________,                 a
                                        _______________________.             See
                                        "Description  of  the   Certificates-The
                                        Trustee" herein.

Mortgage Loan Seller                    ________________________,              a
                                        __________________________.          See
                                        "Description  of the  Mortgage  Pool-The
                                        Mortgage Loan Seller" herein.

Cut-off Date.........................   ___________________, 199__.

Delivery Date .......................   ___________________, 199__.

Registration of the
   Class A Certificates..............   The   Class  A   Certificates   will  be
                                        represented   by  one  or  more   global
                                        Certificates  registered  in the name of
                                        Cede & Co., as nominee of The Depository
                                        Trust   Company   ("DTC").   No   person
                                        acquiring  an  interest  in the  Class A
                                        Certificates  (any such person, a "Class
                                        A  Certificate  Owner") will be entitled
                                        to  receive  a  Class A  Certificate  in
                                        fully  registered,  certificated form (a
                                        "Definitive   Class   A   Certificate"),
                                        except  under the limited  circumstances
                                        described   in  the   Prospectus   under
                                        "Description  of the  Certificates--Book
                                        Entry    Registration   and   Definitive
                                        Certificates".  Instead, DTC will effect
                                        payments and transfers in respect of the
                                        Class A  Certificates  by  means  of its
                                        electronic    recordkeeping    services,
                                        acting  through  certain   participating
                                        organizations ("Participants"). This may
                                        result in  certain  delays in receipt of
                                        payments by an investor and may restrict
                                        an  investor's  ability  to  pledge  its
                                        securities.  Unless and until Definitive
                                        Class A  Certificates  are  issued,  all
                                        references   herein  to  the  rights  of

                                      S-7
<PAGE>

                                        holders of the Class A Certificates  are
                                        to the  rights  of  Class A  Certificate
                                        Owners as they may be exercised  through
                                        DTC  and  its  Participants,  except  as
                                        otherwise    specified    herein.    See
                                        "Description            of           the
                                        Certificates--General"     herein    and
                                        "Description            of           the
                                        Certificates--Book-Entry    Registration
                                        and  Definitive   Certificates"  in  the
                                        Prospectus.

Denominations........................   The Class A Certificates will be issued,
                                        maintained   and   transferred   on  the
                                        book-entry   records   of  DTC  and  its
                                        Participants in  denominations of $1,000
                                        and in integral multiples  thereof.  The
                                        Class B Certificates will be issuable in
                                        fully  registered,  certificated form in
                                        denominations  of  $____________  and in
                                        integral  multiples  of $1,000 in excess
                                        thereof,  with one  Class B  Certificate
                                        evidencing an additional amount equal to
                                        the remainder of the initial Certificate
                                        Balance of such Class.

The  Mortgage Pool...................   The Mortgage  Pool will consist of _____
                                        conventional,   balloon  Mortgage  Loans
                                        with  an   Initial   Pool   Balance   of
                                        $_________________.  On or  prior to the
                                        Delivery   Date,   the  Depositor   will
                                        acquire  the  Mortgage  Loans  from  the
                                        Mortgage  Loan  Seller   pursuant  to  a
                                        Mortgage Loan Purchase Agreement,  dated
                                        [the date hereof], between the Depositor
                                        and  the   Mortgage   Loan  Seller  (the
                                        "Mortgage Loan Purchase Agreement").  In
                                        the Mortgage  Loan  Purchase  Agreement,
                                        the   Mortgage   Loan  Seller  has  made
                                        certain  representations  and warranties
                                        to   the    Depositor    regarding   the
                                        characteristics   and   quality  of  the
                                        Mortgage Loans and, as more particularly
                                        described herein, has agreed to cure any
                                        material  breach  thereof or  repurchase
                                        the   affected    Mortgage    Loan.   In
                                        connection  with the  assignment  of its
                                        interests in the  Mortgage  Loans to the
                                        Trustee,  the Depositor will also assign
                                        its  rights  under  the  Mortgage   Loan
                                        Purchase   Agreement   insofar  as  they
                                        relate to or arise  out of the  Mortgage
                                        Loan   Seller's    representations   and
                                        warranties regarding the Mortgage Loans.
                                        See   "Description   of   the   Mortgage
                                        Pool--Representations   and  Warranties;
                                        Repurchases" herein.

                                        Each Mortgage Loan is secured by a first
                                        mortgage  lien on a fee simple estate in
                                        a multifamily  rental  property (each, a
                                        "Mortgaged  Property").  ________ of the
                                        Mortgage Loans,  which represent  _____%
                                        of the Initial Pool Balance, are secured
                                        by liens on Mortgaged Properties located
                                        in   _______________.    The   remaining
                                        Mortgaged    Properties    are   located
                                        throughout ___________ other states. See
                                        "Description     of     the     Mortgage
                                        Pool--Additional      Mortgage      Loan
                                        Information" herein.

                                        ___________ of the Mortgage Loans, which
                                        represent  ______% of the  Initial  Pool
                                        Balance,  provide for scheduled payments
                                        of principal  and/or interest  ("Monthly
                                        Payments") to be due on the first day of
                                        each  month;   the   remainder   of  the
                                        Mortgage   Loans   provide  for  Monthly
                                        Payments  to be due on the ____,  _____,
                                        _____ or _____  day of each  month  (the
                                        date in any  month  on  which a  Monthly
                                        Payment on a Mortgage Loan is first due,
                                        the "Due Date").  The annualized rate at
                                        which  interest  accrues (the  "Mortgage
                                        Rate")  on  ____ of the  Mortgage  Loans
                                        (the  "ARM  Loans"),   which   represent
                                        _____% of the Initial Pool  Balance,  is
                                        subject to  adjustment  on specified Due
                                        Dates (each such date of adjustment,  an
                                        "Interest  Rate  Adjustment   Date")  by
                                        adding a fixed number of basis points (a
                                        "Gross  Margin")  to the value of a base
                                        index (an "Index"),  subject,  in ______
                                        cases,   to  lifetime   maximum   and/or
                                        minimum  Mortgage  Rates,  and in  _____
                                        cases,   to  periodic   maximum   and/or
                                        minimum  Mortgage Rates, in each case as
                                        described  herein;   and  the  remaining
                                        Mortgage  Loans (the "Fixed Rate Loans")
                                        bear interest at fixed  Mortgage  Rates.

                                      S-8
<PAGE>

                                        ____ of the ARM Loans,  which  represent
                                        ___%  of  the  Initial   Pool   Balance,
                                        provide  for  Interest  Rate  Adjustment
                                        Dates  that  occur  monthly,  while  the
                                        remainder  of the ARM Loans  provide for
                                        adjustments  of  the  Mortgage  Rate  to
                                        occur    semi-annually    or   annually.
                                        [Identify   Mortgage   Loan  Index]  See
                                        "Description     of     the     Mortgage
                                        Pool--Certain  Payment  Characteristics"
                                        herein.

                                        The amount of the Monthly Payment on all
                                        of  the  ARM   Loans   is   subject   to
                                        adjustment  on specified Due Dates (each
                                        such date, a "Payment  Adjustment Date")
                                        to an amount  that  would  amortize  the
                                        outstanding  principal  balance  of  the
                                        Mortgage  Loan  over its then  remaining
                                        amortization  schedule  and pay interest
                                        at the then  applicable  Mortgage  Rate.
                                        The  ARM  Loans   provide   for  Payment
                                        Adjustment  Dates  that occur on the Due
                                        Date  following  each  related  Interest
                                        Rate Adjustment Date.

                                        All of the  Mortgage  Loans  provide for
                                        monthly  payments of principal  based on
                                        amortization   schedules   significantly
                                        longer than the remaining  terms of such
                                        Mortgage    Loans,    thereby    leaving
                                        substantial  principal  amounts  due and
                                        payable (each such  payment,  a "Balloon
                                        Payment") on their  respective  maturity
                                        dates, unless prepaid prior thereto.
 
                                        As of the  Cut-off  Date,  the  Mortgage
                                        Loans  had  the   following   additional
                                        characteristics:

                                        (i)  Mortgage  Rates  ranging from ____%
                                             per annum to ____% per annum, and a
                                             weighted  average  Mortgage Rate of
                                             _____% per annum;

                                        (ii) in the case of the ARM Loans, Gross
                                             Margins  ranging  from _____  basis
                                             points to _____ basis points, and a
                                             weighted  average  Gross  Margin of
                                             _____ basis points;

                                        (iii)_____________  for  those  ___  ARM
                                             Loans    as    to    which     such
                                             characteristic   applies,   minimum
                                             lifetime   Mortgage  Rates  ranging
                                             from  ___%  per  annum  to ___% per
                                             annum,   and  a  weighted   average
                                             minimum  lifetime  Mortgage Rate of
                                             ____% per annum;

                                        (iv) ______________  for  those  ___ ARM
                                             Loans    as    to    which     such
                                             characteristic   applies,   maximum
                                             lifetime   Mortgage  Rates  ranging
                                             from  ___%  per  annum  to ___% per
                                             annum,   and  a  weighted   average
                                             maximum  lifetime  Mortgage Rate of
                                             ___% per annum;

                                        (v)  Cut-off Date Balances  ranging from
                                             $____________ to $____________, and
                                             an average  Cut-off Date Balance of
                                             $____________;

                                        (vi) original    terms   to    scheduled
                                             maturity ranging from ___ months to
                                             ____ months, and a weighted average
                                             original term to scheduled maturity
                                             of ___ months;

                                        (vii)remaining    terms   to   scheduled
                                             maturity ranging from ___ months to
                                             ____ months, and a weighted average
                                             remaining    term   to    scheduled
                                             maturity of ____ months;

                                        (viii) Cut-off Date LTV Ratios (that is,
                                             in each case, a loan-to-value ratio
                                             based  upon  (a) the  Cut-off  Date
                                             Balance of the Mortgage  Loan,  and

                                      S-9
<PAGE>

                                             (b)  the  appraised  value  of  the
                                             related     Mortgaged      Property
                                             determined    at   the    time   of
                                             origination of such loan),  ranging
                                             from   _____%  to   ____%,   and  a
                                             weighted  average  Cut-off Date LTV
                                             Ratio of _____%; and

                                        (ix) ______________    for   those   ___
                                             Mortgage  Loans  as to  which  such
                                             characteristic   was  determinable,
                                             Debt   Service    Coverage   Ratios
                                             (calculated  as  more  particularly
                                             described under "Description of the
                                             Mortgage  Pool--Additional Mortgage
                                             Loan  Information")   ranging  from
                                             _______x to ______x, and a weighted
                                             average Debt Service Coverage Ratio
                                             of _______x.

                                        The  Mortgage   Loans  were   originated
                                        between 19__ and 19__.

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

         A.  Certificate Balance.....   The aggregate Certificate Balance of the
                                        Certificates  as of  the  Delivery  Date
                                        will equal the Initial Pool Balance. The
                                        Class  A   Certificates   will  have  an
                                        initial     Certificate    Balance    of
                                        $_______________,    which    represents
                                        _____% of the Initial Pool Balance;  the
                                        Class  B   Certificates   will  have  an
                                        initial     Certificate    Balance    of
                                        $___________,  which  represents ___% of
                                        the Initial  Pool  Balance;  the Class C
                                        Certificates   will   have  an   initial
                                        Certificate  Balance  of  $____________,
                                        which  represents  ___%  of the  Initial
                                        Pool   Balance;    and   the   Class   R
                                        Certificates  will  have  a  Certificate
                                        Balance of zero. The Certificate Balance
                                        of   each    Class    of    Certificates
                                        outstanding  at any time  represents the
                                        maximum amount that the holders  thereof
                                        are entitled to receive as distributions
                                        allocable  to  principal  from  the cash
                                        flow on the  Mortgage  Loans  and  other
                                        assets  in  the  Trust  Fund.   As  more
                                        specifically   described   herein,   the
                                        Certificate  Balance  of each  Class  of
                                        Regular  Certificates  will be  adjusted
                                        from  time to time on each  Distribution
                                        Date to reflect any  reductions  therein
                                        resulting  from  the   distribution   of
                                        principal    of    such    Class.    See
                                        "Description            of           the
                                        Certificates--General" herein.

                                        Losses  experienced  with respect to the
                                        Mortgage Loans or otherwise with respect
                                        to the Trust Fund will not be applied to
                                        reduce either the Certificate Balance or
                                        the absolute  entitlement to interest of
                                        any Class of Regular Certificates,  even
                                        though such losses may cause one or more
                                        of such Classes to receive less than the
                                        full amount of principal and interest to
                                        which it is entitled.  As a result,  the
                                        aggregate  Stated  Principal  Balance of
                                        the Mortgage Pool at any time subsequent
                                        to the initial  Distribution Date may be
                                        less  than  the  aggregate   Certificate
                                        Balance  of  the  Regular  Certificates.
                                        Such  deficit  will be  allocated to the
                                        respective     Classes     of    Regular
                                        Certificates (in each case to the extent
                                        of its  Certificate  Balance) in reverse
                                        alphabetical   order  of   their   Class
                                        designations   (i.e.,  C,  B,  A).  Such
                                        allocation    will   not    reduce   the
                                        Certificate  Balance  of any such  Class
                                        and is intended  solely to identify  the
                                        portion (the "Uncovered Portion") of the
                                        Certificate  Balance  of each such Class
                                        for  which  there  is at  such  time  no
                                        corresponding    principal   amount   of
                                        Mortgage Loans.  See "Description of the
                                        Certificates--Subordination" herein.

                                      S-10
<PAGE>

                                        The "Stated  Principal  Balance" of each
                                        Mortgage  Loan  outstanding  at any time
                                        represents the principal balance of such
                                        Mortgage Loan ultimately due and payable
                                        to  the   Certificateholders.   As  more
                                        particularly   described   herein,   the
                                        Stated   Principal   Balance   of   each
                                        Mortgage Loan  initially  will equal the
                                        Cut-off  Date  Balance  thereof  and, on
                                        each Distribution  Date, will be reduced
                                        by any payments or other collections (or
                                        advances in lieu  thereof) of  principal
                                        of   such   Mortgage   Loan   that   are
                                        distributed on the  Certificates on such
                                        date.    See    "Description    of   the
                                        Certificates--Distributions--Certain
                                        Calculations  with Respect to Individual
                                        Mortgage Loans" herein.

         B.  Pass-Through Rates......   The Pass-Through  Rate applicable to the
                                        Class A and Class B Certificates for the
                                        initial  Distribution  Date  will  equal
                                        _____%  per annum.  With  respect to any
                                        Distribution   Date  subsequent  to  the
                                        initial     Distribution    Date,    the
                                        Pass-Through   Rate  for  the   Class  A
                                        Certificates    and    the    Class    B
                                        Certificates  will  equal  the  Weighted
                                        Average  Effective Net Mortgage Rate for
                                        such Distribution Date.

                                        [The Pass-Through Rate applicable to the
                                        Class    C    Certificates    for    any
                                        Distribution   Date   will   equal   the
                                        Weighted Average  Effective Net Mortgage
                                        Rate for  such  Distribution  Date.  The
                                        Class  R   Certificates   will  have  no
                                        specified Pass-Through Rate.]

                                        The  "Weighted   Average  Effective  Net
                                        Mortgage  Rate"  for  each  Distribution
                                        Date  is  the  weighted  average  of the
                                        applicable  Effective Net Mortgage Rates
                                        for the Mortgage Loans,  weighted on the
                                        basis   of   their   respective   Stated
                                        Principal Balances  immediately prior to
                                        such Distribution  Date. For purposes of
                                        calculating    the   Weighted    Average
                                        Effective  Net  Mortgage  Rate  for  any
                                        Distribution   Date,   the   "applicable
                                        Effective  Net  Mortgage  Rate" for each
                                        Mortgage  Loan  is  an  annualized  rate
                                        equal to the Mortgage Rate in effect for
                                        such    Mortgage    Loan   as   of   the
                                        commencement  of the related Due Period,
                                        (a)  reduced  by ___ basis  points  (the
                                        Mortgage  Rate, as so reduced,  the "Net
                                        Mortgage Rate"),  and (b) if the accrual
                                        of  interest  on such  Mortgage  Loan is
                                        computed  other  than on the  basis of a
                                        360-day year consisting of twelve 30-day
                                        months  (which is the  basis of  accrual
                                        for     interest    on    the    Regular
                                        Certificates),  then adjusted to reflect
                                        that difference in computation.

                                        The "Due  Period" for each  Distribution
                                        Date will be the period  that  begins on
                                        the ____ day of the month  preceding the
                                        month in which  such  Distribution  Date
                                        occurs  and  ends on the ____ day of the
                                        month in which  such  Distribution  Date
                                        occurs.    See   "Description   of   the
                                        Certificates--Distributions-Pass-Through
                                        Rates" herein.

         C.  Distributions...........   Distributions on the  Certificates  will
                                        be made by the Master  Servicer,  to the
                                        extent of available  funds,  on the 25th
                                        day of each  month  or, if any such 25th
                                        day is not a business  day,  then on the
                                        next succeeding  business day, beginning
                                        in    __________    199__    (each,    a
                                        "Distribution  Date"), to the holders of
                                        record  as of the close of  business  on
                                        the  last  business  day  of  the  month
                                        preceding   the   month  of  each   such
                                        distribution  (each,  a "Record  Date").
                                        Notwithstanding  the  above,  the  final
                                        distribution on any Certificate  will be
                                        made  after  due  notice  by the  Master
                                        Servicer   of  the   pendency   of  such
                                        distribution and only upon  presentation
                                        and  surrender of such  Certificates  at
                                        the  location  to be  specified  in such
                                        notice.  The  total of all  payments  or
                                        other  collections  (or advances in lieu
                                        thereof)   on  or  in   respect  of  the
                                        Mortgage  Loans that are  available  for
                                        distribution  to  Certificateholders  on

                                      S-11
<PAGE>

                                        any Distribution Date is herein referred
                                        to  as   the   "Available   Distribution
                                        Amount" for such date. See  "Description
                                        of    the    Certificates--Distributions
                                        --Method, Timing and Amount" herein.


                                        On each  Distribution  Date, for so long
                                        as  the   Class   A   and/or   Class   B
                                        Certificates  remain  outstanding,   the
                                        Master    Servicer   will   (except   as
                                        otherwise  described under  "Description
                                        of    the     Certificates--Termination"
                                        herein) apply the Available Distribution
                                        Amount  for such date for the  following
                                        purposes and in the  following  order of
                                        priority,  in each case to the extent of
                                        remaining available funds:

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

                                        (2)  to  distributions  of  principal to
                                             the   holders   of  the   Class   A
                                             Certificates  in an amount equal to
                                             the sum of (a) the  product  of (i)
                                             the Class A Certificates' Ownership
                                             Percentage      (as      calculated
                                             immediately     prior    to    such
                                             Distribution  Date),  multiplied by
                                             (ii)   the   Scheduled    Principal
                                             Distribution    Amount   for   such
                                             Distribution  Date,  plus  (b)  the
                                             entire    Unscheduled     Principal
                                             Distribution    Amount   for   such
                                             Distribution  Date  (but  not  more
                                             than would be  necessary  to reduce
                                             the  Certificate   Balance  of  the
                                             Class A Certificates to zero);

                                        (3)  to  distributions  of  principal to
                                             the   holders   of  the   Class   A
                                             Certificates  in an amount equal to
                                             any   Uncovered   Portion   of  the
                                             Certificate  Balance of the Class A
                                             Certificates  immediately  prior to
                                             such Distribution Date;

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

                                        (5)  to  distributions  of  principal to
                                             the   holders   of  the   Class   B
                                             Certificates  in an amount equal to
                                             the sum of (a) the  product  of (i)
                                             the Class B Certificates' Ownership
                                             Percentage      (as      calculated
                                             immediately     prior    to    such
                                             Distribution  Date),  multiplied by
                                             (ii)   the   Scheduled    Principal
                                             Distribution    Amount   for   such
                                             Distribution  Date, plus (b) if the
                                             Class  A  Certificates   have  been
                                             retired,  then  to the  extent  not
                                             distributed  in retirement  thereof
                                             on  such  Distribution   Date,  the
                                             entire    Unscheduled     Principal
                                             Distribution    Amount   for   such
                                             Distribution  Date  (but  not  more
                                             than would be  necessary  to reduce
                                             the  Certificate   Balance  of  the
                                             Class B Certificates to zero);

                                        (6)  to  distributions  of  principal to
                                             the   holders   of  the   Class   A
                                             Certificates  in an amount equal to
                                             any   Uncovered   Portion   of  the
                                             Certificate  Balance of the Class B
                                             Certificates  immediately  prior to
                                             such  Distribution  Date  (but  not
                                             more  than  would be  necessary  to
                                             reduce the  Certificate  Balance of
                                             the Class A Certificates to zero);


                                      S-12
<PAGE>

                                        (7)  to  distributions  of  principal to
                                             the   holders   of  the   Class   B
                                             Certificates  in an amount equal to
                                             any   Uncovered   Portion   of  the
                                             Certificate  Balance of the Class B
                                             Certificates  immediately  prior to
                                             such Distribution  Date, net of any
                                             distributions  of principal made on
                                             such  Distribution  Date in respect
                                             of  the  Class  A  Certificates  as
                                             described   in   the    immediately
                                             preceding clause (6);

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

                                        (9)  to  distributions  of  principal to
                                             the   holders   of  the   Class   C
                                             Certificates  in an amount equal to
                                             the  product  of (a)  the  Class  C
                                             Certificates'  Ownership Percentage
                                             (as calculated immediately prior to
                                             such Distribution Date), multiplied
                                             by  (b)  the  Scheduled   Principal
                                             Distribution    Amount   for   such
                                             Distribution Date;

                                        (10) to  distributions  of  principal to
                                             the   holders  of  the   respective
                                             Classes of Regular Certificates, in
                                             alphabetical  order of their  Class
                                             designations (i.e., A, B, C), in an
                                             aggregate   amount   equal  to  any
                                             Uncovered     Portion     of    the
                                             Certificate  Balance of the Class C
                                             Certificates  immediately  prior to
                                             such  Distribution  Date  (but,  in
                                             each  case,  not more than would be
                                             necessary  to  reduce  the  related
                                             Certificate Balance to zero); and

                                        (11) to  distributions to the holders of
                                             the  Class  R  Certificates  in  an
                                             amount   equal  to  the   remaining
                                             balance,  if any, of the  Available
                                             Distribution       Amount.      See
                                             "Description of the  Certificates--
                                             Distributions--Priority"  herein.

                                        The "Distributable Certificate Interest"
                                        in  respect  of  any  Class  of  Regular
                                        Certificates for any  Distribution  Date
                                        will  equal  30  days'  interest  at the
                                        applicable  Pass-Through Rate accrued on
                                        the Certificate Balance of such Class of
                                        Regular  Certificates  immediately prior
                                        to such Distribution  Date,  reduced (to
                                        not less  than  zero)  by such  Class of
                                        Regular  Certificates'  allocable  share
                                        (in each case,  calculated  as described
                                        herein)  any  Net  Aggregate  Prepayment
                                        Interest  Shortfall (as described below)
                                        for  such  Distribution  Date.  The "Net
                                        Aggregate Prepayment Interest Shortfall"
                                        for any  Distribution  Date  will be the
                                        amount,   if  any,   by  which  (a)  the
                                        aggregate  of  any  Prepayment  Interest
                                        Shortfalls  incurred  during the related
                                        Due Period  exceeds (b) the aggregate of
                                        any  Prepayment  Interest  Excesses  and
                                        prepayment premiums collected during the
                                        related   Due  Period.   A   "Prepayment
                                        Interest  Shortfall"  is a shortfall  in
                                        the   collection   of  a  full   month's
                                        interest (net of related servicing fees)
                                        on any Mortgage Loan by reason of a full
                                        or  partial  principal  prepayment  made
                                        prior to its Due Date in any Due Period.
                                        A  "Prepayment  Interest  Excess"  is  a
                                        payment  of  interest  (net  of  related
                                        servicing  fees) made in connection with
                                        any  full  or  partial  prepayment  of a
                                        Mortgage Loan subsequent to its Due Date
                                        in any  Due  Period,  which  payment  of
                                        interest is intended to cover the period
                                        on  and  after   such  Due   Date.   See
                                        "Description            of           the
                                        Certificates-Distributions-Distributable
                                        Certificate Interest" herein.

                                        The  "Scheduled  Principal  Distribution
                                        Amount" for any  Distribution  Date will
                                        equal  the  aggregate  of all  scheduled
                                        payments  of  principal  (including  the

                                      S-13
<PAGE>

                                        principal   portion   of   any   Balloon
                                        Payments)  due  on  the  Mortgage  Loans
                                        during  or,  if and to  the  extent  not
                                        previously   received  or  advanced  and
                                        distributed on prior Distribution Dates,
                                        prior to the  related  Due  Period  that
                                        were either  received from the borrowers
                                        as of the ___ day of the  month in which
                                        such   Distribution   Date   occurs   or
                                        advanced  by  the  Master   Servicer  in
                                        respect of such  Distribution  Date. The
                                        "Unscheduled    Principal   Distribution
                                        Amount" for any Distribution  Date will,
                                        in general,  equal the  aggregate of (i)
                                        all  prepayments  of  principal  of  the
                                        Mortgage   Loans   received   from   the
                                        borrowers during the related Due Period,
                                        and   (ii)   any    other    unscheduled
                                        collections  on or  in  respect  of  the
                                        Mortgage   Loans   and   any   Mortgaged
                                        Properties   acquired   in   respect  of
                                        defaulted    Mortgage    Loans   through
                                        foreclosure, deed in lieu of foreclosure
                                        or otherwise  (each, an "REO Property"),
                                        which other unscheduled collections were
                                        received  during the  related Due Period
                                        and were  identified  and applied by the
                                        Master   Servicer   as   recoveries   of
                                        previously  unadvanced  principal of the
                                        related  Mortgage Loans.  The respective
                                        amounts which  constitute  the Scheduled
                                        Principal    Distribution   Amount   and
                                        Unscheduled    Principal    Distribution
                                        Amount  for any  Distribution  Date  are
                                        herein  collectively  referred  to  from
                                        time  to  time  as  the   "Distributable
                                        Principal".  The "Ownership  Percentage"
                                        evidenced  by any Class of  Certificates
                                        as of any  date  of  determination  will
                                        equal  a   fraction,   expressed   as  a
                                        percentage,  the  numerator  of which is
                                        the  then  Certificate  Balance  of such
                                        Class of Certificates,  net (in the case
                                        of a Class of Regular  Certificates)  of
                                        any    Uncovered    Portion    of   such
                                        Certificate Balance, and the denominator
                                        of which is the  then  aggregate  Stated
                                        Principal  Balance of the Mortgage Pool.
                                        See       "Description       of      the
                                        Certificates--Distributions--Scheduled
                                        Principal    Distribution   Amount   and
                                        Unscheduled    Principal    Distribution
                                        Amount" herein.

Certain Investment Considerations;
   Mortgage Loan Prepayments.........   The yield on the Offered Certificates of
                                        either class will depend on, among other
                                        things,  the Pass-Through  Rate for such
                                        Certificates.  The yield on any  Offered
                                        Certificate   that  is  purchased  at  a
                                        discount   or   premium   will  also  be
                                        affected  by  the  rate  and  timing  of
                                        distributions in respect of principal on
                                        such Certificate,  which in turn will be
                                        affected  by (i) the rate and  timing of
                                        principal payments (including  principal
                                        prepayments) on the Mortgage Loans, (ii)
                                        the availability from time to time of an
                                        amount    other    than    Distributable
                                        Principal to amortize the Class Balances
                                        of  such   Certificates  and  (iii)  the
                                        extent to which the items  described  in
                                        subclauses  (i) and (ii) are  applied on
                                        any  Distribution  Date in  reduction of
                                        the Certificate  Balance of the Class to
                                        which such  Certificate  belongs,  which
                                        will  be  dependent,  in  part,  on  the
                                        nature of such amounts. See "Description
                                        of   the   Certificates--Distributions--
                                        Priority"     and     "--Distributions--
                                        Calculation of Principal  Distributions"
                                        herein.

                                        Mortgage  Loan  Prepayments.  The actual
                                        rate of  prepayment  of principal on the
                                        Mortgage Loans cannot be predicted.  The
                                        Mortgage  Loans  may be  prepaid  at any
                                        time,  subject,  in  the  case  of  ____
                                        Mortgage   Loans,   to   payment   of  a
                                        Prepayment   Premium.   The   investment
                                        performance of the Offered  Certificates
                                        may vary  materially  and adversely from
                                        the investment expectations of investors
                                        due to prepayments on the Mortgage Loans
                                        being  higher or lower than  anticipated
                                        by  investors.  The actual  yield to the
                                        holder of an Offered Certificate may not
                                        be equal to the yield anticipated at the
                                        time of purchase of the  Certificate or,
                                        notwithstanding that the actual yield is
                                        equal to the yield  anticipated  at that
                                        time,  the total  return  on  investment
                                        expected by the investor or the expected

                                      S-14
<PAGE>

                                        weighted average life of the Certificate
                                        may not be realized.  These  effects are
                                        summarized  below.  For a discussion  of
                                        certain factors affecting  prepayment of
                                        the Mortgage Loans, including the effect
                                        of   Prepayment   Premiums,   see  "Risk
                                        Factors"   and   "Yield   and   Maturity
                                        Considerations"    herein   and   "Yield
                                        Considerations"  in the  Prospectus.  In
                                        deciding whether to purchase any Offered
                                        Certificates, an investor should make an
                                        independent    decision    as   to   the
                                        appropriate prepayment assumptions to be
                                        used.

                                        Yield.  If  an  investor   purchases  an
                                        Offered  Certificate  at an amount equal
                                        to its unpaid  principal  balance  (that
                                        is, at "par"),  the  effective  yield to
                                        that investor  (assuming  that there are
                                        no interest  shortfalls and assuming the
                                        full    return   of   the    purchaser's
                                        investment  principal) will  approximate
                                        the    pass-through    rate    on   that
                                        Certificate. If an investor pays less or
                                        more than the unpaid  principal  balance
                                        of the  Certificate  (that is,  buys the
                                        Certificate    at   a   "discount"    or
                                        "premium", respectively), then, based on
                                        the   assumptions   set   forth  in  the
                                        preceding sentence,  the effective yield
                                        to the investor will be higher or lower,
                                        respectively, than the pass-through rate
                                        on  that   Certificate,   because   such
                                        discount  or premium  will be  amortized
                                        over  the life of the  Certificate.  Any
                                        deviation   in  the   actual   rate   of
                                        prepayments  on the Mortgage  Loans from
                                        the rate  assumed by the  investor  will
                                        affect the period of time over which, or
                                        the  rate  at  which,  the  discount  or
                                        premium   will   be    amortized    and,
                                        consequently, will change the investor's
                                        actual yield from that  anticipated.  An
                                        investor   that   purchases  an  Offered
                                        Certificate   at   a   discount   should
                                        carefully   consider  the  risk  that  a
                                        slower   than    anticipated   rate   of
                                        principal payments on the Mortgage Loans
                                        will  result in an actual  yield that is
                                        lower  than  such  investor's   expected
                                        yield.  An investor  that  purchases any
                                        Offered  Certificate at a premium should
                                        consider  the risk  that a  faster  than
                                        anticipated  rate of principal  payments
                                        on the Mortgage  Loans will result in an
                                        actual  yield  that is lower  than  such
                                        investor's expected yield. Insofar as an
                                        investor's  initial  investment  in  any
                                        Offered  Certificate  is returned in the
                                        form of payments of  principal  thereon,
                                        there  can  be no  assurance  that  such
                                        amounts   can   be   reinvested   in   a
                                        comparable alternative investment with a
                                        comparable yield.

                                        Reinvestment  Risk. As stated above,  if
                                        an Offered  Certificate  is purchased at
                                        par,   fluctuations   in  the   rate  of
                                        distributions    of    principal    will
                                        generally   not   affect  the  yield  to
                                        maturity of that  Certificate.  However,
                                        the  total  return  on  any  purchaser's
                                        investment,  including  an investor  who
                                        purchases at par, will be reduced to the
                                        extent  that   principal   distributions
                                        received  on its  Certificate  cannot be
                                        reinvested  at a  rate  as  high  as the
                                        pass-through  rate  of the  Certificate.
                                        Investors  in the  Offered  Certificates
                                        should  consider  the  risk  that  rapid
                                        rates  of  prepayments  on the  Mortgage
                                        Loans may  coincide  with periods of low
                                        prevailing market interest rates. During
                                        periods   of   low   prevailing   market
                                        interest   rates,   mortgagors   may  be
                                        expected to prepay or refinance Mortgage
                                        Loans   that   carry    interest   rates
                                        significantly  higher than  then-current
                                        interest   rates  for  mortgage   loans.
                                        Consequently,  the  amount of  principal
                                        distributions  available  to an investor
                                        for  reinvestment at such low prevailing
                                        interest rates may be relatively  large.
                                        Conversely, slow rates of prepayments on
                                        the  Mortgage  Loans may  coincide  with
                                        periods   of  high   prevailing   market
                                        interest rates.  During such periods, it
                                        is  less  likely  that  mortgagors  will
                                        elect to  prepay or  refinance  Mortgage
                                        Loans  and,  therefore,  the  amount  of
                                        principal  distributions available to an
                                        investor for  reinvestment  at such high
                                        prevailing   interest   rates   may   be
                                        relatively small.

                                      S-15
<PAGE>

                                        Weighted  Average Life  Volatility.  One
                                        indication  of  the  effect  of  varying
                                        prepayment  rates on a  security  is the
                                        change in its weighted average life. The
                                        "weighted  average  life" of an  Offered
                                        Certificate  is the  average  amount  of
                                        time that will  elapse  between the date
                                        of issuance of the  Certificate  and the
                                        date on which each  dollar in  reduction
                                        of   the   principal   balance   of  the
                                        Certificate   is   distributed   to  the
                                        investor.  Low rates of  prepayment  may
                                        result in the  extension of the weighted
                                        average  life  of  a  Certificate;  high
                                        rates,   in  the   shortening   of  such
                                        weighted  average life.  In general,  if
                                        the   weighted   average   life   of   a
                                        Certificate purchased at par is extended
                                        beyond that initially anticipated,  such
                                        Certificate's   market   value   may  be
                                        adversely  affected,   even  though  the
                                        yield to maturity on the  Certificate is
                                        unaffected.  The weighted  average lives
                                        of  the  Offered   Certificates,   under
                                        various   prepayment   scenarios,    are
                                        displayed in the table  appearing  under
                                        the   heading    "Yield   and   Maturity
                                        Considerations--Weighted  Average  Life"
                                        herein.

                                        [The following  disclosure is applicable
                                        to Stripped Interest Certificates... The
                                        Stripped  Interest   Certificates.   The
                                        Class S Certificates  are  interest-only
                                        Certificates and are not entitled to any
                                        distributions  in respect of  principal.
                                        The  yield to  maturity  of the  Class S
                                        Certificates    will    be    especially
                                        sensitive to the prepayment,  repurchase
                                        and default  experience  on the Mortgage
                                        Loans, which may fluctuate significantly
                                        from time to time.  A rate of  principal
                                        payments   that  is  more   rapid   than
                                        expected  by   investors   will  have  a
                                        material negative effect on the yield to
                                        maturity  of the  Class S  Certificates.
                                        See "Risk Factors--Yield  Sensitivity of
                                        the Class S Certificates" and "Yield and
                                        Maturity           Considerations--Yield
                                        Sensitivity of the Class S Certificates"
                                        herein.]

P&I Advances.........................   [Subject     to     a     recoverability
                                        determination as described  herein,  the
                                        Master  Servicer  is  required  to  make
                                        advances  (each,  a "P&I  Advance") with
                                        respect to each  Distribution Date in an
                                        amount  that is  generally  equal to the
                                        aggregate   of:   (i)   all   delinquent
                                        payments of principal  and interest (net
                                        of  related   servicing   fees)  on  the
                                        Mortgage  Loans,  other than  delinquent
                                        Balloon  Payments,  scheduled  to be due
                                        during the related  Due Period;  (ii) in
                                        the   case   of   each   Mortgage   Loan
                                        delinquent  in  respect  of its  Balloon
                                        Payment,  an  amount  equal  to 30 days'
                                        interest   thereon   (net   of   related
                                        servicing  fees), but only to the extent
                                        that the related borrower has not made a
                                        payment  sufficient to cover such amount
                                        under  any  forbearance  arrangement  or
                                        otherwise,   which   payment   has  been
                                        included in the  Available  Distribution
                                        Amount for such  Distribution  Date; and
                                        (iii) in the case of each REO  Property,
                                        an  amount  equal  to 30  days'  imputed
                                        interest  with  respect  thereto (net of
                                        related servicing fees), but only to the
                                        extent  that such  amount is not covered
                                        by any net income from such REO Property
                                        included in the  Available  Distribution
                                        Amount for such Distribution Date.

                                        As  more  fully  described  herein,  the
                                        Master  Servicer  will  be  entitled  to
                                        interest on any P&I Advances  made,  and
                                        certain servicing expenses incurred,  by
                                        it or on its behalf.  Such interest will
                                        accrue   from  the  date  any  such  P&I
                                        Advance   is  made  or  such   servicing
                                        expense  is  incurred  at an  annualized
                                        rate   equal  to  ____%   (the   "Master
                                        Servicer  Reimbursement  Rate") and will
                                        be  paid,   contemporaneously  with  the
                                        reimbursement  of such  P&I  Advance  or
                                        such servicing  expense,  out of general
                                        collections on the Mortgage Pool then on
                                        deposit in the Certificate  Account. See
                                        "Description  of  the  Certificates--P&I
                                        Advances" herein and "Description of the
                                        Certificates--Advances   in  Respect  of
                                        Delinquencies"  and  "Description of the

                                      S-16
<PAGE>

                                        Pooling Agreements--Certificate Account"
                                        in the Prospectus.]


Subordination........................   The  rights  of  holders  of the Class B
                                        Certificates   and  each  Class  of  the
                                        Private Certificates (collectively,  the
                                        "Subordinate  Certificates")  to receive
                                        distributions  of amounts  collected  or
                                        advanced on the Mortgage  Loans will, in
                                        each  case,  be  subordinated,   to  the
                                        extent described  herein,  to the rights
                                        of holders  of the Class A  Certificates
                                        and  each  other  Class  of  Subordinate
                                        Certificates,  if any,  with an  earlier
                                        alphabetical  Class  designation.   This
                                        subordination is intended to enhance the
                                        likelihood  of  timely  receipt  by  the
                                        holders of the Class A  Certificates  of
                                        the   full   amount   of   Distributable
                                        Certificate  Interest payable in respect
                                        of    such    Certificates    on    each
                                        Distribution   Date,  and  the  ultimate
                                        receipt  by such  holders  of  principal
                                        equal to the entire Certificate  Balance
                                        of the Class A Certificates.  Similarly,
                                        but   to   a   lesser    degree,    this
                                        subordination   is  also   intended   to
                                        enhance the likelihood of timely receipt
                                        by   the   holders   of  the   Class   B
                                        Certificates   of  the  full  amount  of
                                        Distributable    Certificate    Interest
                                        payable in respect of such  Certificates
                                        on  each  Distribution   Date,  and  the
                                        ultimate  receipt  by  such  holders  of
                                        principal    equal    to   the    entire
                                        Certificate Balance of the related Class
                                        of Certificates. The protection afforded
                                        to the  holders of each Class of Offered
                                        Certificates    by    means    of    the
                                        subordination  of each  other  Class  of
                                        Certificates  with a later  alphabetical
                                        Class  designation  will be accomplished
                                        by  the  application  of  the  Available
                                        Distribution Amount on each Distribution
                                        Date in the  order  described  above  in
                                        this Summary under  "Description  of the
                                        Certificates--Distributions".  No  other
                                        form of Credit Support will be available
                                        for the  benefit  of the  holders of the
                                        Offered Certificates.

Optional Termination.................   At its option,  the Master  Servicer may
                                        purchase all of the  Mortgage  Loans and
                                        REO   Properties,   and  thereby  effect
                                        termination  of the Trust Fund and early
                                        retirement   of  the  then   outstanding
                                        Certificates,  on any Distribution  Date
                                        on which the remaining  aggregate Stated
                                        Principal  Balance of the Mortgage  Pool
                                        is less  than ___% of the  Initial  Pool
                                        Balance.   See   "Description   of   the
                                        Certificates--Termination" herein and in
                                        the Prospectus.

Certain Federal Income
   Tax Consequences..................   Beneficial   owners   of   the   Offered
                                        Certificates  will be required to report
                                        income  thereon in  accordance  with the
                                        accrual  method  of  accounting.  [It is
                                        anticipated   that   the   Class   _____
                                        Certificates   will   be   issued   with
                                        original  issue  discount  in an  amount
                                        equal to the excess of the initial Class
                                        Certificate Balances thereof (plus _____
                                        days  of  interest  at the  pass-through
                                        rates  thereon)  over  their  respective
                                        issue    prices    (including    accrued
                                        interest).  It  is  further  anticipated
                                        that the Class _____  Certificates  will
                                        be  issued  at a  premium  and  that the
                                        Class _____  Certificates will be issued
                                        with de minimis  original issue discount
                                        for   federal   income   tax   purposes.
                                        Although  not  free  from  doubt,  it is
                                        anticipated   that   the   Class   _____
                                        Certificates  will be  treated as issued
                                        with  original   issue  discount  in  an
                                        amount   equal  to  the  excess  of  all
                                        distributions  of principal and interest
                                        thereon    over   their    issue   price
                                        (including  accrued  interest),  and the
                                        Company  intends  to  report  income  in
                                        respect of such Class of Certificates in
                                        this   manner.]  See  "Certain   Federal
                                        Income   Tax    Consequences"   in   the
                                        Prospectus.

                                      S-17
<PAGE>

ERISA Considerations.................   A fiduciary of any employee benefit plan
                                        or other retirement  arrangement subject
                                        to  the   Employee   Retirement   Income
                                        Security   Act  of  1974,   as   amended
                                        ("ERISA"),  or Section  4975 of the Code
                                        (a "Plan") should review  carefully with
                                        its legal advisors  whether the purchase
                                        or holding of Offered Certificates could
                                        give  rise  to  a  transaction  that  is
                                        prohibited or is not otherwise permitted
                                        either  under  ERISA or Section  4975 of
                                        the Code or  whether  there  exists  any
                                        statutory  or  administrative  exemption
                                        applicable to an investment therein.

                                        [The U.S. Department of Labor has issued
                                        to  The  Chase   Manhattan   Corporation
                                        (formerly  known  as  Chemical   Banking
                                        Corporation)  an  individual  prohibited
                                        transaction    exemption,     Prohibited
                                        Transaction    Exemption   90-33,   that
                                        generally  exempts from the  application
                                        of certain of the prohibited transaction
                                        provisions  of Section  406 of ERISA and
                                        the   excise   taxes   imposed  on  such
                                        prohibited   transactions   by   Section
                                        4975(a) and (b) of the Internal  Revenue
                                        Code of 1986,  as amended (the  "Code"),
                                        transactions  relating to the  purchase,
                                        sale   and   holding   of   pass-through
                                        certificates    underwritten    by   the
                                        Underwriter,  as  an  affiliate  of  The
                                        Chase  Manhattan  Corporation,  and  the
                                        servicing and operation of related asset
                                        pools,  provided that certain conditions
                                        are satisfied.]

                                        [The Depositor  expects that  Prohibited
                                        Transaction    Exemption    90-33   will
                                        generally   apply   to   the   Class   A
                                        Certificates,  but it will not  apply to
                                        the Class B Certificates.  As a result,]
                                        no transfer  of a [Class B]  Certificate
                                        or any interest therein may be made to a
                                        Plan or to any person who is directly or
                                        indirectly  purchasing  such  [Class  B]
                                        Certificate   or  interest   therein  on
                                        behalf  of,  as named  fiduciary  of, as
                                        trustee  of,  or with  assets of a Plan,
                                        unless the  prospective  transferee  (at
                                        its   own    expense)    provides    the
                                        Certificate   Registrar  (as  identified
                                        herein)  with  a  certification  and  an
                                        opinion of counsel  which  establish  to
                                        the Certificate Registrar's satisfaction
                                        that such  transfer will not result in a
                                        violation  of  Section  406 of  ERISA or
                                        Section  4975 of the Code or  cause  the
                                        Master  Servicer  or the  Trustee  to be
                                        deemed  a  fiduciary  of  such  Plan  or
                                        result  in the  imposition  of an excise
                                        tax under Section 4975 of the Code.  See
                                        "ERISA Considerations" herein and in the
                                        Prospectus.

Rating...............................   It is a condition of their issuance that
                                        the Class A and Class B Certificates  be
                                        rated not lower  than  "___" and  "___",
                                        respectively, by _______________________
                                        ([collectively,]       the       "Rating
                                        Agenc[ies]"). A security rating is not a
                                        recommendation  to  buy,  sell  or  hold
                                        securities   and  may  be   subject   to
                                        revision  or  withdrawal  at any time by
                                        the  assigning  rating  organization.  A
                                        security  rating  does not  address  the
                                        frequency  of  prepayments  of  Mortgage
                                        Loans,  or the  corresponding  effect on
                                        yield  to  investors.   [The   following
                                        disclosure  is  applicable  to  Stripped
                                        Interest   Certificates...   A  security
                                        rating does not address the frequency or
                                        likelihood   of   prepayments   (whether
                                        voluntary  or  involuntary)  of Mortgage
                                        Loans,  or the  possibility  that,  as a
                                        result of prepayments,  investors in the
                                        Class S Certificates may realize a lower
                                        than  anticipated  yield  or may fail to
                                        recover fully their initial investment.]
                                        See    "Rating"    herein    and   "Risk
                                        Factors--Limited  Nature of  Ratings" in
                                        the Prospectus.

Legal Investment.....................   [The   Class   A    Certificates    will
                                        constitute "mortgage related securities"
                                        for purposes of the  Secondary  Mortgage
                                        Market Enhancement Act of 1984 ("SMMEA")
                                        for so long as they are  rated in one of
                                        the two highest  ratings  categories  by
                                        one  or   more   nationally   recognized
                                        statistical rating organizations and, as
                                        such, are legal  investments for certain
                                        entities  to  the  extent   provided  in

                                      S-18
<PAGE>

                                        SMMEA. Such investments,  however,  will
                                        be   subject   to   general   regulatory
                                        considerations    governing   investment
                                        practices  under state and federal  law.
                                        In    addition,    institutions    whose
                                        investment  activities  are  subject  to
                                        review by  federal  or state  regulatory
                                        authorities may be or may become subject
                                        to    restrictions,    which    may   be
                                        retroactively imposed by such regulatory
                                        authorities,  on the  investment by such
                                        institutions   in   certain   forms   of
                                        mortgage related securities.

                                        [The  Class B  Certificates  will not be
                                        "mortgage related securities" within the
                                        meaning of the Secondary Mortgage Market
                                        Enhancement  Act of 1984.  As a  result,
                                        the appropriate  characterization of the
                                        Class B Certificates under various legal
                                        investment  restrictions,  and  thus the
                                        ability  of  investors  subject to these
                                        restrictions  to  purchase  the  Class B
                                        Certificates,    may   be   subject   to
                                        significant               interpretative
                                        uncertainties.]

                                        Investors should consult their own legal
                                        advisors  to  determine  whether  and to
                                        what  extent  the  Offered  Certificates
                                        constitute  legal  investments for them.
                                        See "Legal Investment" herein and in the
                                        Prospectus.



                                      S-19
<PAGE>


                                  RISK FACTORS

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

The Certificates"

     Limited  Liquidity.  There is currently no secondary market for the Offered
Certificates.  The  Depositor  has  been  advised  by the  Underwriter  that  it
currently  intends  to make a  secondary  market  in the  Offered  Certificates;
however, it has no obligation to do so and any market making may be discontinued
at any time.  There can be no assurance that a secondary  market for the Offered
Certificates  will develop or, if it does develop,  that it will provide holders
of Offered  Certificates  with  liquidity of investment or that it will continue
for the life of the Offered  Certificates.  The Offered Certificates will not be
listed on any securities exchange. See "Risk  Factors--Secondary  Market" in the
Prospectus.

     Variability  in Yield;  Priority  of  Payments.  The  yield on any  Offered
Certificate will depend on, among other things,  the Pass-Through Rate in effect
from time to time for such Certificate,  which, for any Distribution  Date, will
equal  the  Weighted  Average   Effective  Net  Mortgage  Rate  for  such  date.
Accordingly,  the  yield  on the  Offered  Certificates  will  be  sensitive  to
adjustments  to the  Mortgage  Rates  on the ARM  Loans  and to  changes  in the
relative composition of the Mortgage Pool as a result of scheduled amortization,
voluntary  prepayments  and  involuntary  liquidations  of Mortgage  Loans.  See
"Description of the Certificates--Distributions--Pass-Through Rate" herein.

     The yield on any Offered  Certificate  that is  purchased  at a discount or
premium  will also be affected by the rate and timing of  principal  payments on
such  Certificate,  which in turn will be affected by (i) the rate and timing of
principal  payments  (including  principal   prepayments)  and  other  principal
collections on the Mortgage Loans,  (ii) the  availability  from time to time of
amounts other than Distributable  Principal to amortize the Certificate Balances
of the  respective  Classes of  Certificates,  and (iii) the extent to which the
items described in subclauses (i) and (ii) are applied on any Distribution  Date
in reduction of the Certificate  Balance of the Class to which such  Certificate
belongs.  As and to the extent  described  herein,  the holders of each Class of
Offered Certificates will be entitled to receive on each Distribution Date their
allocable share (calculated on the basis of the Ownership  Percentage  evidenced
by such Class of Certificates  immediately  prior to such date) of the Scheduled
Principal   Distribution  Amount  for  such  Distribution  Date;  however,   the
Unscheduled  Principal  Distribution  Amount for each  Distribution Date will be
distributable  entirely  to the holders of the Class A  Certificates,  until the
Certificate  Balance  thereof  is  reduced  to  zero,  and  will  thereafter  be
distributable  entirely  to the holders of the Class B  Certificates,  until the
Certificate  Balance  thereof is reduced to zero. The amount of the  Unscheduled
Principal  Distribution  Amount for any  Distribution  Date will be dependent in
part upon the amount of principal  prepayments  received  during the related Due
Period. See "--The Mortgage  Loans--Prepayments"  herein. In addition, as and to
the extent described herein, distributions in respect of an Uncovered Portion of
the Certificate Balance of any Class of Regular Certificates will be applied, to
the extent of such Uncovered Portion, in reduction of the Certificate Balance(s)
of  such  Class  of  Regular  Certificates  and  each  other  Class  of  Regular
Certificates,  if any,  with  an  earlier  alphabetical  Class  designation,  in
alphabetical  order  of  such  Class  designations.   See  "Description  of  the
Certificates--Distributions--Priority" and "--Distributions--Scheduled Principal
Distribution  Amount and  Unscheduled  Principal  Distribution  Amount"  herein.
Because  it is  impossible  to  predict  accurately  the  timing  and  amount of
principal  prepayments and other  unscheduled  recoveries of principal,  if any,
that will be  received,  or the  availability  from time to time of any  amounts
other than Distributable  Principal to amortize the Certificate  Balances of the
respective  Classes of Certificates,  investors may find it difficult to analyze
the effect that such items might have on the yield and weighted average lives of
the Offered Certificates.

     Furthermore,  the yield on any Offered Certificate also will be affected by
the rate and timing of delinquencies  and defaults on the Mortgage Loans and the
severity of ensuing losses. As and to the extent described  herein,  the Private
Certificates  are  subordinate  in right  and  time of  payment  to the  Offered
Certificates  and will bear  shortfalls in  collections  and losses  incurred in
respect of the Mortgage Loans prior to the Offered Certificates; and the Class B
Certificates  are  subordinate  in right  and  time of  payment  to the  Class A
Certificates  and will bear  shortfalls in  collections  and losses  incurred in
respect  of  the  Mortgage  Loans  prior  to  the  Class  A  Certificates.   See
"Description     of    the    Mortgage     Pool",     "Description     of    the
Certificates--Distributions"  and  "--Subordination"  and  "Yield  and  Maturity
Considerations"   herein  and  "Yield  and  Maturity   Considerations"   in  the
Prospectus.

                                      S-20
<PAGE>

[The following disclosure is applicable to Stripped Interest Certificates...

     Yield Sensitivity of the Class S Certificates. The yield to maturity of the
Class S Certificates will be especially sensitive to the prepayment,  repurchase
and default experience on the Mortgage Loans, which may fluctuate  significantly
from time to time. A rate of principal payments that is more rapid than expected
by investors  will have a material  negative  effect on the yield to maturity of
the Class S Certificates. There can be no assurance that the Mortgage Loans will
prepay at any particular rate. Further, because the Notional Amount of the Class
S Certificates is equal to the Certificate  Balance of the Class A Certificates,
any amount  distributable  in respect of principal  of the Class A  Certificates
will  have  a  negative  effect  on  the  yield  to  maturity  of  the  Class  S
Certificates.  Prospective  investors in the Class S  Certificates  should fully
consider the  associated  risks,  including the risk that such investors may not
fully   recover   their   initial   investment.    See   "Yield   and   Maturity
Considerations--Yield Sensitivity of the Class S Certificates" herein.]

The Mortgage Loans

     Nature of the Mortgaged Properties. The Mortgaged Properties consist solely
of  multifamily  rental  properties.  Lending  on the  security  of  multifamily
residential  property is  generally  viewed as exposing  the lender to a greater
risk of loss than lending upon the security of one- to  four-family  residences.
In contrast to lending on the security of single-family residences,  multifamily
residential lending typically involves larger loans to a single obligor or group
of related  obligors.  Furthermore,  the  repayment  of loans  secured by income
producing properties is typically dependent upon the successful operation of the
related real estate  project,  which in turn is dependent  upon,  in the case of
multifamily  rental  properties,  among other things,  the supply and demand for
rental units in the relevant  locale and the  performance of the managing agent.
If the cash flow from the  project is reduced  (for  example,  if leases are not
obtained or renewed),  the  obligor's  ability to repay the loan may be impaired
and the resale value of the particular  property may decline.  In addition,  the
successful  operation  of a  multifamily  rental  property  may be  affected  by
circumstances  outside  the  control  of the  borrower  or  lender,  such as the
deterioration of the surrounding neighborhood, the imposition of rent control or
changes  in the tax  laws.  See "Risk  Factors--Risks  Associated  with  Certain
Mortgage Loans and Mortgaged Properties" in the Prospectus.

     Limited  Recourse.  The Mortgage Loans are not insured or guaranteed by any
governmental  entity  or  private  mortgage  insurer.   The  Depositor  has  not
undertaken any evaluation of the significance of the recourse  provisions of any
of a number of the Mortgage Loans that provide for recourse  against the related
borrower  or another  person in the event of a default.  Accordingly,  investors
should consider all of the Mortgage Loans to be  non-recourse  loans as to which
recourse in the case of default  will be limited to the  specific  property  and
such other assets, if any, as were pledged to secure a Mortgage Loan.

     Environmental Law Considerations. [The Mortgage Loan Seller has represented
and warranted in the Mortgage Loan Purchase Agreement that an environmental site
assessment  was conducted in connection  with the  origination  of each Mortgage
Loan.  Furthermore,  the Mortgage Loan Seller has agreed that, in the event of a
material  breach of such  representation  and warranty,  it will either cure the
breach or  repurchase  the affected  Mortgage  Loan.  The Mortgage Loan Seller's
representations  and  warranties  regarding the Mortgage  Loans set forth in the
Mortgage Loan  Purchase  Agreement  will be assigned,  together with the related
cure and repurchase  obligations,  by the Depositor to the Trustee in connection
with  the  Depositor's  assignment  of  its  interests  in the  Mortgage  Loans.
Furthermore,  the Mortgage Loan Seller's  repurchase  obligation will constitute
the sole remedy to Certificateholders and the Trustee for any material breach of
such  representation  and  warranty,  and neither the  Depositor  nor any of its
affiliates  will be obligated to  repurchase  the affected  Mortgage Loan if the
Mortgage Loan Seller  defaults on its obligation to do so. See  "Description  of
the Mortgage Pool--Representations and Warranties; Repurchases" herein.]

     The Pooling  and  Servicing  Agreement  requires  that the Master  Servicer
obtain  an  environmental  site  assessment  of a  Mortgaged  Property  prior to
acquiring title thereto or assuming its operation.  Such prohibition effectively
precludes  enforcement  of the  security for the related  Mortgage  Note until a
satisfactory  environmental  site  assessment is obtained (or until any required
remedial action is thereafter  taken), but will decrease the likelihood that the
Trust Fund will become liable for a material adverse environmental  condition at
the Mortgaged Property. However, there can be no assurance that the requirements
of the Pooling and Servicing Agreement will effectively  insulate the Trust Fund
from potential liability for a materially adverse environmental condition at any
Mortgaged  Property.  Given the limited scope of environmental site assessments,
an  environmental  condition  that may affect or exist on or around a particular

                                      S-21
<PAGE>

Mortgaged  Property  may not have  been  discovered  during  the  course of such
environmental site assessment (including regulatory file reviews). Moreover, the
severity of an environmental  condition  discovered during an environmental site
assessment may not have been revealed fully because of the limited nature of the
investigation.   In  addition,   environmental   conditions  may  develop  after
completion of the environmental  site assessments,  by operation of the property
or  otherwise.  See  "Description  of the Pooling  Agreements--Realization  Upon
Defaulted  Mortgage  Loans",  "Risk  Factors--Environmental  Risks" and "Certain
Legal Aspects of Mortgage Loans--Environmental Legislation" in the Prospectus.

     Geographic  Concentration.  ______ Mortgage Loans, which represent ____% of
the Initial Pool Balance,  are secured by liens on Mortgaged  Properties located
in _____________.  In general, that concentration  increases the exposure of the
Mortgage Pool to any adverse  economic or other  developments  that may occur in
_________.  In recent  periods,  _____________  (along with other regions of the
United  States) has  experienced a  significant  downturn in the market value of
real estate.

     Concentration  of Mortgage  Loans and  Borrowers.  Several of the  Mortgage
Loans have Cut-off Date Balances that are substantially  higher than the average
Cut-off Date  Balance.  In general,  concentrations  in a mortgage pool of loans
with  larger-than-average  balances  can result in losses that are more  severe,
relative  to the size of the  pool,  than  would  be the  case if the  aggregate
balance of the pool were more evenly  distributed.  Concentration  of  borrowers
also poses  increased  risks.  For  instance,  if a borrower  that owns  several
Mortgaged Properties experiences financial difficulty at one Mortgaged Property,
or at another income-producing  property that it owns, it could attempt to avert
foreclosure  by filing a  bankruptcy  petition  that  might  have the  effect of
interrupting  Monthly  Payments for an  indefinite  period on all of the related
Mortgage Loans.

     Adjustable  Rate  Mortgage  Loans.  ________ of the Mortgage  Loans,  which
represent  ____% of the Initial Pool  Balance,  are ARM Loans.  Increases in the
required  Monthly  Payments  on ARM  Loans in  excess  of those  assumed  in the
original  underwriting  of such loans may result in a default  rate  higher than
that on mortgage loans with fixed mortgage rates.

     Balloon  Payments.  None of the Mortgage Loans is fully amortizing over its
term to maturity. Thus, each Mortgage Loan will have a substantial payment (that
is, a Balloon  Payment) due at its stated maturity unless prepaid prior thereto.
Loans  with  Balloon  Payments  involve  a  greater  risk  to  the  lender  than
self-amortizing  loans  because  the  ability  of a  borrower  to make a balloon
payment  typically  will depend upon its ability either to refinance the loan or
to sell the related mortgaged property. See "Risk Factors--Balloon  Payments" in
the Prospectus.

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

                        DESCRIPTION OF THE MORTGAGE POOL

General

     The Trust Fund will consist primarily of ___ conventional, balloon Mortgage
Loans with an Initial Pool Balance of  $_______________.  Each  Mortgage Loan is
evidenced  by a promissory  note (a "Mortgage  Note") and secured by a mortgage,
deed of trust or other similar security instrument (a "Mortgage") that creates a
first mortgage lien on a fee simple estate in a multifamily  rental  property (a
"Mortgaged  Property").  All  percentages  of  the  Mortgage  Loans,  or of  any
specified  group  of  Mortgage   Loans,   referred  to  herein  without  further
description are approximate percentages by aggregate Cut-off Date Balance.

                                      S-22
<PAGE>

     The  Mortgage  Loans will be  acquired  by the  Depositor  on or before the
Delivery Date from __________________ (the "Mortgage Loan Seller"), which either
originated   the  Mortgage   Loans  or  acquired  them  from  their   respective
originators. See "--The Mortgage Loan Seller" herein.

     The  Mortgage  Loans  were  originated  between  19__ and 19__.  [While the
Depositor has caused to be undertaken a limited  review of the records and files
related  to  the  Mortgage  Loans  in  connection   with  the  issuance  of  the
Certificates,  none of the Mortgage Loans was  "re-underwritten" or subjected to
the type of review that would typically be made in respect of a newly originated
mortgage loan. All of the Mortgaged Properties were inspected by or on behalf of
the Depositor  within the ____ month period preceding the Cut-off Date to assess
their  general  condition,  which in virtually  all cases was  determined  to be
average or better.  However,  no Mortgaged  Property was  re-appraised  by or on
behalf of the Depositor to assess its current value,  and no evaluation was made
as to the extent of deferred  maintenance  at any Mortgaged  Property or whether
adequate reserves, if any, have been escrowed to cover such.]

Certain Payment Characteristics

     ___ of the  Mortgage  Loans,  which  represent  ___%  of the  Initial  Pool
Balance, have Due Dates that occur on the first day of each month. The remaining
Mortgage  Loans have Due Dates that occur on the ______  (____% of the  Mortgage
Loans),  _____  (____% of the  Mortgage  Loans),  _____  (____% of the  Mortgage
Loans), and _______ (____% of the Mortgage Loans) day of each month.

     ____________ of the Mortgage Loans (the "ARM Loans"), which represent ____%
of the Initial Pool Balance, bear interest at Mortgage Rates that are subject to
adjustment on periodically  occurring  Interest Rate Adjustment  Dates by adding
the related Gross Margin to the value of a base index (an  "Index"),  subject in
______  cases to  rounding  conventions  and  lifetime  minimum  and/or  maximum
Mortgage  Rates and, in the case of ________  Mortgage  Loans,  which  represent
____% of the Initial Pool Balance,  to periodic  minimum and/or maximum Mortgage
Rates.  The remaining  Mortgage  Loans (the "Fixed Rate Loans") bear interest at
fixed Mortgage  Rates.  None of the ARM Loans is  convertible  into a Fixed Rate
Loan.

     [Identify Mortgage Loan Index] The adjustments to the Mortgage Rates on the
ARM  Loans  may in each  case be based  on the  value  of the  related  Index as
available a specified  number of days prior to an Interest Rate Adjustment Date,
or may be based on the value of the related Index as most recently  published as
of an Interest  Rate  Adjustment  Date or as of a designated  date  preceding an
Interest Rate Adjustment  Date.  ____ of the ARM Loans,  which represent ___% of
the Initial Pool Balance,  provide for Interest Rate Adjustment Dates that occur
monthly;  ____ of the ARM  Loans,  which  represent  ___%  of the  Initial  Pool
Balance, provide for Interest Rate Adjustment Date that occur semi-annually; and
the remaining ARM Loans  provide for Interest Rate  Adjustment  Dates that occur
annually.

     The Monthly  Payments on each ARM Loan are  subject to  adjustment  on each
Payment  Adjustment  Date to an amount that would  amortize  fully the principal
balance of the Mortgage Loan over its then remaining  amortization  schedule and
pay  interest  at the  Mortgage  Rate in  effect  during  the one  month  period
preceding  such  Payment  Adjustment  Date.  The ARM Loans  provide  for Payment
Adjustment Dates that occur on the Due Date following each related Interest Rate
Adjustment Date.

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

     No  Mortgage  Loan  currently  prohibits  principal  prepayments;  however,
[certain] of the Mortgage Loans impose fees or penalties ("Prepayment Premiums")
in connection with full or partial prepayments.  Prepayment Premiums are payable
to the Master Servicer as additional servicing  compensation,  to the extent not
otherwise applied to offset Prepayment Interest Shortfalls, and may be waived by
the Master  Servicer in accordance with the servicing  standard  described under
"Servicing of the Mortgage Loans--General" herein.

[The Index]

     Describe Index and include 5 year history.

                                      S-23
<PAGE>

Additional Mortgage Loan Information

     The following  tables set forth the specified  characteristics  of, in each
case as  indicated,  the ARM Loans,  the Fixed  Rate  Loans or all the  Mortgage
Loans. The sum in any column may not equal the indicated total due to rounding.

     The following  table sets forth the range of Mortgage Rates on the Mortgage
Loans as of the Cut-off Date:

<TABLE>
<CAPTION>

                                          Mortgage Rates as of the Cut-off Date

                                        Number of          Aggregate                                    Percent by
                                        Mortgage            Cut-off             Percent by           Aggregate Cut-off
Range of Mortgage Rates(%)               Loans            Date Balance            Number               Date Balance
- --------------------------              ---------         ------------           ----------          ------------------
<S>                                     <C>               <C>                    <C>                 <C>









                                        ---------         ------------           ----------          ------------------
Total .............................
                                        =========         ============           ==========          ==================

</TABLE>

  Weighted Average
  Mortgage Rate (All Loans): ______% per annum
  Weighted Average
  Mortgage Rate (ARM Loans): ____% per annum
  Weighted Average
  Mortgage Rate (Fixed Rate Loans): _____% per annum


     The  following  table  sets  forth the range of Gross  Margins  for the ARM
Loans:

<TABLE>
<CAPTION>

                                             Gross Margins for the ARM Loans

                                        Number of          Aggregate                                    Percent by
                                           ARM              Cut-off              Percent by           Aggregate Cut-off
Range of Gross Margins (%)                Loans           Date Balance             Number                Date Balance
- --------------------------              ---------         ------------           ----------          ------------------
<S>                                     <C>               <C>                    <C>                 <C>









                                        ---------         ------------           ----------          ------------------
Total .............................
                                        =========         ============           ==========          ==================

</TABLE>


  Weighted Average
  Gross Margin: ______%



                                      S-24
<PAGE>



     The following table sets forth the frequency of adjustments to the Mortgage
Rates and Monthly Payments of the ARM Loans.

<TABLE>
<CAPTION>

                           Frequency of Adjustments to Mortgage Rates and Monthly Payments for the ARM Loans

                                            Monthly                                                               Percent by
                     Mortgage Rate          Payment          Number of         Aggregate                           Aggregate
                       Adjustment         Adjustment         Mortgage           Cut-off         Percent by          Cut-off
                       Frequency           Frequency           Loans         Date Balance         Number         Date Balance
                   -------------------  ----------------  ----------------  ----------------  ----------------  ----------------
                   <S>                  <C>               <C>               <C>               <C>               <C>









                   -------------------  ----------------  ----------------  ----------------  ----------------  ----------------
Total ..........
                   ===================  ================  ================  ================  ================  ================

</TABLE>



     The following table sets forth the range of maximum lifetime Mortgage Rates
for the ARM Loans to which such characteristic applies:


<TABLE>
<CAPTION>

                                      Maximum Lifetime Mortgage Rates for the ARM Loans


                                         Number of         Aggregate                               Percent by
       Range of Maximum Lifetime            ARM             Cut-off          Percent by        Aggregate Cut-off
           Mortgage Rates (%)              Loans          Date Balance         Number             Date Balance
     -------------------------------   ---------------   ---------------   ---------------   -----------------------
     <S>                               <C>               <C>               <C>               <C>






                                       ---------------   ---------------   ---------------   -----------------------
Total ..............................
                                       ===============   ===============   ===============   =======================

</TABLE>


  Weighted Average Maximum Lifetime
  Mortgage Rate (ARM Loans): ______% per annum (A)


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

(A)  This  calculation does not include the __________ ARM Loans without maximum
     lifetime Mortgage Rates.



                                      S-25
<PAGE>



     The following table sets forth the range of minimum lifetime Mortgage Rates
for the ARM Loans to which such characteristic applies:


<TABLE>
<CAPTION>

               Minimum Lifetime Mortgage Rates for the ARM Loans


                                         Number of         Aggregate                               Percent by
       Range of Minimum Lifetime            ARM             Cut-off          Percent by        Aggregate Cut-off
           Mortgage Rates (%)              Loans          Date Balance         Number             Date Balance
     -------------------------------   ---------------   ---------------   ---------------   -----------------------
     <S>                               <C>               <C>               <C>               <C>






                                       ---------------   ---------------   ---------------   -----------------------
Total ..............................
                                       ===============   ===============   ===============   =======================

</TABLE>

  Weighted Average Minimum Lifetime
  Mortgage Rate (ARM Loans): ______% per annum (A)


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

(A)  This  calculation  does not  include  the _____ ARM Loans  without  minimum
     lifetime Mortgage Rates.


     The  following  table sets forth the range of Cut-off Date  Balances of the
Mortgage Loans:


<TABLE>
<CAPTION>

                                                    Cut-off Date Balances

                                          Number of         Aggregate                              Percent by
              Cut-off Date                Mortgage           Cut-off         Percent by        Aggregate Cut-off
           Balance Range (%)                Loans         Date Balance         Number             Date Balance
     -------------------------------   ----------------  ----------------  ----------------  -----------------------
     <S>                               <C>               <C>               <C>               <C>






                                       ----------------  ----------------  ----------------  -----------------------
Total ...............................
                                       ================  ================  ================  =======================

</TABLE>


  Average Cut-off Date
  Balance (All Loans):  $___________

  Average Cut-off Date
  Balance (ARM Loans):  $___________

  Average Cut-off Date
  Balance (Fixed Rate Loans):  $___________



                                      S-26
<PAGE>



     The following  tables set forth the original and remaining  terms to stated
maturity (in months) of the Mortgage Loans:


<TABLE>
<CAPTION>

                                                Original Term to Stated Maturity (in Months)


                                          Number of         Aggregate                              Percent by
             Range of Original            Mortgage           Cut-off         Percent by        Aggregate Cut-off
             Term (In Months)               Loans         Date Balance         Number             Date Balance
     -------------------------------   ----------------  ----------------  ----------------  -----------------------
     <S>                               <C>               <C>               <C>               <C>






                                       ----------------  ----------------  ----------------  -----------------------
Total ...............................
                                       ================  ================  ================  =======================

</TABLE>

  Weighted Average Original
  Term to Stated Maturity
  (All Loans): _____ months

  Weighted Average Original
  Term to Stated Maturity
  (ARM Loans): _____ months

  Weighted Average Original
  Term to Stated Maturity
  (Fixed Rate Loans): _____ months



<TABLE>
<CAPTION>

                                                Remaining Term to Stated Maturity (in Months)


                                          Number of         Aggregate                              Percent by
            Range of Remaining            Mortgage           Cut-off         Percent by        Aggregate Cut-off
             Term (In Months)               Loans         Date Balance         Number             Date Balance
     -------------------------------   ----------------  ----------------  ----------------  -----------------------
     <S>                               <C>               <C>               <C>               <C>






                                       ----------------  ----------------  ----------------  -----------------------
Total ...............................
                                       ================  ================  ================  =======================

</TABLE>

  Weighted Average Remaining
  Term to Stated Maturity
  (All Loans): _____ months

  Weighted Average Remaining
  Term to Stated Maturity
  (ARM Loans): _____ months

  Weighted Average Remaining
  Term to Stated Maturity
  (Fixed Rate Loans): _____ months



                                      S-27
<PAGE>



     The following  table sets forth the respective  years in which the Mortgage
Loans were originated:


<TABLE>
<CAPTION>

                                                       Year of Origination


                                          Number of         Aggregate                              Percent by
                                          Mortgage           Cut-off         Percent by        Aggregate Cut-off
                  Year                      Loans         Date Balance         Number             Date Balance
     -------------------------------   ----------------  ----------------  ----------------  -----------------------
     <S>                               <C>               <C>               <C>               <C>






                                       ----------------  ----------------  ----------------  -----------------------
Total ...............................
                                       ================  ================  ================  =======================

</TABLE>


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



                                      S-28
<PAGE>


<TABLE>
<CAPTION>

                                                    Year of Scheduled Maturity


                                          Number of         Aggregate                              Percent by
                                          Mortgage           Cut-off         Percent by        Aggregate Cut-off
                  Year                      Loans         Date Balance         Number             Date Balance
     -------------------------------   ----------------  ----------------  ----------------  -----------------------
     <S>                               <C>               <C>               <C>               <C>






                                       ----------------  ----------------  ----------------  -----------------------
Total ...............................
                                       ================  ================  ================  =======================

</TABLE>


     The following  table sets forth the range of Cut-off Date LTV Ratios of the
Mortgage  Loans.  A  "Cut-off  Date LTV  Ratio" is a  fraction,  expressed  as a
percentage,  the  numerator  of which is the Cut-off  Date Balance of a Mortgage
Loan,  and the  denominator  of which  is the  appraised  value  of the  related
Mortgaged  Property as determined by an appraisal thereof obtained in connection
with the origination of such Mortgage Loan. A Cut-off Date LTV Ratio, because it
is based on the value of a Mortgaged Property determined as of loan origination,
is not necessarily a reliable  measure of the borrower's  current equity in that
Mortgaged Property.  In a declining real estate market, the fair market value of
the  Mortgaged  Property  could  have  decreased  from the value  determined  at
origination, and the actual loan-to-value ratio of a Mortgage Loan may be higher
than its Cut-off Date LTV Ratio.


<TABLE>
<CAPTION>

                                                      Cut-off Date LTV Ratios


                                          Number of         Aggregate                              Percent by
         Range of Cut-off Date            Mortgage           Cut-off         Percent by        Aggregate Cut-off
              LTV Ratios (%)                Loans         Date Balance         Number             Date Balance
     -------------------------------   ----------------  ----------------  ----------------  -----------------------
     <S>                               <C>               <C>               <C>               <C>






                                       ----------------  ----------------  ----------------  -----------------------
Total ...............................
                                       ================  ================  ================  =======================

</TABLE>

  Weighted Average Cut-off
  Date LTV Ratio
  (All Loans): _____%

  Weighted Average Cut-off
  Date LTV Ratio
  (ARM Loans): _____%

  Weighted Average Cut-off
  Date LTV Ratio
  (Fixed Rate Loans): _____%


     The following  table sets forth the range of Debt Service  Coverage  Ratios
for the Mortgage Loans as of the Cut-off Date. The "Debt Service Coverage Ratio"
for any  Mortgage  Loan is the ratio of Net  Operating  Income  produced  by the
related  Mortgaged  Property for the period  (annualized  if the period was less
than one year)  covered by an  operating  statement to the amount of the Monthly
Payment  in effect as of the  Cut-off  Date  multiplied  by 12.  "Net  Operating
Income"  is the  revenue  derived  from  the use and  operation  of a  Mortgaged
Property (consisting primarily of rental income and deposit  forfeitures),  less
operating  expenses  (such  as  utilities,   general  administrative   expenses,
management fees, advertising,  repairs and maintenance),  and further less fixed
expenses  (such as  insurance  and real  estate  taxes).  Net  Operating  Income
generally  does not  reflect  capital  expenditures.  The  following  table  was
prepared using operating statements obtained from the respective mortgagors.  In
each case, the information contained in such operating statements was unaudited,



                                      S-29
<PAGE>






and the  Depositor  has made no attempt to verify its  accuracy.  In the case of
_____  Mortgage  Loans  (____ ARM Loans and ____  Fixed Rate  Loans),  operating
statements could not be obtained, and accordingly,  Debt Service Coverage Ratios
for those Mortgage Loans were not calculated.  The last day of the period (which
may not  correspond  to the end of the calendar  year most recent to the Cut-off
Date) covered by each  operating  statement  from which a Debt Service  Coverage
Ratio  was  calculated  is set  forth in  Annex A with  respect  to the  related
Mortgage Loan.


<TABLE>
<CAPTION>

                                                   Debt Service Coverage Ratios
                                                      as of the Cut-off Date


                                          Number of         Aggregate                              Percent by
         Range of Debt Service            Mortgage           Cut-off         Percent by        Aggregate Cut-off
            Coverage Ratios                 Loans         Date Balance         Number             Date Balance
     -------------------------------   ----------------  ----------------  ----------------  -----------------------
     <S>                               <C>               <C>               <C>               <C>





Not Calculated (A) ..................
                                       ----------------  ----------------  ----------------  -----------------------
Total ...............................
                                       ================  ================  ================  =======================

</TABLE>

Weighted Average
Debt Service Coverage Ratio
(All Loans): _______x(B)

Weighted Average
Debt Service Coverage Ratio
(ARM Loans): _______x(C)

Weighted Average
Debt Service Coverage Ratio
(Fixed Rate Loans): _______x(D)

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

(A)  The  Debt  Service  Coverage  Ratios  for  these  Mortgage  Loans  were not
     calculated due to a lack of available operating statements.

(B)  This calculation  does not include the ________  Mortgage Loans as to which
     Debt Service Coverage Ratios were not calculated.

(C)  This  calculation  does not include the ________ ARM Loans as to which Debt
     Service Coverage Ratios were not calculated.

(D)  This calculation does not include the ________ Fixed Rate Loans as to which
     Debt Service Coverage Ratios were not calculated.



                                      S-30
<PAGE>



     The  Mortgage  Loans are secured by Mortgaged  Properties  located in _____
different  states.  The  following  table  sets  forth  the  states in which the
Mortgaged Properties are located:


<TABLE>
<CAPTION>

                                                      Geographic Distribution


                                          Number of         Aggregate                              Percent by
                                          Mortgage           Cut-off         Percent by        Aggregate Cut-off
                 Month                      Loans         Date Balance         Number             Date Balance
     -------------------------------   ----------------  ----------------  ----------------  -----------------------
     <S>                               <C>               <C>               <C>               <C>






                                       ----------------  ----------------  ----------------  -----------------------
Total ...............................
                                       ================  ================  ================  =======================

</TABLE>



     Specified in Annex A to this  Prospectus  Supplement  are the foregoing and
certain  additional  characteristics  of  the  Mortgage  Loans  set  forth  on a
loan-by-loan basis. Certain additional  information regarding the Mortgage Loans
is  contained  herein under  "--Underwriting  Standards",  "--Assignment  of the
Mortgage Loans; Repurchases" and "--Representations and Warranties; Repurchases"
and in the Prospectus under  "Description of the Trust Funds" and "Certain Legal
Aspects of Mortgage Loans".

The Mortgage Loan Seller

     General.  On or prior to the Delivery  Date, the Depositor will acquire the
Mortgage Loans from  ____________  (the  "Mortgage  Loan Seller")  pursuant to a
Mortgage Loan Purchase Agreement, dated [the date hereof], between the Depositor
and the Mortgage  Loan Seller (the  "Mortgage  Loan Purchase  Agreement").  [The
Mortgage Loan Seller originated ___ of the Mortgage Loans,  which represent ___%
of the Initial Pool Balance,  and acquired the remaining Mortgage Loans from the
respective  originators  thereof,  generally in accordance with the underwriting
criteria described below under "--Underwriting Standards".]

     [The Mortgage Loans Seller [, a wholly-owned  subsidiary of __________,] is
a _________________  organized in ____ under the laws of __________________.  As
of December 31, 199_, the Mortgage Loan Seller had a net worth of  approximately
$_________________, and currently holds and services for its own account a total
residential   and   commercial   mortgage   loan   portfolio  of   approximately
$__________________,  of  which  approximately  $__________________  constitutes
multifamily mortgage loans.]

     The information set forth herein  concerning the Mortgage Loan Seller,  the
delinquency,  foreclosure and loss experience of its mortgage loan portfolio and
its  underwriting  standards has been provided by the Mortgage Loan Seller,  and
neither the Depositor nor the Underwriter  makes any  representation or warranty
as to the accuracy or completeness of such information.

     [Delinquency  and  Foreclosure  Experience.  The following table sets forth
certain  information  concerning the delinquency  experience  (including pending
foreclosures)  on the Mortgage Loan Seller's  portfolio of multifamily  mortgage
loans  held  and  serviced  for  its  own  account.  The  indicated  periods  of
delinquency are based on the number of days past due on a contractual  basis. No
mortgage loan is considered delinquent for these purposes until 30 days past due
on a contractual basis.



                                      S-31
<PAGE>


<TABLE>
<CAPTION>


                                         As of December 31, 199          As of December 31, 199         As of _______, 199
                                      -----------------------------   ----------------------------   ------------------------------
                                        By Number       By Dollar       By Number      By Dollar       By Number       By Dollar
                                         of Loans       Amount of       of Loans       Amount of        of Loans       Amount of
                                      -------------      Loans        --------------      Loans      -------------        Loans
                                                      -------------                  -------------                   --------------
<S>                                   <C>             <C>             <C>            <C>             <C>             <C>

Total Multifamily                  
Mortgage Loans ....................                   $                              $                               $
                                      -------------   -------------   -------------- -------------   -------------   --------------

Period of Delinquency
30 to 59 days .....................
60 to 89 days .....................
90 days or more ...................
                                      -------------   -------------   -------------- -------------   -------------   --------------
Total Delinquent Loans ............
                                      =============   =============   ============== =============   =============   ==============

Foreclosures
pending (1) .......................

Real Estate Owned .................

</TABLE>



- --------------------------
(1)  Includes bankruptcies which stay foreclosure.


     The following table presents,  for the Mortgage Loan Seller's  portfolio of
multifamily  mortgage loans held and serviced for its own account, the net gains
(losses) resulting from foreclosures and the disposition of properties  acquired
in foreclosure or by deed in lieu of foreclosure during the periods indicated.


<TABLE>
<CAPTION>

                                           Year Ended December 31,           Months Ended
                                       -----------------------------  ---------------------  ------
                                           199             199             199            199
                                       -------------   -------------  --------------  -------------
<S>                                    <C>             <C>            <C>             <C>

Net gains (losses)(1)



</TABLE>

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

(1)  Gains (losses) are defined as proceeds from sale less outstanding principal
     balance less certain  capitalized  costs related to the foreclosure  and/or
     disposition of the related property (exclusive of accrued interest).

     There can be no assurance that the delinquency  and foreclosure  experience
of the Mortgage  Loans  comprising  the  Mortgage  Pool will  correspond  to the
delinquency, foreclosure and loss experience of the Mortgage Loan Seller's total
multifamily  mortgage  loan  portfolio set forth in the  foregoing  tables.  The
aggregate  delinquency,  foreclosure  and loss  experience on the Mortgage Loans
comprising  the Mortgage Pool will depend on the results  obtained over the life
of the Mortgage Pool.]


Underwriting Standards

     [All of the Mortgage Loans were originated or acquired by the Mortgage Loan
Seller, generally in accordance with the underwriting criteria described herein.

     [Description of underwriting standards.]

     The Depositor  believes that the Mortgage  Loans  selected for inclusion in
the Mortgage Pool from the Mortgage Loan Seller's portfolio were not so selected
on  any   basis   which   would   have  a   material   adverse   effect  on  the
Certificateholders.]



                                      S-32
<PAGE>



Assignment of the Mortgage Loans; Repurchase

     On or prior to the Delivery  Date,  the Depositor will assign its interests
in the Mortgage Loans,  without recourse,  to the Trustee for the benefit of the
Certificateholders.  In connection  with such  assignment,  the  Depositor  will
require  the  Mortgage  Loan  Seller to deliver to the  Trustee or to a document
custodian  appointed by the Trustee (a  "Custodian"),  among other  things,  the
following documents with respect to each Mortgage Loan (collectively, as to such
Mortgage Loan, the "Mortgage File"):  [(i) the original Mortgage Note,  endorsed
(without  recourse)  to the order of Trustee;  (ii) the  original  Mortgage or a
certified  copy  thereof,  together  with  originals or certified  copies of any
intervening  assignments  of  such  document,  in each  case  with  evidence  of
recording  thereon;  (iii)  the  original  or a  certified  copy of any  related
assignment  of leases,  rents and profits  (if such item is a document  separate
from  the  Mortgage),  together  with  originals  or  certified  copies  of  any
intervening  assignments  of  such  document,  in each  case  with  evidence  of
recording thereon; (iv) the original or a certified copy of any related security
agreement (if such item is a document separate from the Mortgage), together with
originals or certified  copies of any intervening  assignments of such document;
(v) an assignment of the Mortgage in favor of the Trustee,  in recordable  form;
(vi) an  assignment of any related  assignment of leases,  rents and profits (if
such item is a document separate from the Mortgage) in favor of the Trustee,  in
recordable form; (vii) an assignment of any related security  agreement (if such
item is a document  separate from the Mortgage) in favor of the Trustee;  (viii)
originals or certified  copies of all assumption,  modification and substitution
agreements in those  instances  where the terms or provisions of the Mortgage or
Mortgage  Note have been  modified or the  Mortgage  or  Mortgage  Note has been
assumed; (ix) the original lender's title insurance policy issued on the date of
the  origination of such Mortgage Loan or, with respect to each Mortgage Loan as
to  which  a  lender's  title  insurance  policy  has  not yet  been  issued,  a
preliminary  title  report or a title  insurance  commitment  or binder or, with
respect to each Mortgage Loan not covered by a lender's title insurance  policy,
an attorney's  opinion of title given by an attorney licensed to practice law in
the jurisdiction where the Mortgaged  Property is located;  and (x) the original
of any guaranty of the borrower's obligations under the related Mortgage Note.]

     The  Trustee or a  Custodian  on its behalf will be required to review each
Mortgage  File  within a  period  of ___ days of the  receipt  thereof,  and the
Trustee or a Custodian  on its behalf will hold such  documents in trust for the
benefit of the  Certificateholders.  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 value of any Mortgage  Loan or the  interests of  Certificateholders
therein,  the  Trustee  will be  required  to notify  the Master  Servicer,  the
Depositor  and the Mortgage Loan Seller.  In any such case,  and if the Mortgage
Loan Seller  cannot  deliver the document or cure the defect  within a period of
___ days  following  its  receipt  of such  notice,  then,  except as  otherwise
provided  below,  the  Mortgage  Loan Seller will be  obligated  pursuant to the
Mortgage  Loan  Purchase  Agreement  (the  relevant  rights  under which will be
assigned, together with its interests in the Mortgage Loans, by the Depositor to
the Trustee) to repurchase the affected Mortgage Loan within such ___-day period
at a price (the "Purchase  Price") equal to the sum of (i) the unpaid  principal
balance of such Mortgage  Loan,  (ii) unpaid  accrued  interest on such Mortgage
Loan at the Mortgage  Rate from the date to which  interest was last paid to the
Due Date in the Due  Period in which the  purchase  is to occur,  (iii)  certain
servicing  expenses that are reimbursable to the Master  Servicer,  and (iv) any
unpaid accrued  interest at the Master Servicer  Reimbursement  Rate that may be
payable to the Master Servicer in respect of related  unreimbursed  P&I Advances
and servicing  expenses as described under  "Description of the Certificates P&I
Advances"  herein.  This  repurchase  obligation will constitute the sole remedy
available  to the  Certificateholders  and  the  Trustee  for any  defect  in or
omission  from a  Mortgage  File,  and  neither  the  Depositor  nor  any of its
affiliates  will be obligated to  repurchase  the affected  Mortgage Loan if the
Mortgage Loan Seller  defaults on its obligation to do so.  Notwithstanding  the
foregoing,  if a document is missing from any Mortgage  File because it has been
submitted for recording, and neither such document nor a certified copy thereof,
in either case with evidence of recording  thereon,  can be obtained  because of
delays on the part of the applicable  recording  office,  then the Mortgage Loan
Seller will not be required to  repurchase  the  affected  Mortgage  Loan on the
basis of such  missing  document so long as it continues in good faith to obtain
such document or such certified copy.

     The Pooling  and  Servicing  Agreement  will  require  the Master  Servicer
promptly  (and in any event within ___ days of the Delivery  Date) to cause each
assignment  of a  Mortgage  described  in  clause  (v) of the  second  preceding
paragraph and each  assignment  of an  assignment  of leases,  rents and profits
described in clause (vi) 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 except in states where, in the written opinion of
local counsel  acceptable to the Depositor and the Trustee,  such recordation is
not required to protect the Trustee's  interests in the related  Mortgage  Loans
against sale, further assignment, satisfaction or discharge by the Mortgage Loan
Seller,   the  Master  Servicer,   any  sub-servicers  or  the  Depositor.   See



                                      S-33
<PAGE>



"Description   of  the  Pooling   Agreements--Assignment   of  Mortgage   Loans;
Repurchases" in the Prospectus.

Representations and Warranties; Repurchases

     In the Mortgage  Loan  Purchase  Agreement,  the  Mortgage  Loan Seller has
represented  and  warranted  with  respect  to each  Mortgage  Loan,  as of [the
Delivery  Date],  or  as  of  such  other  date  specifically  provided  in  the
representation and warranty, among other things, that:

              [Specify significant representations and warranties.]

     If the Master Servicer,  the Trustee or the Depositor discovers a breach of
any of the foregoing representations and warranties,  and such breach materially
and  adversely  affects  the  value of any  Mortgage  Loan or the  interests  of
Certificateholders  therein, the party making such discovery will be required to
so notify each of the other  parties and the Mortgage  Loan Seller.  In any such
case, and if the Mortgage Loan Seller cannot cure such breach within a period of
____ days  following  its receipt of such notice,  then the Mortgage Loan Seller
will be obligated pursuant to the Mortgage Loan Purchase Agreement (the relevant
rights under which will be assigned, together with its interests in the Mortgage
Loans, by the Depositor to the Trustee) to repurchase the affected Mortgage Loan
within such ___-day period at the applicable Purchase Price.

     The  foregoing  repurchase  obligation  will  constitute  the  sole  remedy
available  to the  Certificateholders  and the  Trustee  for any  breach  of the
Mortgage Loan Seller's  representations  and  warranties  regarding the Mortgage
Loans.  [Thus,  if the  Mortgage  Loan  Seller were found to have  breached  its
representation set forth in clause __ above regarding  environmental matters, it
would  have no  obligation  to  indemnify  the  Trust  Fund  for any  consequent
liability  that the Trust Fund might have  incurred  for  clean-up  costs at the
affected Mortgaged Property. However, because of the restrictions imposed by the
Pooling  and  Servicing  Agreement  upon the  ability of the Master  Servicer to
acquire title to a Mortgaged  Property or to assume  control of its  operations,
the  Depositor  believes  that it is unlikely that the Trust Fund will incur any
such liability. See "Risk  Factors--Environmental Law Considerations" herein and
"Description  of the Pooling  Agreements--Realization  Upon  Defaulted  Mortgage
Loans",  "Risk  Factors--Environmental  Risks"  and  "Certain  Legal  Aspects of
Mortgage Loans--Environmental Legislation" in the Prospectus.]

     The Mortgage  Loan Seller will be the sole  Warranting  Party in respect of
the Mortgage Loans,  and neither the Depositor nor any of its affiliates will be
obligated to repurchase any affected  Mortgage Loan in connection  with a breach
of the Mortgage Loan  Seller's  representations  and  warranties if the Mortgage
Loan Seller defaults on its obligation to do so. However, the Depositor will not
include any  Mortgage  Loan in the  Mortgage  Pool if  anything  has come to the
Depositor's  attention  that would cause it to believe that the  representations
and  warranties  made by the Mortgage Loan Seller  regarding  such Mortgage Loan
will not be correct in all material  respects.  See  "Description of the Pooling
Agreements--Representations and Warranties; Repurchases" in the Prospectus.

Changes in Mortgage Pool Characteristics

     The description in this Prospectus  Supplement of the Mortgage Pool and the
Mortgaged  Properties  is  based  upon  the  Mortgage  Pool  as  expected  to be
constituted at the time the Offered Certificates are issued, as adjusted for the
scheduled  principal  payments due on or before the Cut-off  Date.  Prior to the
issuance of the Offered  Certificates,  a Mortgage  Loan may be removed from the
Mortgage Pool if the Depositor deems such removal necessary or appropriate or if
it is prepaid.  A limited  number of other mortgage loans may be included in the
Mortgage  Pool  prior  to the  issuance  of  the  Offered  Certificates,  unless
including such Mortgage Loans would materially alter the  characteristics of the
Mortgage Pool as described herein.  The Depositor  believes that the information
set forth herein will be representative of the  characteristics  of the Mortgage
Pool as it will be constituted at the time the Offered  Certificates are issued,
although  the  range  of  Mortgage   Rates  and  maturities  and  certain  other
characteristics of the Mortgage Loans in the Mortgage Pool may vary.

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



                                      S-34
<PAGE>



from or added to the Mortgage Pool as set forth in the preceding paragraph, such
removal or addition will be noted in the Form 8-K.

                         SERVICING OF THE MORTGAGE LOANS

General

     The Master Servicer will be required to service and administer the Mortgage
Loans, either directly or through sub-servicers, on behalf of the Trustee and in
the  best  interests  of and  for  the  benefit  of the  Certificateholders  (as
determined by the Master Servicer in its good faith and reasonable judgment), in
accordance  with  applicable  law,  the  terms  of  the  Pooling  and  Servicing
Agreement,  the  terms of the  respective  Mortgage  Loans  and,  to the  extent
consistent with the foregoing, in the same manner as would prudent institutional
mortgage lenders and loan servicers  servicing  mortgage loans comparable to the
Mortgage Loans in the jurisdictions where the Mortgaged  Properties are located,
and with a view to the maximization of timely and complete recovery of principal
and  interest,  but  without  regard  to: (i) any  relationship  that the Master
Servicer  or any  affiliate  of the Master  Servicer  may have with the  related
mortgagor;  (ii) the ownership of any  Certificate by the Master Servicer or any
affiliate of the Master Servicer; (iii) the Master Servicer's obligation to make
P&I Advances  and advances to cover  certain  servicing  expenses;  and (iv) the
Master  Servicer's  right to receive  compensation  for its  services  under the
Pooling and Servicing Agreement or with respect to any particular transaction.

     Set  forth  below,   following  the  subsection   captioned  "--The  Master
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 herein  regarding the terms and  conditions of the Pooling and
Servicing  Agreement as they relate to the rights and  obligations of the Master
Servicer thereunder.

The Master Servicer

     [__________________________________,  a  ___________________,  will  act as
Master  Servicer  with  respect  to the  Mortgage  Pool.  Founded  in  ____ as a
____________, the Master Servicer today furnishes a variety of wholesale banking
services.  As of  December  31,  19__,  the Master  Servicer  had a net worth of
approximately  $__________,  and a total  mortgage loan  servicing  portfolio of
approximately  $___________,  of which approximately  $_____________ represented
multifamily mortgage loans.

     The offices of the Master  Servicer that will be primarily  responsible for
servicing    and    administering    the   Mortgage    Pool   are   located   at
____________________________.

     For so long as the  long-term  unsecured  debt  obligations  of the  Master
Servicer are rated ___ or better by  _____________________,  the Master Servicer
will not be required to maintain the errors and  omissions  policy  described in
the Prospectus  under  "Description of the Pooling  Agreements--Certain  Matters
Regarding the Master Servicer and the Depositor".]

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

Servicing and Other Compensation and Payment of Expenses

     The principal  compensation to be paid to the Master Servicer in respect of
its master  servicing  activities will be the Servicing Fee. The "Servicing Fee"
will be payable monthly on a loan-by-loan basis from amounts received in respect
of interest on each Mortgage Loan,  will accrue in accordance  with the terms of
the related Mortgage Note at a rate equal to ________% per annum (the "Servicing
Fee Rate") and will be  computed on the basis of the same  principal  amount and
for the same period respecting which any related interest payment on the related
Mortgage Loan is computed.  As  additional  servicing  compensation,  the Master
Servicer will be entitled to retain all assumption and  modification  fees, late
charges  and  penalty  interest  and,  as  and to the  extent  described  below,
Prepayment  Premiums and Prepayment Interest Excesses collected from mortgagors.



                                      S-35
<PAGE>



In addition,  the Master  Servicer is  authorized  but not required to invest or
direct  the  investment  of funds  held in the  Certificate  Account  in certain
short-term United States government securities and other obligations  acceptable
to the Rating Agencies ("Permitted  Investments"),  and the Master Servicer will
be  entitled  to retain  any  interest  or other  income  earned on such  funds.
Although the Master  Servicer is required to service and administer the Mortgage
Pool  in  accordance  with  the  general  servicing   standard  described  under
"--General"  above  and,  accordingly,  without  regard to its right to  receive
compensation  under the Pooling and Servicing  Agreement,  additional  servicing
compensation  in the nature of  assumption  and  modification  fees,  Prepayment
Premiums  and  Prepayment  Interest  Excesses  may under  certain  circumstances
provide the Master  Servicer with an economic  disincentive  to comply with such
standard.

     [If a  borrower  voluntarily  prepays a  Mortgage  Loan in whole or in part
during  any Due  Period  on a date  that is  prior  to its Due  Date in such Due
Period,  the amount of interest (net of related  Servicing Fees) that accrues on
the  amount  of  such  principal  prepayment  will be less  (such  shortfall,  a
"Prepayment  Interest  Shortfall")  than the  corresponding  amount of  interest
accruing on the Certificates.  If such a principal  prepayment occurs during any
Due Period  after the Due Date for such  Mortgage  Loan in such Due Period,  the
amount of interest (net of related Servicing Fees) that accrues on the amount of
such  principal  prepayment  will exceed (such excess,  a  "Prepayment  Interest
Excess") the corresponding  amount of interest accruing on the Certificates.  As
to any Due Period,  to the extent  Prepayment  Interest  Excesses and Prepayment
Premiums  collected for all Mortgage Loans are greater than Prepayment  Interest
Shortfalls  incurred,  such  excess  will  be  paid to the  Master  Servicer  as
additional servicing compensation.]

     [As  and  to  the  extent  described  herein  under   "Description  of  the
Certificates--P&I  Advances",  the Master  Servicer  will be entitled to receive
interest on P&I Advances and reimbursable  servicing expenses,  such interest to
be paid,  contemporaneously with the reimbursement of the related P&I Advance or
servicing expense, out of any other collections on the Mortgage Loans.]

     The Master Servicer generally will be required to pay all expenses incurred
by it in  connection  with  its  servicing  activities  under  the  Pooling  and
Servicing Agreement,  and will not be entitled to reimbursement  therefor except
as  expressly  provided in the Pooling and  Servicing  Agreement.  However,  the
Master  Servicer will be permitted to pay certain such expenses  directly out of
the Certificate Account and at times without regard to the relationship  between
the expense and the funds from which it is being paid. In connection  therewith,
the Master Servicer will be responsible for all fees of any sub-servicers, other
than management fees earned in connection with the operation of an REO Property,
which  management  fees the Master  Servicer  will be  authorized  to pay out of
revenues  received  from such  property  (thereby  reducing  the portion of such
revenues   that   would    otherwise   be   available   for    distribution   to
Certificateholders).          See          "Description          of          the
Certificates--Distributions--Method,  Timing and Amount" herein and "Description
of the Pooling  Agreements--Certificate  Account" and "--Servicing  Compensation
and Payment of Expenses" in the Prospectus.

Modifications, Waivers and Amendments

     The Master  Servicer  may agree to  modify,  waive or amend any term of any
Mortgage  Loan in a manner  consistent  with the  servicing  standard  described
herein, provided that such modification, waiver or amendment will not (i) affect
the amount or timing of any  scheduled  payments of principal or interest on the
Mortgage  Loan or (ii) in its judgment,  materially  impair the security for the
Mortgage Loan or reduce the likelihood of timely payment of amounts due thereon.
The  Master  Servicer  also  may  agree to any  other  modification,  waiver  or
amendment  of the terms of a  Mortgage  Loan,  but only if, in its  judgment,  a
material  default on the  Mortgage  Loan has  occurred  or a payment  default is
imminent,  and such  modification,  waiver or amendment is reasonably  likely to
produce a greater  recovery  with  respect to the  Mortgage  Loan,  taking  into
account the time value of money, than would liquidation.

     To the extent  consistent  with the foregoing,  the Master Servicer will be
permitted: [describe permitted modification standards]

     The Master Servicer is required to notify the Trustee of any  modification,
waiver or amendment of any term of any  Mortgage  Loan,  and must 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 to be
available for review during normal  business  hours at the offices of the Master



                                      S-36
<PAGE>



Servicer. See "Description of the  Certificates--Reports  to Certificateholders;
Available Information" herein.

Inspections; Collection of Operating Information

     The Master  Servicer is required to perform a physical  inspection  of each
Mortgaged  Property at such times and in such manner as are consistent  with the
servicing  standard  set forth  herein,  but in any event (i) at least  once per
calendar  year,  commencing  in the  calendar  year  _______,  and (ii),  if any
scheduled  payment becomes more than 60 days delinquent on the related  Mortgage
Loan, as soon as practicable thereafter. The Master Servicer will be required to
prepare a written report of each such inspection describing the condition of the
Mortgaged Property and specifying the existence of any material vacancies in the
Mortgaged  Property,  of any sale,  transfer  or  abandonment  of the  Mortgaged
Property,  of any material  change in the  condition  or value of the  Mortgaged
Property, or of any waste committed thereon.

     With respect to each  Mortgage  Loan that  requires the borrower to deliver
such statements,  the Master Servicer is also required to collect and review the
annual operating  statements of the related  Mortgaged  Property.  [Most] of the
Mortgages  obligate the related  borrower to deliver annual  property  operating
statements.  However,  there can be no assurance  that any operating  statements
required to be delivered will in fact be delivered,  nor is the Master  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 to be available  for review by  Certificateholders  during  normal  business
hours   at   the   offices   of  the   [Trustee].   See   "Description   of  the
Certificates--Reports to Certificateholders; Available Information" herein.

Additional Obligations of the Master Servicer with Respect to ARM Loans

     The Master  Servicer is  responsible  for  calculating  adjustments  in the
Mortgage  Rate and the Monthly  Payment for each ARM Loan and for  notifying the
related borrower of such adjustments.  If the base index for any ARM Loan is not
published or is otherwise  unavailable,  then the Master Servicer is required to
select a comparable  alternative index over which it has no direct control, that
is readily  verifiable  and that is  acceptable  under the terms of the  related
Mortgage  Note. If the Mortgage Rate or the Monthly  Payment with respect to any
ARM Loan is not properly  adjusted by the Master Servicer  pursuant to the terms
of such Mortgage  Loan and  applicable  law, the Master  Servicer is required to
deposit in the  Certificate  Account on or prior to the Due Date of the affected
Monthly Payment,  an amount equal to the excess,  if any, of (i) the amount that
would have been  received  from the  borrower  if the  Mortgage  Rate or Monthly
Payment  had been  properly  adjusted,  over (ii) the amount of such  improperly
adjusted Monthly Payment,  subject to reimbursement  only out of such amounts as
are recovered from the borrower in respect of such excess.

                        DESCRIPTION OF THE CERTIFICATES

General

     The  Certificates  will be  issued  pursuant  to a  Pooling  and  Servicing
Agreement,  to be dated as of the Cut-off Date, among the Depositor,  the Master
Servicer  and the Trustee  (the  "Pooling and  Servicing  Agreement"),  and will
represent in the aggregate the entire beneficial  ownership  interest in a Trust
Fund  consisting  of: (i) the Mortgage Loans and all payments under and proceeds
of the Mortgage Loans received after the Cut-off Date  (exclusive of payments of
principal  and interest due on or before the Cut-off  Date);  (ii) any Mortgaged
Property acquired on behalf of the Trust Fund through foreclosure,  deed in lieu
of foreclosure or otherwise (upon  acquisition,  an "REO Property");  (iii) such
funds or assets as from time to time are deposited in the  Certificate  Account;
(iv) the rights of the mortgagee  under all  insurance  policies with respect to
the Mortgage  Loans;  and (v) certain rights of the Depositor under the Mortgage
Loan Purchase Agreement relating to Mortgage Loan document delivery requirements
and the representations and warranties of the Mortgage Loan Seller regarding the
Mortgage Loans.

     The Certificates will consist of four classes to be designated as the Class
A Certificates, the Class B Certificates, the Class C Certificates and the Class
R  Certificates.  The  Class A  Certificates  will have an  initial  Certificate
Balance of  $____________,  which  represents ____% of the Initial Pool Balance;
the  Class  B  Certificates  will  have  an  initial   Certificate   Balance  of



                                      S-37
<PAGE>


$____________,  which represents ____% of the Initial Pool Balance;  the Class C
Certificates will have an initial  Certificate  Balance of $____________,  which
represents ___% of the Initial Pool Balance;  and the Class R Certificates  will
have a  Certificate  Balance of zero.  The  Certificate  Balance of any Class of
Certificates  outstanding  at any time  represents  the maximum amount which the
holders thereof are entitled to receive as distributions  allocable to principal
from the cash flow on the Mortgage Loans and the other assets in the Trust Fund.
On each Distribution Date, the respective  Certificate  Balances of the Class A,
Class B and Class C Certificates (the "Regular  Certificates") will in each case
be reduced by any amounts actually  distributed on such Class of Certificates on
such Distribution Date that are allocable to principal.

     Only the Class A and Class B Certificates (the "Offered  Certificates") are
offered   hereby.   The  Class  C  and  Class  R   Certificates   (the  "Private
Certificates") have not been registered under the Securities Act of 1933 and are
not offered  hereby.  [___________________________________,  has agreed with the
Depositor to purchase the Class C and,  except for a nominal  interest  therein,
the Class R Certificates.]

     The Class A Certificates will be issued,  maintained and transferred on the
book-entry records of DTC and its Participants in denominations of $1,000 and in
integral multiples  thereof.  The Class B Certificates will be issuable in fully
registered,  certificated  form in denominations  of $____________  and integral
multiples of $1,000 in excess thereof,  with one Class B Certificate  evidencing
an additional amount equal to the remainder of the initial  Certificate  Balance
of such Class.

     The Class A  Certificates  will  initially  be  represented  by one or more
global Certificates  registered in the name of the nominee of DTC. The Depositor
has  been  informed  by DTC that  DTC's  nominee  will be Cede & Co.  No Class A
Certificate  Owner will be entitled to receive a Definitive  Class A Certificate
representing its interest in such Class, except under the limited  circumstances
described in the Prospectus under  "Description of the  Certificates--Book-Entry
Registration and Definitive  Certificates".  Unless and until Definitive Class A
Certificates  are issued,  all  references  to actions by holders of the Class A
Certificates will refer to actions taken by DTC upon instructions  received from
Class A Certificate  Owners through its Participants,  and all references herein
to  payments,  notices,  reports  and  statements  to  holders  of the  Class  A
Certificates  will refer to payments  notices,  reports and statements to DTC or
Cede  &  Co.,  as  the  registered  holder  of the  Class  A  Certificates,  for
distribution  to  Class  A  Certificate   Owners  through  its  Participants  in
accordance with DTC procedures. See "Description of the Certificates--Book-Entry
Registration and Definitive Certificates" in the Prospectus.

     Until Definitive  Class A Certificates are issued,  interests in such Class
will be transferred on the book-entry  records of DTC and its Participants.  The
Class B  Certificates  may be  transferred  or  exchanged,  subject  to  certain
restrictions  on  the  transfer  of  such  Certificates  to  Plans  (see  "ERISA
Considerations" herein), at the offices of  ___________________________  located
at  ______________________________________________,  without  the payment of any
service  charges,  other than any tax or other  governmental  charge  payable in
connection therewith. ________________________ will initially serve as registrar
(in such capacity,  the  "Certificate  Registrar") for purposes of recording and
otherwise  providing for the  registration  of the Offered  Certificates  and of
transfers and exchanges of the Class B and, if issued,  the  Definitive  Class A
Certificates.

Distributions

     Method, Timing and  AmountMethod,TimingandAmount""3".  Distributions on the
Certificates  will be made by the Master  Servicer,  to the extent of  available
funds,  on the 25th day of each month or, if any such 25th day is not a business
day, then on the next  succeeding  business day,  commencing in _________  199__
(each, a  "Distribution  Date").  All such  distributions  (other than the final
distribution on any Certificate)  will be made to the persons in whose names the
Certificates  are registered at the close of business on each Record Date, which
will be the last  business  day of the  month  preceding  the month in which the
related  Distribution  Date occurs.  Each such distribution will be made by wire
transfer  in  immediately  available  funds  to  the  account  specified  by the
Certificateholder  at a bank  or  other  entity  having  appropriate  facilities
therefor, if such  Certificateholder will have provided the Master Servicer with
wiring instructions [no less than five business days prior to the related Record
Date  (which  wiring  instructions  may  be in  the  form  of a  standing  order
applicable  to all  subsequent  distributions)  and is the  registered  owner of
Certificates with an aggregate initial principal amount of at least $5,000,000],
or otherwise by check mailed to such  Certificateholder.  The final distribution
on any Certificate will be made in like manner,  but only upon  presentation and
surrender of such Certificate at the location that will be specified in a notice
of the pendency of such final distribution.  All distributions made with respect
to a Class of  Certificates  will be  allocated  pro rata among the  outstanding



                                      S-38
<PAGE>


Certificates of such Class based on their respective Percentage  Interests.  The
"Percentage  Interest"  evidenced  by any  Offered  Certificate  is equal to the
initial  denomination  thereof as of the Delivery  Date,  divided by the initial
Certificate Balance of the Class to which it belongs.

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

          (a) the total amount of all cash  received on the  Mortgage  Loans and
     any REO Properties that is on deposit in the Certificate  Account as of the
     related Determination Date, exclusive of:

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

          (ii) all principal  prepayments (together with related payments of the
               interest thereon and related  Prepayment  Premiums),  Liquidation
               Proceeds,  Insurance  Proceeds and other  unscheduled  recoveries
               received subsequent to the related Due Period, and

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

          (b) all P&I Advances made by the Master  Servicer with respect to such
     Distribution Date. See "Description of the Pooling  Agreements--Certificate
     Account" in the Prospectus.

     The "Due Period" for each  Distribution Date will be the period that begins
on the ______ day of the month  preceding  the month in which such  Distribution
Date  occurs and ends on the _____ day of the month in which  such  Distribution
Date occurs. For purposes of the discussion in the Prospectus, the Due Period is
also the Prepayment Period. The "Determination  Date" for each Distribution Date
is the  _______ day of the month in which such  Distribution  Date occurs or, if
any such ________ day is not a business day,  then the next  preceding  business
day.

     Priority.  On each  Distribution  Date,  for so long as the  Class A and/or
Class B  Certificates  are  outstanding,  the Master  Servicer  will  (except as
otherwise described under "--Termination" below) apply amounts on deposit in the
Certificate Account, to the extent of the Available  Distribution Amount, in the
following order of priority:

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

          (2)  _______________  to  distributions of principal to the holders of
               the Class A Certificates in an amount equal to the sum of (a) the
               product of (i) the Class A Certificates' Ownership Percentage (as
               calculated   immediately  prior  to  such   Distribution   Date),
               multiplied by (ii) the Scheduled  Principal  Distribution  Amount
               for  such  Distribution  Date,  plus (b) the  entire  Unscheduled
               Principal Distribution Amount for such Distribution Date (but not
               more than would be necessary to reduce the Certificate Balance of
               the Class A Certificates to zero);

          (3)  to  distributions  of  principal  to the  holders  of the Class A
               Certificates  in an amount equal to any Uncovered  Portion of the
               Certificate Balance of the Class A Certificates immediately prior
               to such Distribution Date;

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

          (5)  to  distributions  of  principal  to the  holders  of the Class B
               Certificates  in an amount equal to the sum of (a) the product of
               (i) the Class B Certificates' Ownership Percentage (as calculated
               immediately prior to such Distribution Date),  multiplied by (ii)
               the Scheduled Principal Distribution Amount for such Distribution
               Date,  plus (b) if the Class A  Certificates  have been  retired,



                                      S-39
<PAGE>



               then to the extent not distributed in retirement  thereof on such
               Distribution Date, the entire Unscheduled Principal  Distribution
               Amount  for such  Distribution  Date (but not more than  would be
               necessary  to  reduce  the  Certificate  Balance  of the  Class B
               Certificates to zero);

          (6)  to  distributions  of  principal  to the  holders  of the Class A
               Certificates  in an amount equal to any Uncovered  Portion of the
               Certificate Balance of the Class B Certificates immediately prior
               to such  Distribution  Date (but not more than would be necessary
               to reduce the Certificate  Balance of the Class A Certificates to
               zero);

          (7)  to  distributions  of  principal  to the  holders  of the Class B
               Certificates  in an amount equal to any Uncovered  Portion of the
               Certificate Balance of the Class B Certificates immediately prior
               to such Distribution  Date, net of any distributions of principal
               made  on  such  Distribution  Date  in  respect  of the  Class  A
               Certificates  as described in the  immediately  preceding  clause
               (6);

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

          (9)  to  distributions  of  principal  to the  holders  of the Class C
               Certificates in an amount equal to the product of (a) the Class C
               Certificates'  Ownership  Percentage (as  calculated  immediately
               prior to such Distribution Date), multiplied by (b) the Scheduled
               Principal Distribution Amount for such Distribution Date;

          (10) to  distributions  of principal to the holders of the  respective
               Classes of Regular  Certificates,  in alphabetical order of their
               Class designations  (i.e., A, B, C), in an aggregate amount equal
               to any Uncovered Portion of the Certificate  Balance of the Class
               C Certificates  immediately prior to such Distribution Date (but,
               in each  case,  not more than  would be  necessary  to reduce the
               related Certificate Balance to zero); and

          (11) to distributions to the holders of the Class R Certificates in an
               amount equal to the remaining  balance,  if any, of the Available
               Distribution Amount.

     Pass-Through  Rates.  The  Pass-Through  Rate applicable to the Class A and
Class B Certificates for the initial  Distribution  Date will equal _______% per
annum.  With  respect  to  any  Distribution  Date  subsequent  to  the  initial
Distribution  Date, the  Pass-Through  Rate for the Class A Certificates and the
Class B Certificates will equal the Weighted Average Effective Net Mortgage Rate
for such Distribution Date.

     [The  Pass-Through  Rate  applicable  to the Class C  Certificates  for any
Distribution  Date will equal the Weighted  Average  Effective Net Mortgage Rate
for such  Distribution  Date.  The Class R  Certificates  will have no specified
Pass-Through Rate.]

     The "Weighted  Average  Effective Net Mortgage Rate" for each  Distribution
Date is the weighted average of the applicable  Effective Net Mortgage Rates for
the Mortgage Loans,  weighted on the basis of their respective  Stated Principal
Balances   immediately  prior  to  such  Distribution   Date.  For  purposes  of
calculating   the  Weighted   Average   Effective  Net  Mortgage  Rate  for  any
Distribution  Date,  the  "applicable  Effective  Net  Mortgage  Rate"  for each
Mortgage Loan is: (a) if such  Mortgage Loan accrues  interest on the basis of a
360-day year consisting of twelve 30-day months (a "360/360 basis", which is the
basis of accrual for  interest on the Regular  Certificates),  the Net  Mortgage
Rate in effect for such Mortgage Loan as of the  commencement of the related Due
Period;  and (b) if such  Mortgage  Loan does not accrue  interest  on a 360/360
basis, the annualized rate at which interest would have to accrue during the one
month period  preceding  the Due Date for such  Mortgage Loan during the related
Due  Period on a  360/360  basis in order to  produce  the  aggregate  amount of
interest  (adjusted to the actual Net Mortgage Rate) accrued during such period.
The "Net Mortgage Rate" for each Mortgage Loan is equal to the related  Mortgage
Rate in effect from time to time less the Servicing Fee Rate.



                                      S-40
<PAGE>



     Distributable   Certificate   Interest.   The  "Distributable   Certificate
Interest" in respect of each Class of Regular Certificates for each Distribution
Date represents that portion of the Accrued  Certificate  Interest in respect of
such  Class of  Certificates  for  such  Distribution  Date  that is net of such
Class's  allocable share (calculated as described below) of the aggregate of any
Prepayment  Interest Shortfalls  resulting from voluntary principal  prepayments
made on the Mortgage  Loans during the related Due Period that are not offset by
Prepayment  Interest  Excesses  and  Prepayment  Premiums  collected  during the
related Due Period (the aggregate of such  Prepayment  Interest  Shortfalls that
are not so offset or covered,  as to such Distribution  Date, the "Net Aggregate
Prepayment Interest Shortfall").

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

     The portion of the Net  Aggregate  Prepayment  Interest  Shortfall  for any
Distribution  Date that is allocable to each Class of Regular  Certificates will
equal the  product  of (a) such Net  Aggregate  Prepayment  Interest  Shortfall,
multiplied  by (b) a  fraction,  the  numerator  of  which  is equal to 30 days'
interest  at  the  Pass-Through   Rate  applicable  to  such  Class  of  Regular
Certificates  for such  Distribution  Date  accrued on the  related  Certificate
Balance (net of any Uncovered Portion thereof) outstanding  immediately prior to
such  Distribution  Date,  and the  denominator  of  which  is equal to 30 days'
interest  at  the  Weighted  Average   Effective  Net  Mortgage  Rate  for  such
Distribution  Date  accrued on the  aggregate  Stated  Principal  Balance of the
Mortgage Pool outstanding immediately prior to such Distribution Date.

     Scheduled   Principal   Distribution   Amount  and  Unscheduled   Principal
Distribution  Amount.  The "Scheduled  Principal  Distribution  Amount" for each
Distribution  Date will equal the  aggregate  of the  principal  portions of all
Monthly  Payments,  including  Balloon  Payments,  due  during or, if and to the
extent not previously received or advanced and distributed to Certificateholders
on a preceding  Distribution Date, prior to the related Due Period, in each case
to the extent  paid by the related  borrower or advanced by the Master  Servicer
and included in the Available  Distribution  Amount for such Distribution  Date.
The Scheduled  Principal  Distribution Amount from time to time will include all
late  payments of  principal  made by a  borrower,  including  late  payments in
respect of a delinquent  Balloon Payment,  regardless of the timing of such late
payments,  except to the extent such late payments are otherwise reimbursable to
the Master Servicer for prior P&I Advances.

     The "Unscheduled  Principal Distribution Amount" for each Distribution Date
will equal the aggregate of: (a) all voluntary prepayments of principal received
on the  Mortgage  Loans  during  the  related  Due  Period;  and (b)  any  other
collections  (exclusive of payments by borrowers) received on the Mortgage Loans
and any REO  Properties  during the related  Due Period,  whether in the form of
Liquidation  Proceeds,  Insurance  Proceeds,  net income  from REO  Property  or
otherwise, that were identified and applied by the Master Servicer as recoveries
of previously unadvanced principal of the related Mortgage Loan.

     The   respective   amounts  which   constitute   the  Scheduled   Principal
Distribution  Amount  and  Unscheduled  Principal  Distribution  Amount  for any
Distribution Date are herein  collectively  referred to from time to time as the
"Distributable Principal".

     The "Ownership Percentage" evidenced by any Class of Certificates as of any
date of  determination  will equal a fraction,  expressed as a  percentage,  the
numerator  of  which  is  the  then   Certificate   Balance  of  such  Class  of
Certificates,  net (in  the  case of a Class  of  Regular  Certificates)  of any
Uncovered Portion of such Certificate  Balance,  and the denominator of which is
the then aggregate Stated Principal Balance of the Mortgage Pool.

     Certain Calculations with Respect to Individual Mortgage Loans. The "Stated
Principal  Balance" of each Mortgage Loan outstanding at any time represents the
principal  balance  of such  Mortgage  Loan  ultimately  due and  payable to the
Certificateholders.  The Stated  Principal  Balance of each  Mortgage  Loan will
initially equal the Cut-off Date Balance thereof and, on each Distribution Date,
will be reduced by the  portion of the  Distributable  Principal  for such date,
which in either case is attributable to such Mortgage Loan. 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  wherein the  related  borrower is the
debtor.  See "Certain  Legal Aspects of Mortgage  Loans--Foreclosure--Bankruptcy
Laws" in the Prospectus.



                                      S-41
<PAGE>



     For purposes of calculating  distributions on the Certificates,  as well as
the amount of  Servicing  Fees payable  each month,  each REO  Property  will be
treated as if there exists with respect thereto an outstanding mortgage loan (an
"REO  Loan"),  and all  references  to  "Mortgage  Loan",  "Mortgage  Loans" and
"Mortgage Pool" herein and in the Prospectus, when used in such context, will be
deemed to also be references to or to also include, as the case may be, any "REO
Loans". Each REO Loan will generally be deemed to have the same  characteristics
as its actual predecessor  Mortgage Loan, including the same adjustable or fixed
Mortgage  Rate (and,  accordingly,  the same Net Mortgage Rate and Effective Net
Mortgage  Rate) and the same  unpaid  principal  balance  and  Stated  Principal
Balance.  Amounts due on such predecessor  Mortgage Loan,  including any portion
thereof  payable or  reimbursable  to the Master  Servicer,  will continue to be
"due" in respect of the REO Loan; and amounts received in respect of the related
REO  Property,  net of  payments  to be made,  or  reimbursement  to the  Master
Servicer for payments previously advanced,  in connection with the operation and
management of such property, generally will be applied by the Master Servicer as
if received on the predecessor Mortgage Loan. However, notwithstanding the terms
of the predecessor  Mortgage Loan, the Monthly Payment "due" on an REO Loan will
in all cases, for so long as the related Mortgaged Property is part of the Trust
Fund, equal one month's interest thereon at the applicable Mortgage Rate.

Subordination

     The  rights of holders  of the Class B  Certificates  and each Class of the
Private Certificates  (collectively,  the "Subordinate Certificates") to receive
distributions  of amounts  collected or advanced on the  Mortgage  Loans will be
subordinated,  to the extent described  herein,  to the rights of holders of the
Class A Certificates  and each other Class of Subordinate  Certificates  with an
earlier  alphabetical  Class  designation.  This  subordination  is  intended to
enhance  the  likelihood  of  timely  receipt  by the  holders  of the  Class  A
Certificates  of the  full  amount  of all  Distributable  Certificate  Interest
payable in respect  of such  Certificates  on each  Distribution  Date,  and the
ultimate  receipt by such  holders of principal in an amount equal to the entire
Certificate  Balance  of the Class A  Certificates.  Similarly,  but to a lesser
degree,  this subordination is also intended to enhance the likelihood of timely
receipt by the  holders of the Class B  Certificates  of the full  amount of all
Distributable  Certificate  Interest payable in respect of such  Certificates on
each Distribution Date, and the ultimate receipt by such holders of principal in
an amount equal to the entire  Certificate  Balance of the Class B Certificates.
The protection afforded to the holders of each Class of Offered  Certificates by
means of the  subordination  of each other  Class of  Certificates  with a later
alphabetical Class  designation,  will be accomplished by the application of the
Available  Distribution  Amount on each Distribution Date in accordance with the
order of priority  described under  "--Distributions--Priority"  above. No other
form of Credit  Support will be available  for the benefit of the holders of the
Offered Certificates.

     Allocation  to  the  Class  A  Certificates,   for  so  long  as  they  are
outstanding,  of the entire Unscheduled  Principal  Distribution Amount for each
Distribution  Date will  generally  accelerate the  amortization  of the Class A
Certificates  relative to the actual  amortization of the Mortgage Loans. To the
extent that the Class A  Certificates  are  amortized  faster than the  Mortgage
Loans,  the percentage  interest  evidenced by the Class A  Certificates  in the
Trust Fund will be decreased (with a  corresponding  increase in the interest in
the Trust Fund evidenced by the Subordinate  Certificates),  thereby increasing,
relative to their respective  Certificate Balances,  the subordination  afforded
the Class A Certificates by the Subordinate  Certificates.  Following retirement
of the Class A Certificates, allocation to the Class B Certificates, for so long
as they are outstanding, of the entire Unscheduled Principal Distribution Amount
for each  Distribution  Date will  provide a similar  benefit  to such  Class of
Certificates as regards the relative amount of subordination afforded thereto by
the Private Certificates.

     Losses and other shortfalls  experienced with respect to the Mortgage Loans
will  not,  with  the  exception  of  any  Net  Aggregate   Prepayment  Interest
Shortfalls,  be applied to reduce either the Certificate Balance or the absolute
entitlement to interest of any Class of Regular  Certificates,  even though such
losses and shortfalls may cause one or more of such Classes to receive less than
the full amount of principal and interest to which it is entitled.  As a result,
the aggregate Stated  Principal  Balance of the Mortgage Pool at any time may be
less than the aggregate  Certificate Balance of the Regular  Certificates.  Such
deficit will be allocated to the respective Classes of Regular  Certificates (in
each case to the extent of its  Certificate  Balance)  in  reverse  alphabetical
order of their Class  designations  (i.e.,  C, B, A). Such  allocation  will not
reduce  the  Certificate  Balance of any such  Class and is  intended  solely to
identify the portion (the  "Uncovered  Portion") of the  Certificate  Balance of
each  such  Class for which  there is at such  time no  corresponding  principal
amount of Mortgage Loans.



                                      S-42
<PAGE>



P&I Advances

     [On the business day  immediately  preceding  each  Distribution  Date, the
Master Servicer will be obligated,  subject to the recoverability  determination
described in the next paragraph, to make advances (each, a "P&I Advance") out of
its own funds or, subject to the replacement  thereof as provided in the Pooling
and  Servicing  Agreement,  funds held in the  Certificate  Account that are not
required to be part of the Available  Distribution  Amount for such Distribution
Date, in an amount equal to the  aggregate of: (i) all Monthly  Payments (net of
the related Servicing Fee), other than Balloon  Payments,  which were due on the
Mortgage  Loans during the related Due Period and  delinquent  as of the related
Determination Date; (ii) in the case of each Mortgage Loan delinquent in respect
of its Balloon Payment as of the related  Determination Date, an amount equal to
30 days'  interest  thereon  at the  related  Mortgage  Rate in effect as of the
commencement  of the related Due Period (net of the related  Servicing Fee), but
only to the extent that the related mortgagor has not made a payment  sufficient
to cover such amount under any  forbearance  arrangement  or otherwise  that has
been included in the Available  Distribution  Amount for such Distribution Date;
and  (iii) in the case of each REO  Property,  an amount  equal to thirty  days'
imputed  interest with respect thereto at the related Mortgage Rate in effect as
of the  commencement  of the related  Due Period  (net of the related  Servicing
Fee),  but only to the extent  that such amount is not covered by any net income
from such REO Property  included in the Available  Distribution  Amount for such
Distribution  Date.  The Master  Servicer's  obligations to make P&I Advances in
respect of any Mortgage Loan or REO Property will continue  through  liquidation
of such Mortgage Loan or disposition of such REO Property, as the case may be.

     The Master Servicer will be entitled to recover any P&I Advance made out of
its own funds from any amounts  collected in respect of the Mortgage  Loan as to
which such P&I Advance was made, whether in the form of late payments, Insurance
Proceeds,    Liquidation    Proceeds   or   otherwise   ("Related    Proceeds").
Notwithstanding the foregoing, the Master Servicer will not be obligated to make
any P&I Advance that it determines in its reasonable  good faith judgment would,
if made,  not be  recoverable  out of Related  Proceeds (a  "Nonrecoverable  P&I
Advance"),  and the Master  Servicer will be entitled to recover any P&I Advance
that it so determines to be a Nonrecoverable P&I Advance out of general funds on
deposit   in   the    Certificate    Account.    See    "Description    of   the
Certificates--Advances  in Respect of  Delinquencies"  and  "Description  of the
Pooling Agreements--Certificate Account" in the Prospectus.

     In  connection  with  its  recovery  of any  P&I  Advance  or  reimbursable
servicing expense (each, an "Advance"),  the Master Servicer will be entitled to
retain, out of any amounts then on deposit in the Certificate Account,  interest
at  a  per  annum  rate  equal  to   ________________   (the  "Master   Servicer
Reimbursement  Rate"),  accrued on the amount of such Advance from the date made
to but not including the date of reimbursement.

     To the extent not  offset or  covered by amounts  otherwise  payable on the
Private Certificates,  interest accrued on outstanding Advances will result in a
reduction in amounts payable on the Class B Certificates;  and to the extent not
offset or covered by amounts  otherwise  payable on the Class B and the  Private
Certificates,  interest  accrued  on  outstanding  Advances  will  result  in  a
reduction in amounts payable on the Class A Certificates. To the extent that any
holder of an Offered  Certificate  must bear the cost of the  Master  Servicer's
Advances, the benefits of such Advances to such holder will be contingent on the
ability of such  holder to  reinvest  the  amounts  received as a result of such
Advances  at a rate of  return  equal to or  greater  than the  Master  Servicer
Reimbursement Rate.]

Reports to Certificateholders; Certain Available Information

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

     The Pooling and Servicing  Agreement  requires  that the [Master  Servicer]
[Trustee] make available at its offices primarily  responsible for servicing the
Mortgage Loans,  during normal  business  hours,  for review by any holder of an
Offered  Certificate,  originals or copies of, among other things, the following
items: (a) the Pooling and Servicing Agreement and any amendments  thereto,  (b)
all Distribution  Date Statements  delivered to holders of the relevant Class of



                                      S-43
<PAGE>



Offered  Certificates  since the Delivery Date,  (c) all officer's  certificates
delivered to the Trustee since the Delivery Date as described under "Description
of the Pooling Agreements--Evidence as to Compliance" in the Prospectus, (d) all
accountants'  reports  delivered  to the  Trustee  since  the  Delivery  Date as
described  under  "Description  of  the  Pooling   Agreements--Evidence   as  to
Compliance" in the Prospectus,  (e) the most recent property  inspection  report
prepared  by or on behalf of the Master  Servicer  in respect of each  Mortgaged
Property, (f) the most recent Mortgaged Property annual operating statements, if
any,  collected  by or on behalf  of the  Master  Servicer,  and (g) any and all
modifications,  waivers and  amendments  of the terms of a Mortgage Loan entered
into by the Master  Servicer.  Copies of any and all of the foregoing items will
be available from the [Master  Servicer]  [Trustee] upon request;  however,  the
[Master  Servicer]  [Trustee]  will be  permitted  to  require  payment of a sum
sufficient to cover the reasonable costs and expenses of providing such copies.

     Until  such  time  as  Definitive  Class A  Certificates  are  issued,  the
foregoing  information  will be available to Class A Certificate  Owners only to
the  extent  it is  forwarded  by or  otherwise  available  through  DTC and its
Participants.   Conveyance  of  notices  and  other  communications  by  DTC  to
Participants,  and by  Participants  to  Class  A  Certificate  Owners,  will be
governed by  arrangements  among them,  subject to any  statutory or  regulatory
requirements  as may be in effect from time to time.  The Master  Servicer,  the
Trustee,  the Depositor and the Certificate  Registrar are required to recognize
as  Certificateholders  only those persons in whose names the  Certificates  are
registered on the books and records of the  Certificate  Registrar.  The initial
registered  holder of the Class A Certificates will be Cede & Co. as nominee for
DTC.

Voting Rights

     At all times during the term of the Pooling and  Servicing  Agreement,  the
Voting  Rights  for the  series  offered  hereby  shall be  allocated  among the
respective  Classes  of  Certificateholders  in  proportion  to the  Certificate
Balances  of  their  Certificates  (net,  in the  case  of a  Class  of  Regular
Certificates,  of any  Uncovered  Portion of the related  Certificate  Balance).
Voting  Rights  allocated  to a Class of  Certificateholders  shall be allocated
among  such   Certificateholders  in  proportion  to  the  Percentage  Interests
evidenced  by  their   respective   Certificates.   See   "Description   of  the
Certificates--Voting Rights" in the Prospectus.

Termination

     The  obligations  created  by the  Pooling  and  Servicing  Agreement  will
terminate following the earliest of (i) the final payment (or advance in respect
thereof) or other  liquidation of the last Mortgage Loan or REO Property subject
thereto,  and (ii) the  purchase  of all of the  assets of the Trust Fund by the
Master  Servicer.  Written  notice of  termination  of the Pooling and Servicing
Agreement will be given to each  Certificateholder,  and the final  distribution
will be made only upon surrender and  cancellation  of the  Certificates  at the
office of the Certificate  Registrar or other location  specified in such notice
of termination.

     Any such  purchase  by the Master  Servicer of all the  Mortgage  Loans and
other  assets in the Trust Fund is  required  to be made at a price equal to the
excess of (a) the sum of (i) the  aggregate  Purchase  Price of all the Mortgage
Loans then  included in the Trust Fund and (ii) the fair market value of all REO
Properties  then  included  in the Trust Fund,  as  determined  by an  appraiser
mutually  agreed  upon by the  Master  Servicer  and the  Trustee,  over (b) the
aggregate of amounts  payable or  reimbursable  to the Master Servicer under the
Pooling and Servicing  Agreement.  Such purchase will effect early retirement of
the then outstanding Offered Certificates,  but the right of the Master Servicer
to effect such termination is subject to the requirement that the then aggregate
Stated  Principal  Balance of the Mortgage  Pool be less than __% of the Initial
Pool Balance.

     On the final  Distribution  Date,  the aggregate  amount paid by the Master
Servicer for the Mortgage Loans and other assets in the Trust Fund (if the Trust
Fund is to be terminated as a result of the purchase  described in the preceding
paragraph),  together  with all other  amounts  on  deposit  in the  Certificate
Account and not otherwise payable to a person other than the  Certificateholders
(see  "Description  of  the  Pooling  Agreements--Certificate  Account"  in  the
Prospectus), will be applied: first, to distributions of interest to the holders
of the Class A Certificates in an amount equal to all Distributable  Certificate
Interest in respect of the Class A Certificates for such  Distribution Date and,
to the extent not previously paid, for all prior Distribution Dates;  second, to
distributions  of  principal  to the holders of the Class A  Certificates  in an
amount equal to the sum of the  Certificate  Balance of the Class A Certificates
outstanding immediately prior to such Distribution Date; third, to distributions
of interest to the holders of the Class B Certificates in an amount equal to all



                                      S-44
<PAGE>



Distributable  Certificate  Interest in respect of the Class B Certificates  for
such  Distribution  Date and, to the extent not  previously  paid, for all prior
Distribution Dates;  fourth, to distributions of principal to the holders of the
Class B Certificates in an amount equal to the sum of the Certificate Balance of
the Class B  Certificates  outstanding  immediately  prior to such  Distribution
Date; and thereafter, to distributions to holders of the Private Certificates.

The Trustee

     ____________, a _____________________, will act as Trustee on behalf of the
Certificateholders.  [The Master  Servicer will be responsible  for the fees and
normal  disbursements  of the  Trustee.]  The offices of the  Trustee  primarily
responsible   for  the   administration   of  the  Trust  Fund  are  located  at
_____________________________.  See "Description of the Pooling  Agreements--the
Trustee",  "--Duties of the Trustee",  "--Certain Matters Regarding the Trustee"
and "--Resignation and Removal of the Trustee" in the Prospectus.

                       YIELD AND MATURITY CONSIDERATIONS

Yield Considerations

     General.  The yield on any  Offered  Certificate  will  depend  on: (i) the
Pass-Through  Rate in effect  from time to time for such  Certificate;  (ii) the
price paid for such  Certificate  and, if the price was other than par, the rate
and timing of payments of principal on such Certificate; and (iii) the aggregate
amount of distributions on such Certificate.

     Pass-Through  Rate.  The  Pass-Through  Rate  applicable  to  the  Class  A
Certificates and the Class B Certificates  for any Distribution  Date will equal
the Weighted Average Effective Net Mortgage Rate for such date. Accordingly, the
yield on the Offered  Certificates  will be sensitive to (x)  adjustments to the
Mortgage  Rates on the ARM Loans and (y) changes in the relative  composition of
the Mortgage Pool as a result of scheduled  amortization,  voluntary prepayments
and  involuntary  liquidations of the Mortgage  Loans.  See  "Description of the
Mortgage Pool" herein and "--Yield  Considerations--Rate and Timing of Principal
Payments" below.

     Rate and  Timing of  Principal  Payments.  The yield to  holders of Offered
Certificates that are purchased at a discount or premium will be affected by the
rate and timing of principal payments on such Certificates. As and to the extent
described  herein,  the  holders of each Class of Offered  Certificates  will be
entitled to receive on each  Distribution Date their allocable share (calculated
on the basis of the Ownership Percentage evidenced by such Class of Certificates
immediately prior to such date) of the Scheduled  Principal  Distribution Amount
for such Distribution  Date;  however,  the Unscheduled  Principal  Distribution
Amount for each Distribution  Date will be distributable  entirely in respect of
the Class A Certificates,  until the  Certificate  Balance thereof is reduced to
zero, and will  thereafter be  distributable  entirely in respect of the Class B
Certificates. See "Description of the Certificates--Distributions--Priority" and
"--Distributions--Scheduled   Principal   Distribution  Amount  and  Unscheduled
Principal  Distribution  Amount"  herein.  Consequently,  the rate and timing of
principal  payments on the Offered  Certificates will be directly related to the
rate and timing of  principal  payments on or in respect of the  Mortgage  Loans
(including  principal  prepayments  on the Mortgage  Loans  resulting  from both
voluntary prepayments by the mortgagors and involuntary liquidations).  The rate
and timing of principal  payments on the Mortgage Loans will in turn be affected
by the amortization  schedules thereof,  the dates on which Balloon Payments are
due and the rate and  timing of  principal  prepayments  and  other  unscheduled
collections thereon (including for this purpose,  collections made in connection
with liquidations of Mortgage Loans due to defaults, casualties or condemnations
affecting the Mortgaged  Properties,  or purchases of Mortgage  Loans out of the
Trust Fund).  Prepayments  and,  assuming the respective  stated  maturity dates
therefor have not occurred,  liquidations  and purchases of the Mortgage  Loans,
will result in distributions  on the Offered  Certificates of amounts that would
otherwise  be  distributed  over  the  remaining  terms of the  Mortgage  Loans.
Defaults on the Mortgage  Loans,  particularly  at or near their stated maturity
dates, may result in significant delays in payments of principal on the Mortgage
Loans  (and,  accordingly,  on the Offered  Certificates)  while  work-outs  are
negotiated  or  foreclosures  are  completed.  See  "Servicing  of the  Mortgage
Loans--Modifications,  Waivers and  Amendments"  herein and  "Description of the
Pooling  Agreements--Realization  Upon  Defaulted  Mortgage  Loans" and "Certain
Legal Aspects of Mortgage Loans--Foreclosure" in the Prospectus.

     The  extent  to  which  the  yield to  maturity  of any  Class  of  Offered
Certificates may vary from the anticipated  yield will depend upon the degree to
which they are purchased at a discount or premium and when,  and to what degree,



                                      S-45
<PAGE>



payments of  principal  on the Mortgage  Loans are in turn  distributed  on such
Certificates.   An  investor  should  consider,  in  the  case  of  any  Offered
Certificate  purchased  at a discount,  the risk that a slower than  anticipated
rate of principal payments on the Mortgage Loans could result in an actual yield
to such  investor that is lower than the  anticipated  yield and, in the case of
any  Offered  Certificate  purchased  at a premium,  the risk that a faster than
anticipated  rate of principal  payments could result in an actual yield to such
investor that is lower than the  anticipated  yield.  In general,  the earlier a
payment  of  principal  on the  Mortgage  Loans  is  distributed  on 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  (to the extent  distributable  on such  investor's
Offered  Certificates)  occurring  at a rate  higher  (or  lower)  than the rate
anticipated  by the  investor  during any  particular  period would not be fully
offset by a subsequent  like  reduction  (or  increase) in the rate of principal
payments.  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.

     The yield to  maturity  of Offered  Certificates  that are  purchased  at a
discount or premium will be similarly  affected by payments of principal thereon
made with funds in excess of the Distributable Principal to which the holders of
such Certificates may be then entitled.  As described herein under  "Description
of the  Certificates--Distributions--Priority",  if there  exists  an  Uncovered
Portion  of  the  Certificate  Balance  of any  Class  of  Regular  Certificates
outstanding  immediately  prior to a Distribution  Date,  distributions  will be
made, to the extent of the lesser of available funds and such Uncovered Portion,
in reduction of the Certificate Balance(s) of such Class of Regular Certificates
and  each  other  Class  of  Regular  Certificates,  if  any,  with  an  earlier
alphabetical   Class   designation,   in   alphabetical   order  of  such  Class
designations.  Accordingly,  losses incurred in respect of the Mortgage Pool, to
the extent creating an Uncovered Portion of the Certificate Balance of the Class
C Certificates,  could speed  amortization of the Offered  Certificates,  to the
extent described  above,  beyond any positive effect on such  amortization  that
would  generally  result  from  liquidations  of  Mortgage  Loans prior to their
maturity.

     Losses and  Shortfalls.  The yield to holders of the  Offered  Certificates
will also depend on the extent to which such  holders  are  required to bear the
effects of any losses or  shortfalls  on the  Mortgage  Loans.  Losses and other
shortfalls on the Mortgage  Loans will,  with the exception of any Net Aggregate
Prepayment Interest Shortfalls, generally be borne: first, by the holders of the
Private  Certificates,  to the  extent of  amounts  otherwise  distributable  in
respect  of  their  Certificates;   second,  by  the  holders  of  the  Class  B
Certificates,  to the extent of amounts  otherwise  distributable  in respect of
their  Certificates;  and last, by the holders of the Class A  Certificates.  As
more     fully     described     herein     under     "Description     of    the
Certificates--Distributions--Distributable  Certificate Interest", Net Aggregate
Prepayment Interest Shortfalls will generally be borne by the respective Classes
of Certificateholders on a pro rata basis.

     Certain  Relevant  Factors.  The rate and timing of principal  payments and
defaults and the  severity of losses on the Mortgage  Loans may be affected by a
number of factors, including, without limitation, prevailing interest rates, the
terms of the  Mortgage  Loans  (for  example,  Prepayment  Premiums,  adjustable
Mortgage  Rates and  amortization  terms that  require  balloon  payments),  the
demographics and relative  economic vitality of the areas in which the Mortgaged
Properties  are located and the  general  supply and demand for rental  units in
such areas, the quality of management of the Mortgaged Properties, the servicing
of the Mortgage Loans,  possible changes in tax laws and other opportunities for
investment.  See "Risk  Factors--The  Mortgage  Loans" and  "Description  of the
Mortgage   Pool"  herein  and  "Yield  and  Maturity   Considerations--Principal
Prepayments" in the Prospectus.

     The rate of  prepayment  on the  Mortgage  Pool is likely to be affected by
prevailing  market interest rates for mortgage loans of a comparable  type, term
and risk level.  When the  prevailing  market  interest rate is below a mortgage
coupon,  a borrower  may have an increased  incentive to refinance  its mortgage
loan.  Although  most of the Mortgage  Loans are ARM Loans,  adjustments  to the
Mortgage  Rates thereon will  generally be limited by lifetime  and/or  periodic
caps and floors and, in each case, will be based on the related Index (which may
not rise and fall consistently with mortgage interest rates then available) plus
the related  Gross Margin  (which may be different  from margins then offered on
adjustable rate mortgage loans). See "Description of the Mortgage  Pool--Certain
Payment  Characteristics"  and "--The Index" herein.  As a result,  the Mortgage
Rates on the ARM Loans at any time may not be comparable  to  prevailing  market
interest rates. In addition,  as prevailing  market interest rates decline,  and
without  regard to  whether  the  Mortgage  Rates on the ARM Loans  decline in a
manner consistent  therewith,  related borrowers 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 a different index,



                                      S-46
<PAGE>



margin  or rate cap or floor on  another  adjustable  rate  mortgage  loan.  The
Mortgage  Loans may be  prepaid at any time and,  in ____  cases  (approximately
_____% of the Initial Pool Balance),  may be prepaid in whole or in part without
payment of a Prepayment Premium.

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

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

     Delay in Payment of Distributions.  Because monthly  distributions will not
be made to  Certificateholders  until a date  that is  scheduled  to be at least
_____ days and as many as ______ days  following  the Due Dates for the Mortgage
Loans during the related Due 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--Priority"  herein,  if the  portion  of the
Available  Distribution  Amount  distributable  in respect of interest on either
Class  of  Offered  Certificates  on any  Distribution  Date  is less  than  the
Distributable  Certificate  Interest then payable for such Class,  the shortfall
will be  distributable  to holders of such Class of  Certificates  on subsequent
Distribution  Dates, to the extent of available  funds.  Any such shortfall will
not bear interest,  however,  and will therefore  negatively affect the yield to
maturity of such Class of Certificates for so long as it is outstanding.

Weighted Average Life

     The weighted average life of an Offered  Certificate  refers to the average
amount of time that will elapse from the date of its issuance  until each dollar
allocable to principal of such  Certificate is distributed to the investor.  The
weighted  average life of an 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 by the  availability  of any amounts  other
than Distributable  Principal to amortize the Certificate  Balance of its Class.
As and to the  extent  described  herein,  the  holders of each Class of Offered
Certificates  will be  entitled  to  receive  on each  Distribution  Date  their
allocable share (calculated on the basis of the Ownership  Percentage  evidenced
by such Class of Certificates  immediately  prior to such date) of the Scheduled
Principal   Distribution  Amount  for  such  Distribution  Date;  however,   the
Unscheduled  Principal  Distribution  Amount for each  Distribution Date will be
distributable  entirely  in  respect  of the  Class A  Certificates,  until  the
Certificate  Balance  thereof  is  reduced  to  zero,  and  will  thereafter  be
distributable  entirely in respect of the Class B Certificates.  In addition, as
and to the extent  described  herein,  distributions  in respect of an Uncovered
Portion of the Certificate Balance of any Class of Regular  Certificates will be
applied,  to  the  extent  of  such  Uncovered  Portion,  in  reduction  of  the
Certificate  Balance(s)  of such  Class of Regular  Certificates  and each other
Class of  Regular  Certificates,  if any,  with an  earlier  alphabetical  Class
designation, in alphabetical order of such Class designations.  See "Description
of the  Certificates--Distributions--Priority"  and  "--Distributions--Scheduled
Principal  Distribution Amount and Unscheduled  Principal  Distribution  Amount"
herein.  As a consequence  of the  foregoing,  the weighted  average life of the
Class A Certificates will be shorter, and the weighted average life of the Class
B Certificates may be longer,  than would otherwise be the case if Distributable
Principal and any other  amounts  being applied in reduction of the  Certificate
Balances of the Regular  Certificates were being distributed on a pro rata basis
among the respective Classes thereof.

     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 each of
the following  tables,  the column headed "0%" assumes that none of the Mortgage
Loans is prepaid before maturity.  The columns headed "___%", "___%", "___%" and
"___%"  assume that  prepayments  on the Mortgage  Loans are made at those CPRs.
There is no assurance,  however,  that  prepayments  of the Mortgage  Loans will



                                      S-47
<PAGE>



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

     The following  tables  indicate the  percentage of the initial  Certificate
Balance of each Class of Offered  Certificates  that would be outstanding  after
each of the dates shown at various CPRs and the  corresponding  weighted average
life of each such Class of Offered  Certificates.  The tables have been prepared
on the basis of the following  assumptions,  among others: (i) scheduled monthly
payments of principal and interest on the Mortgage Loans will be timely received
(with no  defaults)  and  will be  distributed  on the  25th  day of each  month
commencing  in  ________  199___;  (ii) the  Mortgage  Rate in  effect  for each
Mortgage  Loan as of the  Cut-off  Date will remain in effect (a) in the case of
each Fixed Rate Loan, to maturity  and, (b) in the case of each ARM Loan,  until
its next  Interest  Rate  Adjustment  Date,  when a new Mortgage Rate that is to
remain in effect to  maturity  will be  calculated  reflecting  the value of the
related Index as of ________,  199__,  subject to such Mortgage  Loan's lifetime
and/or  periodic rate caps and floors,  if any;  (iii) all Mortgage Loans accrue
and pay interest on a 360/360  basis;  (iv) the monthly  principal  and interest
payment due for each Mortgage  Loan on the first Due Date  following the Cut-off
Date will  continue  to be due (a) in the case of each Fixed Rate Loan,  on each
Due Date  until  maturity  and (b) in the case of each ARM Loan,  until its next
Payment  Adjustment  Date, when a new payment that is to be due on each Due Date
until maturity will be calculated  reflecting the appropriate  Mortgage Rate and
remaining  amortization  term;  (v) principal  prepayments on the Mortgage Loans
will be received on their  respective Due Dates at the respective CPRs set forth
in the tables, and there will be no Net Aggregate Prepayment Interest Shortfalls
in connection therewith;  and (vi) the Mortgage Loan Seller will not be required
to repurchase any Mortgage  Loan, and the Master  Servicer will not exercise its
option to purchase all the Mortgage Loans and thereby cause an early termination
of the Trust Fund.  To the extent that the Mortgage  Loans have  characteristics
that differ from those  assumed in preparing  the tables set forth  below,  each
Class of the Offered  Certificates may mature earlier or later than indicated by
the tables.  It is highly  unlikely  that the Mortgage  Loans will prepay at any
constant rate until  maturity or that all the Mortgage  Loans will prepay at the
same rate. In addition,  variations in the actual prepayment  experience and the
balance  of the  Mortgage  Loans  that  prepay  may  increase  or  decrease  the
percentages of initial  Certificate  Balances (and weighted average lives) shown
in the  following  tables.  Such  variations  may  occur  even  if  the  average
prepayment  experience of the Mortgage  Loans were to equal any of the specified
CPR percentages.

     Investors are urged to conduct their own analyses of the rates at which the
Mortgage Loans may be expected to prepay.

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



                                      S-48
<PAGE>



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

<TABLE>
<CAPTION>

     Date                                         0%           %           %           %          %
     ----                                         --          --          --          --         --
     <S>                                         <C>         <C>         <C>         <C>        <C>  
     Delivery Date...........................    100.0       100.0       100.0       100.0      100.0
     _________ 25, 1996......................
     _________ 25, 1997......................
     _________ 25, 1998......................
     _________ 25, 1999......................
     _________ 25, 2000......................
     _________ 25, 2001......................
     _________ 25, 2002......................
     _________ 25, 2003......................
     Weighted Average Life (years)(A)........

</TABLE>

- --------

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



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


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


<TABLE>
<CAPTION>

     Date                                         0%           %           %           %          %
     ----                                         --          --          --          --         --
     <S>                                         <C>         <C>         <C>         <C>        <C>  
     Delivery Date...........................    100.0       100.0       100.0       100.0      100.0
     _________ 25, 1996......................
     _________ 25, 1997......................
     _________ 25, 1998......................
     _________ 25, 1999......................
     _________ 25, 2000......................
     _________ 25, 2001......................
     _________ 25, 2002......................
     _________ 25, 2003......................
     _________ 25, 2004......................     
     Weighted Average Life (years)(A)........

</TABLE>


- --------

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

[The following disclosure is applicable to Stripped Interest Certificates...



                                      S-49
<PAGE>



Yield Sensitivity of the Class S Certificates

     The  yield to  maturity  of the  Class S  Certificates  will be  especially
sensitive to the prepayment,  repurchase and default  experience on the Mortgage
Loans,  which may  fluctuate  significantly  from time to time.  A rapid rate of
principal payments will have a material negative effect on the yield to maturity
of the Class S  Certificates.  There can be no assurance that the Mortgage Loans
will  prepay  at any  particular  rate.  Prospective  investors  in the  Class S
Certificates should fully consider the associated risks, including the risk that
such investors may not fully recover their initial investment.

     The  following   table  indicates  the  sensitivity  to  various  rates  of
prepayment on the Mortgage Loans of the annual aggregate payments of interest on
the Class S Certificates  and the pre-tax yields to maturity on a corporate bond
equivalent basis of the Class S Certificates. Such calculations are based on the
assumptions  described on page __ hereof and that the Class S  Certificates  are
purchased on  _____________,  at an assumed  aggregate  purchase  price equal to
$____________ (which includes accrued interest from ____________).



               Projected Annual Aggregate Payments of Interest and
                    Pre-Tax Yield on the Class S Certificates
                                 (in thousands)


<TABLE>
<CAPTION>

Twelve consecutive
Distribution Dates                                  Percentages of [Prepayment speed model]
                                    ----------------------------------------------------------------------------
    ending                               %               %               %               %               %
    ------                          ------------    ------------    ------------    ------------    ------------
     <S>                            <C>             <C>             <C>             <C>             <C>
     ________ 25, 1996.......
     ________ 25, 1997.......
     ________ 25, 1998.......
     ________ 25, 1999.......
     ________ 25, 2000.......
     ________ 25, 2001.......
     ________ 25, 2002.......
     ________ 25, 2003.......
     ________ 25, 2004.......
     ________ 25, 2005.......
     ________ 25, 2006.......
     ________ 25, 2007.......
     Total Payments..........
     Pre-Tax Yield...........

</TABLE>


     The pre-tax  yields set forth in the  preceding  table were  calculated  by
determining the monthly discount rates that, when applied to the assumed streams
of cash flows to be paid on the Class S Certificates, would cause the discounted
present  value  of such  assumed  stream  of cash  flows to  equal  the  assumed
aggregate  purchase price of such  Certificates  and by converting  such monthly
rates to corporate bond equivalent  rates.  Such  calculation does not take into
account  shortfalls  in  collection  of interest  due to  prepayments  (or other
liquidations) on the Mortgage Loans or the interest rates at which investors may
be able to  reinvest  funds  received  by them as  distributions  on the Class S
Certificates  and  consequently  does not  purport to reflect  the return on any
investment  in the  Class  S  Certificates  when  such  reinvestment  rates  are
considered.  Such calculation  does not presume receipt of any  distributions in
respect of Prepayment Premiums.

     The  characteristics of the Mortgage Loans may differ from those assumed in
preparing  the table above.  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 S  Certificates  will  correspond to the
cash flow  shown  herein  or that the  aggregate  purchase  price of the Class S
Certificates will be as assumed.  [Describe prepayment speed model] In addition,
it is unlikely that any Mortgage  Loan will prepay at the specified  percentages
of  [Prepayment  speed model] until  maturity or that all of the Mortgage  Loans
will prepay at the same rate.  The 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



                                      S-50
<PAGE>



investors.  Investors  must  make  their  own  decisions  as to the  appropriate
prepayment  assumptions  to be used in deciding  whether to purchase the Class S
Certificates.]

                                 USE OF PROCEEDS

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

                     CERTAIN FEDERAL INCOME TAX CONSEQUENCES

     Upon the  issuance of the Offered  Certificates,  Cadwalader,  Wickersham &
Taft, counsel to the Depositor, will deliver its opinion generally to the effect
that,  assuming  compliance  with all  provisions  of the Pooling and  Servicing
Agreement,  for federal  income tax  purposes,  the Trust Fund will qualify as a
REMIC under the Code.

     For federal income tax purposes,  the Class R Certificates will be the sole
class of "residual  interests" in the REMIC and the Class A, Class B and Class C
Certificates will be the "regular interests" in the REMIC and will be treated as
debt instruments of the REMIC.

     See  "Certain   Federal   Income  Tax   Consequences--Federal   Income  Tax
Consequences for REMIC Certificates" in the Prospectus.

     The Class  _____  Certificates  [may]  [will not] be treated as having been
issued with  original  issue  discount  for  federal  income tax  purposes.  The
prepayment  assumption  that will be used in determining  the rate of accrual of
original issue discount, market discount and premium, if any, for federal income
tax purposes will be based on the assumption  that subsequent to the date of any
determination  the  Mortgage  Loans  will  prepay at a rate  equal to ___% [CPR]
[SPA].  No  representation  is made that the Mortgage  Loans will prepay at that
rate or at any other rate. See "Certain Federal Income Tax Consequences--Federal
Income   Tax   Consequences   for  REMIC   Certificates--Taxation   of   Regular
Certificates--Original Issue Discount" in the Prospectus.

     The Class _____ Certificates may be treated for federal income tax purposes
as  having  been  issued at a  premium.  Whether  any  holder of such a class of
Certificates  will be treated as holding a  certificate  with  amortizable  bond
premium  will  depend  on  such  Certificateholder's   purchase  price  and  the
distributions  remaining  to be  made  on such  Certificate  at the  time of its
acquisition  by such  Certificateholder.  Holders of such class of  Certificates
should  consult their own tax advisors  regarding the  possibility  of making an
election  to  amortize   such   premium.   See  "Certain   Federal   Income  Tax
Consequences--Federal  Income Tax Consequences for REMIC  Certificates--Taxation
of Regular Certificates--Premium" in the Prospectus.

     The  Offered  Certificates  will be treated as  "qualifying  real  property
loans" within the meaning of Section  593(d) of the Code[,  assets  described in
Section  7701(a)(19)(C) of the Code] and "real estate assets" within the meaning
of Section  856(c)(5)(A)  of the Code generally in the same  proportion that the
assets  of the REMIC  underlying  such  Certificates  would be so  treated.  [In
addition,  the Offered  Certificates will be "obligation(s)  ... which ... [are]
principally  secured by an  interest  in real  property"  within the  meaning of
Section  860G(a)(3)(C)  of the Code  generally  to the extent that such  Offered
Certificates  are treated as "real estate assets" under Section  856(c)(5)(A) of
the Code.  Moreover,  the Offered  Certificates will be "obligation[s] ... which
 ...  [are]  principally  secured by an  interest  in real  property"  within the
meaning of Section  860G(a)(3)(C) of the Code.] [The Offered  Certificates  will
not be considered to represent an interest in "loans ...  secured by an interest
in real property" within the meaning of Section  7701(a)(19)(C)(v) of the Code.]
See "Certain  Federal Income Tax  Consequences--Federal  Income Tax Consequences
for REMIC Certificates--Status of REMIC Certificates" in the Prospectus.

     For further  information  regarding the federal income tax  consequences of
investing  in  the  Class  A  Certificates,  see  "Certain  Federal  Income  Tax
Consequences--Federal  Income Tax  Consequences  for REMIC  Certificates" in the
Prospectus.



                                      S-51
<PAGE>



                              ERISA CONSIDERATIONS

     A  fiduciary  of any  employee  benefit  plan or other  retirement  plan or
arrangement, including individual retirement accounts and annuities, Keogh plans
and  collective  investment  funds and  insurance  company  general and separate
accounts in which such plans,  accounts or  arrangements  are invested,  that is
subject to the  Employee  Retirement  Income  Security  Act of 1974,  as amended
("ERISA"),  or Section 4975 of the Code (each, a "Plan") should carefully review
with its legal advisors whether the purchase or holding of Offered  Certificates
could  give  rise  to a  transaction  that  is  prohibited  or is not  otherwise
permitted either under ERISA or Section 4975 of the Code or whether there exists
any statutory or administrative exemption applicable thereto.

     [The U.S.  Department  of Labor issued to The Chase  Manhattan  Corporation
(formerly  known as  Chemical  Banking  Corporation)  an  individual  prohibited
transaction exemption, Prohibited Transaction Exemption 90-33 (the "Exemption"),
which  generally  exempts from the  application  of the  prohibited  transaction
provisions  of  Section  406 of ERISA,  and the  excise  taxes  imposed  on such
prohibited  transactions  pursuant  to  Sections  4975(a)  and (b) of the  Code,
certain transactions,  among others,  relating to the servicing and operation of
mortgage pools, such as the Mortgage Pool, and the purchase, sale and holding of
mortgage   pass-through   certificates,   such  as  the  Class  A  Certificates,
underwritten by an Underwriter (as hereinafter  defined),  provided that certain
conditions  set forth in the  Exemption  are  satisfied.  For  purposes  of this
Section "ERISA  Considerations",  the term  "Underwriter"  shall include (a) The
Chase Manhattan Corporation, (b) any person directly or indirectly,  through one
or more intermediaries,  controlling, controlled by or under common control with
The Chase Manhattan  Corporation  [(such as Chase Securities Inc.)], and (c) any
member  of the  underwriting  syndicate  or  selling  group  of  which a  person
described in (a) or (b) is a manager or  co-manager  with respect to the Class A
Certificates.

     The Exemption sets forth six general conditions which must be satisfied for
a  transaction  involving  the  purchase,  sale  and  holding  of  the  Class  A
Certificates  to  be  eligible  for  exemptive  relief  thereunder.  First,  the
acquisition of the Class A  Certificates  by a Plan must be on terms that are at
least as favorable to the Plan as they would be in an  arm's-length  transaction
with an unrelated party. Second, the rights and interests evidenced by the Class
A Certificates must not be subordinated to the rights and interests evidenced by
the other certificates of the same trust. Third, the Class A Certificates at the
time of  acquisition  by the  Plan  must be rated  in one of the  three  highest
generic rating  categories by Standard & Poor's  ("Standard & Poor's"),  Moody's
Investors Service,  Inc.  ("Moody's"),  Duff & Phelps Credit Rating Co. ("Duff &
Phelps") or Fitch Investors Service, Inc. ("Fitch").  Fourth, the Trustee cannot
be an affiliate of any other member of the "Restricted Group", which consists of
any  Underwriter,   the  Depositor,   the  Master  Servicer,  the  Trustee,  any
sub-servicer, and any mortgagor with respect to Mortgage Loans constituting more
than 5% of the aggregate  unamortized principal balance of the Mortgage Loans as
of the date of initial  issuance of the Class A Certificates.  Fifth, the sum of
all payments  made to and retained by the  Underwriter  must  represent not more
than reasonable compensation for underwriting the Class A Certificates;  the sum
of all payments made to and retained by the Depositor pursuant to the assignment
of the Mortgage  Loans to the Trust Fund must  represent  not more than the fair
market  value  of such  obligations;  and the  sum of all  payments  made to and
retained by the Master  Servicer and any  sub-servicer  must  represent not more
than reasonable  compensation  for such person's  services under the Pooling and
Servicing  Agreement and reimbursement of such person's  reasonable  expenses in
connection  therewith.  Sixth, the investing Plan must be an accredited investor
as defined in Rule  501(a)(1)  of  Regulation D of the  Securities  and Exchange
Commission under the Securities Act of 1933, as amended.

     Because the Class A Certificates are not subordinated to any other Class of
Certificates,  the second  general  condition set forth above is satisfied  with
respect to such  Certificates.  It is a condition of the issuance of the Class A
Certificates    that    they    be    rated    not    lower    than    "__"   by
_______________________________________.  As of the  Delivery  Date,  the fourth
general  condition set forth above will be satisfied with respect to the Class A
Certificates.  A  fiduciary  of  a  Plan  contemplating  purchasing  a  Class  A
Certificate in the secondary market must make its own determination that, at the
time of such purchase,  the Class A  Certificates  continue to satisfy the third
and  fourth  general   conditions  set  forth  above.  A  fiduciary  of  a  Plan
contemplating purchasing a Class A Certificate,  whether in the initial issuance
of such Certificates or in the secondary market, must make its own determination
that the  first,  fifth and sixth  general  conditions  set forth  above will be
satisfied with respect to such Class A Certificate.

     [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



                                      S-52
<PAGE>



to the Plan's  acquisition of Class A  Certificates;  and (iii)  certificates in
such other  investment  pools must have been  purchased by investors  other than
Plans  for at  least  one  year  prior  to any  Plan's  acquisition  of  Class A
Certificates.  [The  Depositor  has  confirmed  to its  satisfaction  that  such
requirements have been satisfied as of the date hereof.]]

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

     If certain  specific  conditions of the Exemption are also  satisfied,  the
Exemption  may provide an exemption  from the  restrictions  imposed by Sections
406(b)(1) and (b)(2) of ERISA and the taxes imposed by Section  4975(c)(1)(E) of
the Code in  connection  with (1) the  direct  or  indirect  sale,  exchange  or
transfer of Class A Certificates in the initial issuance of Certificates between
the Depositor or an Underwriter and a Plan when the person who has discretionary
authority or renders  investment  advice with respect to the  investment of Plan
assets in such Certificates is (a) a mortgagor with respect to 5% or less of the
fair market  value of the  Mortgage  Loans or (b) an affiliate of such a person,
(2) the direct or indirect acquisition or disposition in the secondary market of
Class A Certificates  by a Plan and (3) the holding of Class A Certificates by a
Plan.  Further,  if certain specific  conditions of the Exemption are satisfied,
the Exemption may provide an exemption from the restrictions imposed by Sections
406(a),  406(b) and 407(a) of ERISA,  and the taxes imposed by Sections  4975(a)
and (b) of the Code by reason of Section 4975(c) of the Code for transactions in
connection with the servicing, management and operation of the Mortgage Pool.

     Before  purchasing  a Class A  Certificate,  a  fiduciary  of a Plan should
itself confirm that (i) the Class A Certificates  constitute  "certificates" for
purposes of the Exemption and (ii) the specific and general  conditions  and the
other requirements set forth in the Exemption would be satisfied. In addition to
making its own  determination  as to the  availability  of the exemptive  relief
provided in the Exemption,  the Plan fiduciary  should consider the availability
of any other prohibited  transaction  exemptions.  See "ERISA Considerations" in
the Prospectus.  A purchaser of a Class A Certificate should be aware,  however,
that even if the conditions  specified in one or more  exemptions are satisfied,
the scope of relief  provided by an exemption may not cover all acts which might
be construed as prohibited transactions.]

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

     Any Plan fiduciary  considering  whether to purchase an Offered Certificate
on behalf of a Plan should consult with its counsel  regarding the applicability
of the fiduciary  responsibility and prohibited  transaction provisions of ERISA
and the Code to such investment.

     The sale of Certificates to a Plan is in no respect a representation by the
Depositor  or  Underwriter   that  this  investment  meets  all  relevant  legal
requirements  with respect to investments  by Plans  generally or any particular
Plan,  or that  this  investment  is  appropriate  for  Plans  generally  or any
particular Plan.



                                      S-53
<PAGE>



                                LEGAL INVESTMENT

     [As long as the Class A  Certificates  are rated in one of the two  highest
rating  categories  by at least one  nationally  recognized  statistical  rating
organization,  the  Class  A  Certificates  will  constitute  "mortgage  related
securities"  within the meaning of the Secondary Mortgage Market Enhancement Act
of 1984 ("SMMEA"),  and as such will be 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 whose  authorized  investments are subject to state regulation to the same
extent that,  under  applicable law,  obligations  issued by or guaranteed as to
principal  and  interest by the United  States or any agency or  instrumentality
thereof  constitute  legal  investments for such entities.  Pursuant to SMMEA, a
number of States enacted  legislation on or prior to the October 3, 1991 cut-off
for such enactments limiting the legal investment  authority of certain entities
(in particular, insurance companies) to invest in "mortgage related securities."
Accordingly,  such  securities will  constitute  legal  investments for entities
subject to such legislation only to the extent provided therein.

     SMMEA also amended the legal  investment  authority of  federally-chartered
depository  institutions as follows:  federal savings and loan  associations and
federal savings banks may invest in, sell or otherwise deal in "mortgage related
securities"  without limitation as to the percentage of their assets represented
thereby, federal credit unions may invest in such securities, and national banks
may  purchase  such  securities  for their  own  account  without  regard to the
limitations generally applicable to investment securities set forth in 12 U.S.C.
Section 24 (Seventh), subject in each case to such regulations as the applicable
federal regulatory authority may prescribe.]

     [The Class B Certificates  will not be "mortgage  related  securities"  for
purposes of SMMEA. As a result, the appropriate  characterization of the Class B
Certificates under various legal investment  restrictions,  and thus the ability
of investors subject to these restrictions to purchase the Class B Certificates,
is subject to significant interpretive uncertainties.]

     [Except as to the status of the Class A Certificates  as "mortgage  related
securities," no] [No]  representation is made as to the proper  characterization
of the Offered Certificates for legal investment purposes, financial institution
regulatory  purposes,  or other  purposes,  or as to the  ability of  particular
investors to purchase the Offered Certificates under applicable legal investment
or other restrictions.  All institutions whose investment activities are subject
to legal investment laws and  regulations,  regulatory  capital  requirements or
review by regulatory authorities should consult with their own legal advisors in
determining whether and to what extent the Offered Certificates constitute legal
investments   for  them  or  are  subject  to   investment,   capital  or  other
restrictions.

     See "Legal Investment" in the Prospectus.

                             METHOD OF DISTRIBUTION

     Subject to the terms and conditions set forth in the Underwriting Agreement
between the  Depositor and the  Underwriter,  the Offered  Certificates  will be
purchased from the Depositor by the Underwriter,  an affiliate of the Depositor,
upon  issuance.  Proceeds  to  the  Depositor  from  the  sale  of  the  Offered
Certificates, before deducting expenses payable by the Depositor estimated to be
approximately  $_______,  will be _______% of the initial aggregate  Certificate
Balance thereof, plus accrued interest.

     Distribution  of the Offered  Certificates  will be made by the Underwriter
from time to time in negotiated  transactions  or otherwise at varying prices to
be determined at the time of sale. The Underwriter may effect such  transactions
by selling the Offered  Certificates to or through dealers, and such dealers may
receive  compensation  in the form of  underwriting  discounts,  concessions  or
commissions  from the  Underwriter.  In connection with the purchase and sale of
the  Offered  Certificates,  the  Underwriter  may be  deemed  to have  received
compensation  from the  Depositor  in the form of  underwriting  discounts.  The
Underwriter  and any  dealers  that  participate  with  the  Underwriter  in the
distribution of the Offered  Certificates  may be deemed to be underwriters  and
any profit on the resale of the Offered  Certificates  positioned by them may be
deemed to be underwriting  discounts and commissions under the Securities Act of
1933, as amended (the "Securities Act").



                                      S-54
<PAGE>



     Purchasers of the Offered  Certificates,  including dealers, may, depending
on the facts and circumstances of such purchases, be deemed to be "underwriters"
within the meaning of the Securities  Act in connection  with reoffers and sales
by them of Offered  Certificates.  Certificateholders  should consult with their
legal advisors in this regard prior to any such reoffer or sale.

     The Depositor also has been advised by the Underwriter that it, through one
or more of its  affiliates,  currently  intends to make a market in the  Offered
Certificates;  however,  it has no obligation to do so, any market making may be
discontinued  at any time and there can be no  assurance  that an active  public
market for the Offered  Certificates  will develop.  See "Risk  Factors--Limited
Liquidity" herein and "Risk Factors--Secondary Market" in the Prospectus.

     [If and to the  extent  required  by  applicable  law or  regulation,  this
Prospectus  Supplement  and the  Prospectus  will be used by the  Underwriter in
connection  with offers and sales related to  market-making  transactions in the
Offered Certificates in which the Underwriter acts as principal. The Underwriter
may  also act as agent in such  transactions.  Sales  may be made at  negotiated
prices determined at the time of sale.]

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

                                  LEGAL MATTERS

     Certain  legal  matters  will be  passed  upon  for the  Depositor  and the
Underwriter by Cadwalader, Wickersham & Taft, New York, New York.

                                     RATING

     It is a condition to issuance  that the Class A  Certificates  be rated not
lower than "__", and the Class B  Certificates  be rated not lower than "__", by
____________________________________.

     A securities  rating on mortgage  pass-through  certificates  addresses the
likelihood  of the  receipt by holders  thereof  of  payments  to which they are
entitled. The rating takes into consideration the credit quality of the mortgage
pool,  structural and legal aspects  associated with the  certificates,  and the
extent to which the payment  stream from the  mortgage  pool is adequate to make
payments   required  under  the   certificates.   The  ratings  on  the  Offered
Certificates do not, however, constitute a statement regarding the likelihood or
frequency of  prepayments  (whether  voluntary or  involuntary)  on the Mortgage
Loans,   [The   following   disclosure  is   applicable  to  Stripped   Interest
Certificates...  or the possibility that as a result of prepayments investors in
the Class S Certificates may realize a lower than anticipated  yield or may fail
to recover fully their initial investment.]

     There can be no assurance as to whether any rating  agency not requested to
rate the Offered  Certificates will nonetheless issue a rating to either or both
Classes  thereof  and,  if so,  what such  rating or ratings  would be. A rating
assigned to either Class of Offered Certificates by a rating agency that has not
been  requested by the Depositor to do so may be lower than the rating  assigned
thereto by ___________________________.

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



                                      S-55
<PAGE>



                         INDEX OF PRINCIPAL DEFINITIONS


360/360 basis....................................................S-40
Accrued Certificate Interest.....................................S-41
Advance..........................................................S-43
ARM Loans..............................................S-2, S-8, S-23
Available Distribution Amount..............................S-12, S-39
Balloon Payment.............................................S-9, S-23
Certificate Balance...............................................S-2
Certificate Registrar............................................S-38
Certificates.................................................S-1, S-7
Class.............................................................S-1
Class A Certificate Owner.........................................S-7
Class S Certificate...............................................S-2
Code.............................................................S-18
Constant Prepayment Rate.........................................S-47
CPR..............................................................S-47
Custodian........................................................S-33
Cut-off Date.................................................S-1, S-7
Cut-off Date LTV Ratio...........................................S-29
Debt Service Coverage Ratio......................................S-29
Definitive Class A Certificate....................................S-7
Delivery Date................................................S-2, S-7
Depositor....................................................S-1, S-7
Determination Date...............................................S-39
Distributable Certificate Interest.........................S-14, S-41
Distributable Principal....................................S-13, S-41
Distribution Date.....................................S-2, S-11, S-38
Distribution Date Statement......................................S-43
DTC...............................................................S-7
Due Date..........................................................S-8
Due Period.................................................S-11, S-39
Effective Net Mortgage Rate................................S-11, S-40
ERISA......................................................S-18, S-52
ERISA Considerations.............................................S-38
Exemption........................................................S-52
Fixed Rate Loans.......................................S-2, S-8, S-23
Form 8-K.........................................................S-34
Gross Margin......................................................S-8
Index..................................................S-2, S-8, S-23
Initial Pool Balance..............................................S-1
Interest Rate Adjustment Date.....................................S-8
Master Servicer...................................................S-7
Master Servicer Reimbursement Rate.........................S-16, S-43
Monthly Payments.............................................S-2, S-8
Mortgage.........................................................S-22
Mortgage File....................................................S-33
Mortgage Loan Purchase Agreement............................S-8, S-31
Mortgage Loan Seller.............................S-2, S-7, S-23, S-31
Mortgage Loans....................................................S-1
Mortgage Note....................................................S-22
Mortgage Pool.....................................................S-1
Mortgage Rate................................................S-2, S-8
Mortgaged Property..........................................S-8, S-22
Net Aggregate Prepayment Interest Shortfall................S-13, S-41
Net Mortgage Rate..........................................S-11, S-40
Net Operating Income.............................................S-29
Nonrecoverable P&I Advance.......................................S-43
Offered Certificates...................................S-1, S-7, S-38
Ownership Percentage.......................................S-14, S-41
P&I Advance................................................S-16, S-43
Participants......................................................S-7
Pass-Through Rate.................................................S-2
Payment Adjustment Date...........................................S-9
Percentage Interest..............................................S-39
Permitted Investments............................................S-36
Plan.......................................................S-18, S-52
Pooling and Servicing Agreement............................S-10, S-37
Prepayment Interest Excess.................................S-13, S-36
Prepayment Interest Shortfall..............................S-13, S-36
Prepayment Premiums..............................................S-23
Private Certificates........................................S-7, S-38
Purchase Price...................................................S-33
Rating Agencies..................................................S-18
Record Date......................................................S-11
Related Proceeds.................................................S-43
REMIC.............................................................S-3
Regular Certificates...................................S-3, S-7, S-38
REO Loan.........................................................S-42
REO Property...............................................S-14, S-37
Scheduled Principal Distribution Amount....................S-13, S-41
Securities Act...................................................S-54
Servicing Fee....................................................S-35
Servicing Fee Rate...............................................S-35
SMMEA......................................................S-18, S-54
Stated Principal Balance...................................S-11, S-41
Subordinate Certificates...................................S-17, S-42
Trustee...........................................................S-7
Trust Fund..................................................S-1, S-10
Uncovered Portion..........................................S-10, S-42
Underwriter.......................................................S-1
Unscheduled Principal Distribution Amount..................S-14, S-41
Weighted Average Effective Net Mortgage Rate...............S-11, S-40



                                      S-56
<PAGE>



                                     ANNEX A

                  CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS








<PAGE>



                           CHASE COMMERCIAL MORTGAGE
                                SECURITIES CORP.

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

                              Class A and Class B

                       Multifamily Mortgage Pass-Through

                                  Certificates
                                 Series 199_-_
                           Variable Pass-Through Rate


                                   ___________
                          
                              PROSPECTUS SUPPLEMENT
                          
                          
                                __________, 199_
                          
                                   ___________
                          
                          
                            [Chase Securities Inc.]
                          
                          



     No  dealer,  salesman  or  other  person  has been  authorized  to give any
information  or to make any  representations  not  contained in this  Prospectus
Supplement  and  the  accompanying  Prospectus  and,  if  given  or  made,  such
information or representations must not be relied upon as having been authorized
by the  Depositor or by the  Underwriter.  This  Prospectus  Supplement  and the
accompanying Prospectus do not constitute an offer to sell, or a solicitation of
an offer to buy, the securities  offered hereby to anyone in any jurisdiction in
which the person making such offer or  solicitation is not qualified to do so or
to anyone to whom it is unlawful to make any such offer or solicitation. Neither
the delivery of this Prospectus  Supplement and the accompanying  Prospectus nor
any sale made hereunder shall,  under any  circumstances,  create an implication
that  information  herein or therein is correct as of any time since the date of
this Prospectus Supplement or the accompanying Prospectus.




                     TABLE OF CONTENTS
                                                        Page
                   Prospectus Supplement


Summary...................................................S-7

Risk Factors.............................................S-20
Description of the Mortgage Pool.........................S-22
Servicing of the Mortgage Loans..........................S-35
Description of the Certificates..........................S-37

Yield and Maturity Considerations........................S-45
Use of Proceeds..........................................S-51
Certain Federal Income Tax Consequences..................S-51
ERISA Considerations.....................................S-52

Legal Investment.........................................S-54
Method of Distribution...................................S-54
Legal Matters............................................S-55
Rating...................................................S-55

                         Prospectus

Available Information.......................................3
Incorporation of Certain Information by Reference...........4
Summary of Prospectus.......................................9
Risk Factors...............................................17
Description of the Trust Funds.............................24
Yield and Maturity Considerations..........................29
The Depositor..............................................35
Use of Proceeds............................................35
Description of the Certificates............................35
Description of the Pooling Agreements......................43
Description of Credit Support..............................58
Certain Legal Aspects of Mortgage Loans....................60
Certain Federal Income Tax Consequences....................70
State Tax Considerations...................................96
ERISA Considerations.......................................96
Legal Investment...........................................98
Method of Distribution.....................................99
Legal Matters.............................................101
Financial Information.....................................101
Rating....................................................101
Index of Principal Definitions............................102





<PAGE>

                                   PROSPECTUS

                       Mortgage Pass-Through Certificates
                              (Issuable in Series)

                   Chase Commercial Mortgage Securities Corp.
                                   (Depositor)

                                    --------

         The mortgage  pass-through  certificates  (the "Offered  Certificates")
offered hereby and by the supplements  hereto (each, a "Prospectus  Supplement")
will be offered  from time to time in series.  The Offered  Certificates  of any
series,  together  with any other  mortgage  pass-through  certificates  of such
series, are collectively referred to herein as the "Certificates".

         Each series of Certificates  will represent in the aggregate the entire
beneficial  ownership  interest in a trust fund (with respect to any series, the
"Trust  Fund")  consisting  primarily  of a segregated  pool (a "Mortgage  Asset
Pool") of  various  types of  multifamily  or  commercial  mortgage  loans  (the
"Mortgage  Loans"),  mortgage-backed  securities ("MBS") that evidence interests
in,  or that  are  secured  by  pledges  of,  one or more of  various  types  of
multifamily or commercial mortgage loans, or a combination of Mortgage Loans and
MBS (collectively, "Mortgage Assets"). If so specified in the related Prospectus
Supplement,  the Trust Fund for a series of Certificates  may include letters of
credit, insurance policies,  guarantees,  reserve funds or other types of credit
support, or any combination  thereof (with respect to any series,  collectively,
"Credit Support"),  and currency or interest rate exchange  agreements and other
financial  assets,  or any  combination  thereof  (with  respect to any  series,
collectively,  "Cash Flow  Agreements").  See  "Description of the Trust Funds",
"Description of the Certificates" and "Description of Credit Support".

         The Depositor  does not intend to list any of the Offered  Certificates
on any securities  exchange and has not made any other arrangement for secondary
trading of the Offered  Certificates.  There will have been no public market for
the Certificates of any series prior to the offering  thereof.  No assurance can
be given that such a market will  develop as a result of such an  offering.  See
"Risk Factors".

         See "Risk Factors"  beginning on page 17 of this Prospectus for certain
factors to be considered in purchasing the Offered Certificates.
                                                  (cover continued on next page)
                                    --------

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

         The Offered  Certificates  of any series may be offered  through one or
more different  methods,  including  offerings through  underwriters,  which may
include  Chase  Securities  Inc., an affiliate of the  Depositor,  as more fully
described  under  "Method  of  Distribution"  and  in  the  related   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
such series.

                   The date of this Prospectus is May 28, 1996



<PAGE>



(cover continued)

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

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

         No series of  Certificates  will represent an obligation of or interest
in the  Depositor  or  any  of its  affiliates,  except  to the  limited  extent
described  herein  and  in  the  related  Prospectus  Supplement.   Neither  the
Certificates  of any series nor the assets in any Trust Fund will be  guaranteed
or insured by any governmental agency or instrumentality or by any other person,
unless otherwise  provided in the related Prospectus  Supplement.  The assets in
each  Trust  Fund will be held in trust for the  benefit  of the  holders of the
related series of Certificates (the "Certificateholders")  pursuant to a Pooling
Agreement, as more fully described herein.

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

         If so  provided  in the  related  Prospectus  Supplement,  one or  more
elections  may be made to treat the related  Trust Fund or a designated  portion
thereof as a "real estate mortgage  investment  conduit" (a "REMIC") for federal
income tax purposes. See "Certain Federal Income Tax Consequences".


                                      -2-
<PAGE>

                              PROSPECTUS SUPPLEMENT

         As  more  particularly  described  herein,  the  Prospectus  Supplement
relating to each series of Offered  Certificates  will, among other things,  set
forth,  as and to the  extent  appropriate:  (i) a  description  of the class or
classes of such Offered  Certificates,  including  the payment  provisions  with
respect to each such class,  the aggregate  principal  amount of each such class
(the  "Certificate  Balance"),  the rate at which interest  accrues from time to
time,  if at all, with respect to each such class (the  "Pass-Through  Rate") or
the method of determining  such rate, and whether  interest with respect to each
such class will accrue from time to time on its aggregate  principal amount or a
specified notional amount, if at all; (ii) information with respect to any other
classes of Certificates of the same series;  (iii) the respective dates on which
distributions are to be made; (iv) information as to the assets constituting the
related Trust Fund, including the general characteristics of the assets included
therein,  including  the  Mortgage  Assets and any Credit  Support and Cash Flow
Agreements (with respect to the Certificates of any series, the "Trust Assets");
(v) the circumstances, if any, under which the related Trust Fund may be subject
to early termination;  (vi) additional information with respect to the method of
distribution  of such  Offered  Certificates;  (vii)  whether  one or more REMIC
elections  will be made  and the  designation  of the  "regular  interests"  and
"residual interests" in each REMIC to be created;  (viii) the initial percentage
ownership  interest in the related  Trust Fund to be  evidenced by each class of
Certificates of such series; (ix) information  concerning the trustee (as to any
series,  the "Trustee") of the related Trust Fund; (x) if the related Trust Fund
includes Mortgage Loans,  information  concerning the master servicer (as to any
series,  the "Master  Servicer") and any special servicer (as to any series, the
"Special  Servicer") of such Mortgage Loans;  (xi)  information as to the nature
and  extent  of  subordination  of any  class of  Certificates  of such  series,
including  a class of  Offered  Certificates;  and (xii)  whether  such  Offered
Certificates will be initially issued in definitive or book-entry form.


                              AVAILABLE INFORMATION

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

         No person has been  authorized to give any  information  or to make any
representation  not  contained  in this  Prospectus  and any related  Prospectus
Supplement and, if given or made, such information or representation must not be
relied  upon.  This  Prospectus  and any related  Prospectus  Supplement  do not
constitute an offer to sell or a solicitation  of an offer to buy any securities
other than the Offered Certificates,  or an offer of the Offered Certificates to
any  person in any state or other  jurisdiction  in which  such  offer  would be
unlawful.  The  delivery  of this  Prospectus  at any time does not  imply  that
information herein is correct as of any time subsequent to its date; however, if
any  material  change  occurs  while this  Prospectus  is  required by law to be
delivered, this Prospectus will be amended or supplemented accordingly.

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


                                      -3-
<PAGE>

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


                INCORPORATION OF CERTAIN INFORMATION BY REFERENCE

         There are  incorporated  herein by reference  all documents and reports
filed or  caused  to be filed by the  Depositor  with  respect  to a Trust  Fund
pursuant to Section 13(a),  13(c), 14 or 15(d) of the Exchange Act, prior to the
termination of an offering of Offered Certificates evidencing interests therein.
The Depositor will provide or cause to be provided without charge to each person
to whom this  Prospectus is delivered in connection  with the offering of one or
more  classes  of Offered  Certificates,  upon  written or oral  request of such
person,  a copy  of any or all  documents  or  reports  incorporated  herein  by
reference, in each case to the extent such documents or reports relate to one or
more of such  classes of such Offered  Certificates,  other than the exhibits to
such documents (unless such exhibits are specifically  incorporated by reference
in such  documents).  Requests to the Depositor should be directed in writing to
its  principal  executive  offices at 380  Madison  Avenue,  New York,  New York
10017-2951,  Attention:  President,  or by  telephone  at  (212)  622-3510.  The
Depositor has determined  that its financial  statements will not be material to
the offering of any Offered Certificates.



                                      -4-
<PAGE>


                                                  TABLE OF CONTENTS

<TABLE>
<CAPTION>
                                                                                                               Page
<S>                                                                                                             <C>

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

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

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

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

RISK FACTORS.....................................................................................................17
         Secondary Market........................................................................................17
         Limited Assets..........................................................................................17
         Prepayments; Average Life of Certificates; Yields.......................................................18
         Limited Nature of Ratings...............................................................................19
         Risks Associated with Certain Mortgage Loans and Mortgaged Properties...................................20
         Balloon Payments; Borrower Default......................................................................20
         Credit Support Limitations..............................................................................21
         Leases and Rents........................................................................................21
         Environmental Risks.....................................................................................22
         Special Hazard Losses...................................................................................22
         ERISA Considerations....................................................................................23
         Certain Federal Tax Considerations Regarding Residual Certificates......................................23
         Certain Federal Tax Considerations Regarding Original Issue Discount....................................23
         Book-Entry Registration.................................................................................23
         Delinquent and Non-Performing Mortgage Loans............................................................24

DESCRIPTION OF THE TRUST FUNDS...................................................................................24
         General.................................................................................................24
         Mortgage Loans..........................................................................................24
                  General........................................................................................24
                  Default and Loss Considerations with Respect to the Mortgage Loans.............................25
                  Payment Provisions of the Mortgage Loans.......................................................26
                  Mortgage Loan Information in Prospectus Supplements............................................27
         MBS  27
         Certificate Accounts....................................................................................28
         Credit Support..........................................................................................28
         Cash Flow Agreements....................................................................................28

YIELD AND MATURITY CONSIDERATIONS................................................................................29
         General.................................................................................................29
         Pass-Through Rate.......................................................................................29
         Payment Delays..........................................................................................29
         Certain Shortfalls in Collections of Interest...........................................................29
         Yield and Prepayment Considerations.....................................................................30
         Weighted Average Life and Maturity......................................................................31
         Controlled Amortization Classes and Companion Classes...................................................32
         Other Factors Affecting Yield, Weighted Average Life and Maturity.......................................33
                  Balloon Payments; Extensions of Maturity.......................................................33
                  Negative Amortization..........................................................................33
</TABLE>


                                      -5-
<PAGE>
<TABLE>
<CAPTION>
<S>                                                                                                             <C>
                  Foreclosures and Payment Plans.................................................................34
                  Losses and Shortfalls on the Mortgage Assets...................................................34
                  Additional Certificate Amortization............................................................34
                  Optional Early Termination.....................................................................35

THE DEPOSITOR....................................................................................................35

USE OF PROCEEDS..................................................................................................35

DESCRIPTION OF THE CERTIFICATES..................................................................................35
         General.................................................................................................35
         Distributions...........................................................................................36
         Distributions of Interest on the Certificates...........................................................37
         Distributions of Principal on the Certificates..........................................................37
         Distributions on the Certificates in Respect of Prepayment Premiums or in Respect of
              Equity Participations..............................................................................38
         Allocation of Losses and Shortfalls.....................................................................38
         Advances in Respect of Delinquencies....................................................................38
         Reports to Certificateholders...........................................................................39
         Voting Rights...........................................................................................41
         Termination.............................................................................................41
         Book-Entry Registration and Definitive Certificates.....................................................42

DESCRIPTION OF THE POOLING AGREEMENTS............................................................................43
         General.................................................................................................43
         Assignment of Mortgage Loans; Repurchases...............................................................44
         Representations and Warranties; Repurchases.............................................................45
         Collection and Other Servicing Procedures...............................................................45
         Sub-Servicers...........................................................................................46
         Special Servicers.......................................................................................46
         Certificate Account.....................................................................................46
                  General........................................................................................46
                  Deposits.......................................................................................47
                  Withdrawals....................................................................................48
         Modifications, Waivers and Amendments of Mortgage Loans.................................................50
         Realization Upon Defaulted Mortgage Loans...............................................................50
         Hazard Insurance Policies...............................................................................52
         Due-on-Sale and Due-on-Encumbrance Provisions...........................................................52
         Servicing Compensation and Payment of Expenses..........................................................53
         Evidence as to Compliance...............................................................................53
         Certain Matters Regarding the Master Servicer and the Depositor.........................................54
         Events of Default.......................................................................................55
         Rights Upon Event of Default............................................................................55
         Amendment...............................................................................................56
         List of Certificateholders..............................................................................56
         The Trustee.............................................................................................56
         Duties of the Trustee...................................................................................56
         Certain Matters Regarding the Trustee...................................................................57
         Resignation and Removal of the Trustee..................................................................57

DESCRIPTION OF CREDIT SUPPORT....................................................................................58
         General.................................................................................................58
</TABLE>


                                       -6-
<PAGE>
<TABLE>
<CAPTION>

<S>                                                                                                             <C>
         Subordinate Certificates................................................................................58
         Cross-Support Provisions................................................................................58
         Insurance or Guarantees with Respect to Mortgage Loans..................................................59
         Letter of Credit........................................................................................59
         Certificate Insurance and Surety Bonds..................................................................59
         Reserve Funds...........................................................................................59
         Credit Support with respect to MBS......................................................................60

CERTAIN LEGAL ASPECTS OF MORTGAGE LOANS..........................................................................60
         General.................................................................................................60
         Types of Mortgage Instruments...........................................................................60
         Leases and Rents........................................................................................61
         Personalty..............................................................................................61
         Foreclosure.............................................................................................61
                  General........................................................................................61
                  Judicial Foreclosure...........................................................................62
                  Equitable Limitations on Enforceability of Certain Provisions..................................62
                  Non-Judicial Foreclosure/Power of Sale.........................................................62
                  Public Sale....................................................................................62
                  Rights of Redemption...........................................................................63
                  Anti-Deficiency Legislation....................................................................64
                  Leasehold Risks................................................................................64
                  Cooperative Shares.............................................................................64
         Bankruptcy Laws.........................................................................................65
         Environmental Risks.....................................................................................67
         Due-on-Sale and Due-on-Encumbrance......................................................................68
         Subordinate Financing...................................................................................68
         Default Interest and Limitations on Prepayments.........................................................69
         Applicability of Usury Laws.............................................................................69
         Soldiers' and Sailors' Civil Relief Act of 1940.........................................................69

CERTAIN FEDERAL INCOME TAX CONSEQUENCES..........................................................................70
Federal Income Tax Consequences for REMIC Certificates...........................................................70
General..........................................................................................................70
Status of REMIC Certificates.....................................................................................70
Qualification as a REMIC.........................................................................................71
         Taxation of Regular Certificates........................................................................73
                  General........................................................................................73
                  Original Issue Discount........................................................................73
                  Acquisition Premium............................................................................75
                  Variable Rate Regular Certificates.............................................................75
                  Deferred Interest..............................................................................76
                  Market Discount................................................................................77
                  Premium........................................................................................77
                  Election to Treat All Interest Under the Constant Yield Method.................................78
                  Sale or Exchange of Regular Certificates.......................................................78
                  Treatment of Losses............................................................................79
         Taxation of Residual Certificates.......................................................................79
                  Taxation of REMIC Income.......................................................................79
                  Basis and Losses...............................................................................80
                  Treatment of Certain Items of REMIC Income and Expense.........................................81
                  Limitations on Offset or Exemption of REMIC Income.............................................82

</TABLE>


                                      -7-
<PAGE>

<TABLE>
<S>                                                                                                             <C>
                  Tax-Related Restrictions on Transfer of Residual Certificates..................................83
                  Sale or Exchange of a Residual Certificate.....................................................85
                  Mark to Market Regulations.....................................................................86
         Taxes That May Be Imposed on the REMIC Pool.............................................................86
                  Prohibited Transactions........................................................................86
                  Contributions to the REMIC Pool After the Startup Day..........................................86
                  Net Income from Foreclosure Property...........................................................86
         Liquidation of the REMIC Pool...........................................................................87
         Administrative Matters..................................................................................87
         Limitations on Deduction of Certain Expenses............................................................87
         Taxation of Certain Foreign Investors...................................................................88
                  Regular Certificates...........................................................................88
                  Residual Certificates..........................................................................88
         Backup Withholding......................................................................................89
         Reporting Requirements..................................................................................89

Federal Income Tax Consequences For Certificates As To Which No Remic Election Is Made...........................89
         Standard Certificates...................................................................................89
                  General........................................................................................89
                  Tax Status.....................................................................................90
                  Premium and Discount...........................................................................91
                  Recharacterization of Servicing Fees...........................................................91
                  Sale or Exchange of Standard Certificates......................................................92
         Stripped Certificates...................................................................................92
                  General........................................................................................92
                  Status of Stripped Certificates................................................................94
                  Taxation of Stripped Certificates..............................................................94
         Reporting Requirements and Backup Withholding...........................................................95
         Taxation of Certain Foreign Investors...................................................................96

STATE AND OTHER TAX CONSIDERATIONS...............................................................................96

ERISA CONSIDERATIONS.............................................................................................96
         General.................................................................................................96
         Plan Asset Regulations..................................................................................97
         Administrative Exemptions...............................................................................97
         Unrelated Business Taxable Income; Residual Certificates................................................97

LEGAL INVESTMENT.................................................................................................98

METHOD OF DISTRIBUTION...........................................................................................99

LEGAL MATTERS...................................................................................................101

FINANCIAL INFORMATION...........................................................................................101

RATING..........................................................................................................101

INDEX OF PRINCIPAL DEFINITIONS..................................................................................102
</TABLE>

                                      -8-

<PAGE>

                              SUMMARY OF PROSPECTUS

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

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

Depositor....................  Chase  Commercial  Mortgage  Securities  Corp., a
                               wholly-owned  subsidiary of Chemical  Bank, a New
                               York bank.  Later this year, The Chase  Manhattan
                               Bank (National  Association)  will be merged with
                               and into  Chemical  Bank and  Chemical  Bank will
                               then change its name to The Chase Manhattan Bank.
                               See "The Depositor".

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

Special Servicer.............  One or more special  servicers  (each, a "Special
                               Servicer"),  if any, for a series of Certificates
                               will be named, or the circumstances under which a
                               Special   Servicer  will  be  appointed  will  be
                               described,  in the related Prospectus Supplement.
                               A Special Servicer for any series of Certificates
                               may  be an  affiliate  of  the  Depositor  or the
                               Master Servicer.  See "Description of the Pooling
                               Agreements--Special Servicers".

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

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

A. Mortgage Assets...........  The  Mortgage  Assets with respect to each series
                               of  Certificates  will, in general,  consist of a
                               pool  of  loans   (collectively,   the  "Mortgage
                               Loans")   secured   by  liens  on,  or   security
                               interests   in,   (i)   residential    properties
                               consisting    of   five   or   more   rental   or
                               cooperatively-owned  dwelling  units or by shares
                               allocable   to  a  number   of  such   units  and
                               proprietary  leases   appurtenant   thereto  (the
                               "Multifamily    Properties")   or   (ii)   office
                               buildings,  shopping  centers,  retail stores and
                               establishments,  hotels or motels, nursing homes,

                                      -9-
<PAGE>

                               hospitals    or   other    health-care    related
                               facilities,    mobile   home   parks,   warehouse
                               facilities,       mini-warehouse      facilities,
                               self-storage   facilities,   industrial   plants,
                               parking lots, mixed use or various other types of
                               income-producing  properties or  unimproved  land
                               (the "Commercial Properties"). If so specified in
                               the related Prospectus  Supplement,  a Trust Fund
                               may include  Mortgage  Loans  secured by liens on
                               real  estate  projects  under  construction.  The
                               Mortgage  Loans will not be guaranteed or insured
                               by the  Depositor  or any of its  affiliates  or,
                               unless   otherwise   provided   in  the   related
                               Prospectus Supplement, by any governmental agency
                               or  instrumentality or by any other person. If so
                               specified in the related  Prospectus  Supplement,
                               some   Mortgage   Loans  may  be   delinquent  or
                               non-performing  as of the date the related  Trust
                               Fund is formed.

                               As and to the  extent  described  in the  related
                               Prospectus  Supplement,  a Mortgage  Loan (i) may
                               provide for no accrual of interest or for accrual
                               of  interest  thereon  at  an  interest  rate  (a
                               "Mortgage  Rate")  that is fixed over its term or
                               that  adjusts  from time to time,  or that may be
                               converted  at the  borrower's  election  from  an
                               adjustable  to a fixed  Mortgage  Rate, or from a
                               fixed to an adjustable  Mortgage  Rate,  (ii) may
                               provide  for level  payments  to  maturity or for
                               payments   that  adjust  from  time  to  time  to
                               accommodate  changes in the  Mortgage  Rate or to
                               reflect the occurrence of certain events, and may
                               permit negative amortization,  (iii) may be fully
                               amortizing    or    partially    amortizing    or
                               non-amortizing, with a balloon payment due on its
                               stated  maturity date, (iv) may prohibit over its
                               term or for a certain period  prepayments  and/or
                               require   payment   of  a  premium   or  a  yield
                               maintenance  penalty in  connection  with certain
                               prepayments  and (v) may provide for  payments of
                               principal,  interest  or both,  on due dates that
                               occur  monthly,  quarterly,  semi-annually  or at
                               such  other  interval  as  is  specified  in  the
                               related Prospectus  Supplement.  Unless otherwise
                               provided  in the related  Prospectus  Supplement,
                               each  Mortgage  Loan  will  have had a  principal
                               balance at  origination  of not less than $25,000
                               and an original term to maturity of not more than
                               40  years.   Unless  otherwise  provided  in  the
                               related Prospectus  Supplement,  no Mortgage Loan
                               will  have  been  originated  by  the  Depositor;
                               however, some or all of the Mortgage Loans in any
                               Trust  Fund  may  have  been   originated  by  an
                               affiliate of the Depositor.  See  "Description of
                               the Trust Funds--Mortgage Loans".

                               If and to the  extent  specified  in the  related
                               Prospectus  Supplement,  the Mortgage Assets with
                               respect  to a  series  of  Certificates  may also
                               include,  or  consist  of, (i)  private  mortgage
                               participations,       mortgage       pass-through
                               certificates or other mortgage-backed  securities
                               or (ii) certificates insured or guaranteed by the
                               Federal Home Loan Mortgage Corporation ("FHLMC"),

                                      -10-
<PAGE>

                               the   Federal   National   Mortgage   Association
                               ("FNMA"),   the  Governmental  National  Mortgage
                               Association  ("GNMA") or the Federal Agricultural
                               Mortgage Corporation ("FAMC") (collectively,  the
                               mortgage-backed securities referred to in clauses
                               (i) and (ii), "MBS"), provided that each MBS will
                               evidence an interest  in, or will be secured by a
                               pledge  of,  one  or  more  mortgage  loans  that
                               conform to the descriptions of the Mortgage Loans
                               contained  herein.  See "Description of the Trust
                               Funds--MBS".

B. Certificate Account.......  Each Trust Fund will include one or more accounts
                               (collectively,    the   "Certificate    Account")
                               established  and  maintained  on  behalf  of  the
                               Certificateholders   into  which  the  person  or
                               persons  designated  in  the  related  Prospectus
                               Supplement  will, to the extent  described herein
                               and in such  Prospectus  Supplement,  deposit all
                               payments  and  other   collections   received  or
                               advanced with respect to the Mortgage  Assets and
                               other  assets in such 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  obligations  acceptable  to each  Rating
                               Agency  (as  defined  below)  rating  one or more
                               classes   of  the   related   series  of  Offered
                               Certificates.   See  "Description  of  the  Trust
                               Funds--Certificate  Accounts" and "Description of
                               the Pooling Agreements--Certificate Account".

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

D. Cash Flow Agreements......  If  so  provided   in  the   related   Prospectus
                               Supplement,  a Trust Fund may include  guaranteed
                               investment  contracts  pursuant  to which  moneys
                               held in the funds and  accounts  established  for
                               the   related   series  will  be  invested  at  a
                               specified  rate.  The Trust Fund may also include
                               certain other  agreements,  such as interest rate

                                      -11-
<PAGE>

                               exchange  agreements,  interest rate cap or floor
                               agreements, currency exchange agreements or other
                               agreements  designed  to reduce  the  effects  of
                               interest   rate   or   currency   exchange   rate
                               fluctuations  on the Mortgage Assets or on one or
                               more classes of Certificates. The principal terms
                               of any such  guaranteed  investment  contract  or
                               other agreement (any such agreement, a "Cash Flow
                               Agreement"),   including,   without   limitation,
                               provisions  relating  to the  timing,  manner and
                               amount  of  payments  thereunder  and  provisions
                               relating  to the  termination  thereof,  will  be
                               described in the  Prospectus  Supplement  for the
                               related   series.   In   addition,   the  related
                               Prospectus   Supplement   will  contain   certain
                               information  that  pertains to the obligor  under
                               any such Cash Flow Agreement. See "Description of
                               the Trust Funds--Cash Flow Agreements".

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

                               As   described   in   the   related    Prospectus
                               Supplement,  the  Certificates  of  each  series,
                               including  the  Offered   Certificates   of  such
                               series,  may  consist  of one or more  classes of
                               Certificates  that,  among other things:  (i) are
                               senior (collectively,  "Senior  Certificates") or
                               subordinate      (collectively,      "Subordinate
                               Certificates")  to one or more  other  classes of
                               Certificates    in    entitlement    to   certain
                               distributions  on  the  Certificates;   (ii)  are
                               entitled  to  distributions  of  principal,  with
                               disproportionately    small,    nominal   or   no
                               distributions    of    interest    (collectively,
                               "Stripped  Principal  Certificates");  (iii)  are
                               entitled  to  distributions  of  interest,   with
                               disproportionately    small,    nominal   or   no
                               distributions    of   principal    (collectively,
                               "Stripped Interest  Certificates");  (iv) provide
                               for   distributions   of   interest   thereon  or
                               principal  thereof that  commence  only after the
                               occurrence  of  certain   events,   such  as  the
                               retirement  of  one  or  more  other  classes  of
                               Certificates  of such  series;  (v)  provide  for
                               distributions  of  principal  thereof to be made,
                               from time to time or for designated periods, at a
                               rate  that  is  faster   (and,   in  some  cases,
                               substantially  faster)  or slower  (and,  in some
                               cases,  substantially  slower)  than  the rate at
                               which payments or other  collections of principal
                               are  received  on  the  Mortgage  Assets  in  the
                               related    Trust   Fund;    (vi)    provide   for
                               distributions  of  principal  thereof to be made,
                               subject to available funds,  based on a specified
                               principal payment schedule or other  methodology;
                               or  (vii)  provide  for  distribution   based  on
                               collections on the Mortgage Assets in the related

                                      -12-
<PAGE>

                               Trust Fund  attributable to prepayment  premiums,
                               yield    maintenance    penalties    or    equity
                               participations.

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

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

Distributions of Interest on
  the Certificates...........  Interest  on each class of  Offered  Certificates
                               (other than certain classes of Stripped Principal
                               Certificates  and  certain  classes  of  Residual
                               Certificates)  of each  series will accrue at the
                               applicable  Pass-Through  Rate on the Certificate
                               Balance  or, in the case of  certain  classes  of
                               Stripped  Interest  Certificates,   the  Notional
                               Amount thereof  outstanding from time to time and
                               will  be  distributed  to  Certificateholders  as
                               provided  in the  related  Prospectus  Supplement
                               (each   of   the   specified   dates   on   which
                               distributions  are to be  made,  a  "Distribution
                               Date"). Distributions of interest with respect to
                               one   or    more    classes    of    Certificates
                               (collectively,  "Accrual  Certificates")  may not
                               commence until the occurrence of certain  events,
                               such  as the  retirement  of one  or  more  other
                               classes of  Certificates,  and  interest  accrued
                               with  respect to a class of Accrual  Certificates
                               prior to the  occurrence  of such an  event  will
                               either  be  added  to  the  Certificate   Balance
                               thereof or otherwise  deferred.  Distributions of
                               interest  with  respect to one or more classes of
                               Certificates  may be  reduced  to the  extent  of
                               certain    delinquencies,    losses   and   other
                               contingencies described herein and in the related
                               Prospectus       Supplement.       See      "Risk
                               Factors--Prepayments;     Average     Life     of
                               Certificates;   Yields",   "Yield  and   Maturity
                               Considerations"    and    "Description   of   the
                               Certificates--Distributions  of  Interest  on the
                               Certificates".

                                      -13-
<PAGE>

Distributions of Principal
  of the Certificates........  Each class of  Certificates of each series (other
                               than   certain   classes  of  Stripped   Interest
                               Certificates  and  certain  classes  of  Residual
                               Certificates)  will have a  Certificate  Balance.
                               The   Certificate   Balance   of   a   class   of
                               Certificates  outstanding  from time to time will
                               represent  the  maximum  amount  that the holders
                               thereof  are 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 related  Prospectus  Supplement,
                               the initial aggregate  Certificate Balance of all
                               classes of  Certificates  of a series will not be
                               greater than the outstanding principal balance of
                               the  related  Mortgage  Assets as of a  specified
                               date (the "Cut-off Date"),  after  application of
                               scheduled  payments  due on or before  such date,
                               whether  or not  received.  As and to the  extent
                               described   in   each   Prospectus    Supplement,
                               distributions  of  principal  with respect to the
                               related  series of  Certificates  will be made on
                               each  Distribution  Date  to the  holders  of the
                               class or classes of  Certificates  of such series
                               entitled  thereto until the Certificate  Balances
                               of such  Certificates  have been reduced to zero.
                               Distributions of principal with respect to one or
                               more  classes  of  Certificates  may be made at a
                               rate  that  is  faster   (and,   in  some  cases,
                               substantially  faster)  than  the  rate at  which
                               payments or other  collections  of principal  are
                               received  on the  Mortgage  Assets in the related
                               Trust  Fund.   Distributions  of  principal  with
                               respect to one or more  classes  of  Certificates
                               may not commence  until the occurrence of certain
                               events,  such  as the  retirement  of one or more
                               other classes of Certificates of the same series,
                               or may be made at a rate that is slower (and,  in
                               some cases,  substantially  slower) than the rate
                               at  which   payments  or  other   collections  of
                               principal are received on the Mortgage  Assets in
                               the   related   Trust  Fund.   Distributions   of
                               principal  with respect to one or more classes of
                               Certificates  (each  such  class,  a  "Controlled
                               Amortization  Class")  may be  made,  subject  to
                               certain   limitations,   based  on  a   specified
                               principal  payment  schedule.   Distributions  of
                               principal  with respect to one or more classes of
                               Certificates   (each  such  class,  a  "Companion
                               Class")  may  be   contingent  on  the  specified
                               principal   payment  schedule  for  a  Controlled
                               Amortization  Class  of the same  series  and the
                               rate at which  payments and other  collections of
                               principal on the  Mortgage  Assets in the related
                               Trust  Fund  are   received.   Unless   otherwise
                               specified in the related  Prospectus  Supplement,
                               distributions   of  principal  of  any  class  of
                               Offered  Certificates  will be made on a pro rata
                               basis  among  all of  the  Certificates  of  such
                               class.      See      "Description      of     the
                               Certificates--Distributions  of  Principal of the
                               Certificates".

Advances.....................  If and  to the  extent  provided  in the  related
                               Prospectus  Supplement,  if a Trust Fund includes
                               Mortgage Loans,  the Master  Servicer,  a Special
                               Servicer,  the  Trustee,  any  provider of Credit

                                      -14-
<PAGE>

                               Support and/or any other specified  person may be
                               obligated to make,  or have the option of making,
                               certain   advances  with  respect  to  delinquent
                               scheduled  payments of principal  and/or interest
                               on such  Mortgage  Loans.  Any such advances made
                               with respect to a particular  Mortgage  Loan will
                               be  reimbursable  from  subsequent  recoveries in
                               respect of such  Mortgage  Loan and  otherwise to
                               the extent  described  herein and in the  related
                               Prospectus  Supplement.  If  and  to  the  extent
                               provided  in  the  Prospectus  Supplement  for  a
                               series of  Certificates,  any entity  making such
                               advances  may be  entitled  to  receive  interest
                               thereon  for the period  that such  advances  are
                               outstanding,  payable from amounts in the related
                               Trust    Fund.    See    "Description    of   the
                               Certificates--Advances      in     Respect     of
                               Delinquencies". If a Trust Fund includes MBS, any
                               comparable advancing obligation of a party to the
                               related Pooling  Agreement,  or of a party to the
                               related MBS  Agreement,  will be described in the
                               related Prospectus Supplement.

Termination..................  If  so  specified   in  the  related   Prospectus
                               Supplement,  a  series  of  Certificates  may  be
                               subject to optional early termination through the
                               repurchase of the Mortgage  Assets in the related
                               Trust  Fund by the  party  or  parties  specified
                               therein,  under  the  circumstances  and  in  the
                               manner set forth  therein.  If so provided in the
                               related Prospectus Supplement, upon the reduction
                               of the  Certificate  Balance of a specified class
                               or  classes  of   Certificates   by  a  specified
                               percentage or amount,  a party specified  therein
                               may be authorized or required to solicit bids for
                               the purchase of all of the Mortgage Assets of the
                               related Trust Fund, or of a sufficient portion of
                               such  Mortgage  Assets  to retire  such  class or
                               classes,  under  the  circumstances  and  in  the
                               manner set forth therein. See "Description of the
                               Certificates--Termination".

Registration of Book-Entry
  Certificates...............  If  so  provided   in  the   related   Prospectus
                               Supplement,  one or more  classes of the  Offered
                               Certificates  of any  series  will be  offered in
                               book-entry  format   (collectively,   "Book-Entry
                               Certificates")  through  the  facilities  of  The
                               Depository Trust Company  ("DTC").  Each class of
                               Book-Entry   Certificates   will   be   initially
                               represented   by   one   or   more   Certificates
                               registered  in the name of a nominee  of DTC.  No
                               person  acquiring  an  interest  in  a  class  of
                               Book-Entry  Certificates (a "Certificate  Owner")
                               will be entitled to receive  Certificates of such
                               class  in  fully   registered,   definitive  form
                               ("Definitive  Certificates"),  except  under  the
                               limited circumstances described herein. See "Risk
                               Factors--Book-Entry       Registration"       and
                               "Description   of  the   Certificates--Book-Entry
                               Registration   and   Definitive    Certificates".

Certain Federal Income Tax
  Consequences...............  The   federal   income   tax    consequences   to
                               Certificateholders will vary depending on whether
                               one or more elections are made to treat the Trust
                               Fund or specified portions thereof as one or more

                                      -15-
<PAGE>

                               "real estate mortgage investment conduits" (each,
                               a "REMIC")  under the  provisions of the Internal
                               Revenue Code of 1986,  as amended  (the  "Code").
                               The  Prospectus  Supplement  for each  series  of
                               Certificates  will  specify  whether  one or more
                               such elections will be made. See "Certain Federal
                               Income Tax Consequences".

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

Legal Investment.............  The   Offered    Certificates   will   constitute
                               "mortgage related securities" for purposes of the
                               Secondary Mortgage Market Enhancement Act of 1984
                               only if so  specified  in the related  Prospectus
                               Supplement.  Investors whose investment authority
                               is subject to legal  restrictions  should consult
                               their own legal advisors to determine whether and
                               to   what   extent   the   Offered   Certificates
                               constitute legal investments for them. See "Legal
                               Investment"  herein and in the related Prospectus
                               Supplement.

Rating.......................  At their respective dates of issuance, each class
                               of Offered  Certificates  will be rated not lower
                               than  investment  grade by one or more nationally
                               recognized  statistical  rating agencies (each, a
                               "Rating Agency").  See "Rating" herein and in the
                               related Prospectus Supplement.

                                      -16-
<PAGE>

                                  RISK FACTORS

         In considering an investment in the Offered Certificates of any series,
investors  should consider,  among other things,  the following risk factors and
any other  factors  set forth under the  heading  "Risk  Factors" in the related
Prospectus  Supplement.  In general,  to the extent  that the factors  discussed
below  pertain  to or are  influenced  by the  characteristics  or  behavior  of
Mortgage Loans included in a particular Trust Fund, they would similarly pertain
to and be influenced by the  characteristics  or behavior of the mortgage  loans
underlying any MBS included in such Trust Fund.

Secondary Market

         There can be no  assurance  that a  secondary  market  for the  Offered
Certificates  of any series will  develop or, if it does  develop,  that it will
provide  holders with  liquidity of  investment  or will continue for as long as
such Certificates remain outstanding.  The Prospectus  Supplement for any series
of Offered  Certificates  may indicate  that an  underwriter  specified  therein
intends to make a secondary  market in such Offered  Certificates;  however,  no
underwriter  will be obligated to do so. Any such  secondary  market may provide
less  liquidity to investors  than any  comparable  market for  securities  that
evidence interests in single-family mortgage loans.

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

         Insofar as a secondary  market does  develop with respect to any series
of Offered  Certificates or class thereof, the market value of such Certificates
will be affected by several factors,  including the perceived liquidity thereof,
the  anticipated  cash flow thereon  (which may vary widely  depending  upon the
prepayment and default assumptions applied in respect of the underlying Mortgage
Loans) and  prevailing  interest  rates.  The price payable at any given time in
respect of certain classes of Offered Certificates (in particular,  a class with
a  relatively  long  average  life,  a  Companion  Class or a class of  Stripped
Interest  Certificates  or Stripped  Principal  Certificates)  may be  extremely
sensitive to small  fluctuations in prevailing  interest rates; and the relative
change in price for an Offered  Certificate in response to an upward or downward
movement in prevailing  interest  rates may not  necessarily  equal the relative
change  in price  for such  Offered  Certificate  in  response  to an equal  but
opposite movement in such rates.  Accordingly,  the sale of Offered Certificates
by a holder in any  secondary  market that may develop may be at a discount from
the price paid by such holder.  The Depositor is not aware of any source through
which  price  information  about  the  Offered  Certificates  will be  generally
available on an ongoing basis.

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

Limited Assets

         Unless  otherwise  specified  in  the  related  Prospectus  Supplement,
neither the Offered  Certificates  of any series nor the Mortgage  Assets in the
related  Trust Fund will be guaranteed or insured by the Depositor or any of its
affiliates, by any governmental agency or instrumentality or by any other person
or entity;  and no Offered  Certificate  of any series  will  represent  a claim
against  or  security  interest  in  the  Trust  Funds  for  any  other  series.

                                      -17-
<PAGE>

Accordingly,  if the related Trust Fund has insufficient assets to make payments
on a series of Offered  Certificates,  no other  assets  will be  available  for
payment of the deficiency. Additionally, certain amounts on deposit from time to
time in certain funds or accounts  constituting part of a Trust Fund,  including
the Certificate  Account and any accounts  maintained as Credit Support,  may be
withdrawn  under  certain  conditions,  as described  in the related  Prospectus
Supplement,  for purposes  other than the payment of principal of or interest on
the  related  series of  Certificates.  If and to the extent 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,  all or a portion of the amount of such losses or  shortfalls  will be
borne  first  by one or  more  classes  of the  Subordinate  Certificates,  and,
thereafter,  by the remaining classes of Certificates in the priority and manner
and subject to the limitations specified in such Prospectus Supplement.

Prepayments; Average Life of Certificates; Yields

         As a result of, among other things,  prepayments  on the Mortgage Loans
in any Trust Fund, the amount and timing of  distributions  of principal  and/or
interest  on the  Offered  Certificates  of the  related  series  may be  highly
unpredictable.  Prepayments  on the Mortgage Loans in any Trust Fund will result
in a faster rate of  principal  payments  on one or more  classes of the related
series of  Certificates  than if  payments on such  Mortgage  Loans were made as
scheduled. Thus, the prepayment experience on the Mortgage Loans in a Trust Fund
may affect  the  average  life of one or more  classes  of  Certificates  of the
related series, including a class of Offered Certificates. The rate of principal
payments on pools of mortgage  loans varies among pools and from time to time is
influenced by a variety of economic, demographic, geographic, social, tax, legal
and other factors.  For example, if prevailing interest rates fall significantly
below the Mortgage  Rates borne by the Mortgage  Loans included in a Trust Fund,
then, subject to, among other things, the particular terms of the Mortgage Loans
(e.g.,  provisions that prohibit voluntary  prepayments during specified periods
or impose penalties in connection therewith) and the ability of borrowers to get
new  financing,  principal  prepayments  on such Mortgage Loans are likely to be
higher than if prevailing  interest  rates remain at or above the rates borne by
those   Mortgage   Loans.   Conversely,   if  prevailing   interest  rates  rise
significantly above the Mortgage Rates borne by the Mortgage Loans included in a
Trust Fund,  then principal  prepayments on such Mortgage Loans are likely to be
lower than if  prevailing  interest  rates remain at or below the rates borne by
those  Mortgage  Loans.  There  can be no  assurance  as to the  actual  rate of
prepayment  on the  Mortgage  Loans  in any  Trust  Fund  or that  such  rate of
prepayment  will  conform  to any model  described  herein or in any  Prospectus
Supplement. As a result, depending on the anticipated rate of prepayment for the
Mortgage Loans in any Trust Fund, the retirement of any class of Certificates of
the related series could occur significantly earlier or later than expected.

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

                                      -18-
<PAGE>

         A  series  of   Certificates   may  include  one  or  more   Controlled
Amortization  Classes,  which  will  entitle  the  holders  thereof  to  receive
principal  distributions  according to a specified  principal  payment schedule.
Although  prepayment  risk  cannot  be  eliminated  entirely  for any  class  of
Certificates,   a  Controlled   Amortization  Class  will  generally  provide  a
relatively  stable  cash flow so long as the actual  rate of  prepayment  on the
Mortgage  Loans in the related  Trust Fund  remains  relatively  constant at the
rate, or within the range of rates, of prepayment used to establish the specific
principal payment schedule for such  Certificates.  Prepayment risk with respect
to a given Mortgage Asset Pool does not  disappear,  however,  and the stability
afforded to a Controlled  Amortization Class comes at the expense of one or more
Companion Classes of the same series, any of which Companion Classes may also be
a class of Offered Certificates.  In general, and as more specifically described
in the related Prospectus Supplement,  a Companion Class may entitle the holders
thereof to a disproportionately large share of prepayments on the Mortgage Loans
in the related Trust Fund when the rate of prepayment is relatively fast, and/or
may  entitle  the  holders  thereof  to  a  disproportionately  small  share  of
prepayments  on the  Mortgage  Loans in the related  Trust Fund when the rate of
prepayment  is relatively  slow.  As and to the extent  described in the related
Prospectus Supplement, a Companion Class absorbs some (but not all) of the "call
risk"  and/or  "extension  risk"  that  would  otherwise  belong to the  related
Controlled Amortization Class if all payments of principal of the Mortgage Loans
in the related Trust Fund were allocated on a pro rata basis.

         A series of  Certificates  may include  one or more  classes of Offered
Certificates  offered  at a  premium  or  discount.  Yields on such  classes  of
Certificates  will be  sensitive,  and in some  cases  extremely  sensitive,  to
prepayments  on the  Mortgage  Loans in the  related  Trust Fund and,  where the
amount of interest payable with respect to a class is disproportionately  large,
as  compared to the amount of  principal,  as with  certain  classes of Stripped
Interest  Certificates,  a holder might fail to recover its original  investment
under some  prepayment  scenarios.  The extent to which the yield to maturity of
any class of  Offered  Certificates  may vary from the  anticipated  yield  will
depend upon the degree to which they are  purchased at a discount or premium and
the amount and timing of distributions  thereon. An investor should consider, in
the case of any Offered  Certificate  purchased  at a discount,  the risk that a
slower than anticipated  rate of principal  payments on the Mortgage Loans could
result in an actual yield to such  investor  that is lower than the  anticipated
yield and, in the case of any Offered  Certificate  purchased at a premium,  the
risk that a faster than anticipated  rate of principal  payments could result in
an actual yield to such investor that is lower than the anticipated  yield.  See
"Yield and Maturity Considerations" herein.

Limited Nature of Ratings

         Any  rating  assigned  by  a  Rating  Agency  to  a  class  of  Offered
Certificates  will reflect only its assessment of the likelihood that holders of
such Offered Certificates will receive payments to which such Certificateholders
are  entitled  under  the  related  Pooling  Agreement.  Such  rating  will  not
constitute an assessment of the  likelihood  that  principal  prepayments on the
related  Mortgage  Loans  will be made,  the  degree  to which  the rate of such
prepayments  might differ from that originally  anticipated or the likelihood of
early optional termination of the related Trust Fund.  Furthermore,  such rating
will not address the possibility  that prepayment of the related  Mortgage Loans
at a higher or lower  rate  than  anticipated  by an  investor  may  cause  such
investor to experience a lower than  anticipated  yield or that an investor that
purchases an Offered  Certificate at a significant premium might fail to recover
its initial investment under certain prepayment scenarios.

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

                                      -19-
<PAGE>

Risks Associated with Certain Mortgage Loans and Mortgaged Properties

         A description of risks associated with investments in mortgage loans is
included herein under "Certain Legal Aspects of Mortgage Loans".  Mortgage loans
made on the security of multifamily  or commercial  property may entail risks of
delinquency and  foreclosure,  and risks of loss in the event thereof,  that are
greater  than  similar  risks  associated  with loans made on the security of an
owner-occupied   single-family   property.   See   "Description   of  the  Trust
Funds--Mortgage  Loans". The ability of a borrower to repay a loan secured by an
income-producing  property typically is dependent  primarily upon the successful
operation of such property rather than upon the existence of independent  income
or assets of the borrower;  thus, the value of an  income-producing  property is
directly related to the net operating income derived from such property.  If the
net  operating  income of the  property is reduced  (for  example,  if rental or
occupancy  rates  decline or real estate tax rates or other  operating  expenses
increase), the borrower's ability to repay the loan may be impaired. A number of
the  Mortgage  Loans  may  be  secured  by  liens  on  owner-occupied  Mortgaged
Properties  or on  Mortgaged  Properties  leased  to a single  tenant or a small
number of significant tenants. Accordingly, a decline in the financial condition
of  the  borrower  or  a  significant   tenant,   as  applicable,   may  have  a
disproportionately  greater  effect  on  the  net  operating  income  from  such
Mortgaged Properties than would be the case with respect to Mortgaged Properties
with multiple tenants.  Furthermore,  the value of any Mortgaged Property may be
adversely  affected by risks  generally  incident to interests in real property,
including  changes in  general  or local  economic  conditions  and/or  specific
industry  segments;  declines  in real  estate  values;  declines  in  rental or
occupancy  rates;  increases in interest rates,  real estate tax rates and other
operating  expenses;  changes  in  governmental  rules,  regulations  and fiscal
policies,  including environmental  legislation;  acts of God; and other factors
beyond the control of a Master Servicer.

         In addition,  additional risk may be presented by the type and use of a
particular Mortgaged Property.  For instance,  Mortgaged Properties that operate
as hospitals and nursing  homes may present  special risks to lenders due to the
significant governmental regulation of the ownership, operation, maintenance and
financing  of health care  institutions.  Hotel and motel  properties  are often
operated pursuant to franchise,  management or operating  agreements that may be
terminable by the franchisor or operator.  Moreover,  the  transferability  of a
hotel's  operating,  liquor and other  licenses  upon a  transfer  of the hotel,
whether through purchase or foreclosure,  is subject to local law  requirements.
The ability of a borrower to repay a Mortgage  Loan secured by shares  allocable
to one or more  cooperative  dwelling units may be dependent upon the ability of
the dwelling units to generate sufficient rental income, which may be subject to
rent control or  stabilization  laws,  to cover both debt service on the loan as
well as maintenance charges to the cooperative. Further, a Mortgage Loan secured
by cooperative shares is subordinate to the mortgage, if any, on the cooperative
apartment building.

         It is  anticipated  that some or all of the Mortgage  Loans included in
any Trust  Fund will be  nonrecourse  loans or loans for which  recourse  may be
restricted or unenforceable. As to any such Mortgage Loan, recourse in the event
of borrower  default  will be limited to the  specific  real  property and other
assets,  if any, that were pledged to secure the Mortgage  Loan.  However,  even
with  respect to those  Mortgage  Loans that  provide for  recourse  against the
borrower and its assets generally, there can be no assurance that enforcement of
such recourse provisions will be practicable, or that the assets of the borrower
will be sufficient to permit a recovery in respect of a defaulted  Mortgage Loan
in  excess of the  liquidation  value of the  related  Mortgaged  Property.  See
"Certain Legal Aspects of Mortgage Loans--Foreclosure".

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

Balloon Payments; Borrower Default

         Certain  of  the  Mortgage  Loans  included  in a  Trust  Fund  may  be
non-amortizing  or only partially  amortizing  over their terms to maturity and,
thus, will require substantial principal payments (that is, balloon payments) at

                                      -20-
<PAGE>

their stated  maturity.  Mortgage Loans of this type involve a greater degree of
risk than  self-amortizing  loans  because  the  ability of a borrower to make a
balloon  payment  typically will depend upon its ability either to refinance the
loan or to sell the  related  Mortgaged  Property.  The ability of a borrower to
accomplish  either of these  goals  will be  affected  by a number  of  factors,
including the value of the related  Mortgaged  Property,  the level of available
mortgage rates at the time of sale or refinancing,  the borrower's equity in the
related Mortgaged Property, the financial condition and operating history of the
borrower and the related Mortgaged  Property,  tax laws, rent control laws (with
respect to certain residential properties),  Medicaid and Medicare reimbursement
rates (with respect to hospitals and nursing homes), prevailing general economic
conditions  and the  availability  of credit for loans secured by multifamily or
commercial, as the case may be, real properties generally. Neither the Depositor
nor any of its affiliates will be required to refinance any Mortgage Loan.

         If and to the extent  described  herein and in the  related  Prospectus
Supplement,  in order to maximize  recoveries on defaulted  Mortgage Loans,  the
Master  Servicer or a Special  Servicer  will be  permitted  (within  prescribed
limits) to extend and modify Mortgage Loans that are in default or as to which a
payment  default is  imminent.  While a Master  Servicer  or a Special  Servicer
generally will be required to determine that any such extension or  modification
is reasonably likely to produce a greater recovery, taking into account the time
value of  money,  than  liquidation,  there  can be no  assurance  that any such
extension or  modification  will in fact  increase the present value of receipts
from or proceeds of the affected Mortgage Loans.

Credit Support Limitations

         The Prospectus  Supplement for a series of  Certificates  will describe
any Credit Support provided with respect thereto.  Use of Credit Support will be
subject to the conditions and  limitations  described  herein and in the related
Prospectus Supplement. Moreover, such Credit Support may not cover all potential
losses or risks;  for  example,  Credit  Support  may or may not cover  fraud or
negligence by a mortgage loan originator or other parties.

         A series of Certificates may include one or more classes of Subordinate
Certificates  (which may include  Offered  Certificates),  if so provided in the
related Prospectus Supplement.  Although subordination 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 later paid  classes of
Certificates of such series has been repaid in full. 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 later right of payment.
Moreover,  if  a  form  of  Credit  Support  covers  more  than  one  series  of
Certificates,  holders of Certificates of one series will be subject to the risk
that such  Credit  Support  will be  exhausted  by the claims of the  holders of
Certificates of one or more other series.

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

Leases and Rents

         Each  Mortgage  Loan  included in any Trust Fund  secured by  Mortgaged
Property that is subject to leases typically will be secured by an assignment of
leases and rents pursuant to which the borrower assigns to the lender its right,
title and  interest  as  landlord  under the  leases  of the  related  Mortgaged
Property, and the income derived therefrom,  as further security for the related
Mortgage Loan,  while  retaining a license to collect rents for so long as there

                                      -21-
<PAGE>

is no default.  If the borrower defaults,  the license terminates and the lender
is entitled to collect  rents.  Some state laws may require that the lender take
possession  of the  Mortgaged  Property and obtain a judicial  appointment  of a
receiver  before  becoming  entitled  to collect  the  rents.  In  addition,  if
bankruptcy  or  similar  proceedings  are  commenced  by or in  respect  of  the
borrower,  the lender's ability to collect the rents may be adversely  affected.
See "Certain Legal Aspects of Mortgage Loans--Leases and Rents".

Environmental Risks

         Under the laws of certain  states,  contamination  of real property may
give rise to a lien on the  property to assure the costs of cleanup.  In several
states,  such a lien  has  priority  over  an  existing  mortgage  lien  on such
property. In addition,  under various federal,  state and local laws, ordinances
and regulations, an owner or operator of real estate may be liable for the costs
of removal or remediation of hazardous  substances or toxic substances on, in or
beneath such property.  Such liability may be imposed  without regard to whether
the owner knew of, or was  responsible  for, the  presence of such  hazardous or
toxic  substances.  The  cost  of any  required  remediation  and the  owner  or
operator's  liability therefor as to any property is generally not limited under
such  laws,  ordinances  and  regulations  and  could  exceed  the  value of the
mortgaged  property  and the  aggregate  assets  of the  owner or  operator.  In
addition,  as to the owners or operators of mortgaged  properties  that generate
hazardous substances that are disposed of at "off-site"  locations,  such owners
or operators may be held  strictly,  jointly and  severally  liable if there are
releases  or  threatened  releases  of  hazardous  substances  at  the  off-site
locations where such person's hazardous substances were disposed.

         Although the federal Comprehensive  Environmental Response Compensation
and Liability Act of 1980, as amended ("CERCLA"), provides an exemption from the
definition  of "owner" for  lenders  whose  primary  indicia of  ownership  in a
particular property is the holding of a security interest,  lenders may forfeit,
as a result of their actions with respect to particular borrowers, their secured
creditor exemption and be deemed an owner or operator of property such that they
are liable  for  remediation  costs.  See  "Certain  Legal  Aspects of  Mortgage
Loans--Environmental  Risks"  herein.  A lender  also  risks such  liability  on
foreclosure  of  the  mortgage.   Unless  otherwise  specified  in  the  related
Prospectus Supplement, if a Trust Fund includes Mortgage Loans, then the related
Pooling  Agreement  will  contain  provisions  generally  to the effect that the
Master Servicer,  acting on behalf of the Trust Fund, may not acquire title to a
Mortgaged  Property  or  assume  control  of its  operation  unless  the  Master
Servicer,  based  upon a report  prepared  by a person  who  regularly  conducts
environmental  audits,  has made the determination  that it is appropriate to do
so, as described under "Description of the Pooling  Agreements--Realization Upon
Defaulted   Mortgage   Loans".   See   "Certain   Legal   Aspects  of   Mortgage
Loans--Environmental   Risks".   There  can  be  no  assurance   that  any  such
requirements of a Pooling Agreement will effectively  insulate the related Trust
Fund from potential liability for a materially adverse  environmental  condition
at a Mortgaged Property.

Special Hazard Losses

         Unless  otherwise  specified  in a  Prospectus  Supplement,  the Master
Servicer  for the related  Trust Fund will be required to cause the  borrower on
each  Mortgage Loan in such Trust Fund to maintain  such  insurance  coverage in
respect of the  related  Mortgaged  Property  as is  required  under the related
Mortgage,  including  hazard  insurance;  provided  that,  as and to the  extent
described herein and in the related Prospectus  Supplement,  the Master Servicer
may satisfy its  obligation  to cause  hazard  insurance to be  maintained  with
respect to any Mortgaged  Property through  acquisition of a blanket policy.  In
general,  the standard form of fire and extended coverage policy covers physical
damage to or destruction of the improvements of the property by fire, lightning,
explosion,  smoke,  windstorm and hail,  and riot,  strike and civil  commotion,
subject to the conditions and exclusions specified in each policy.  Although the
policies  covering the Mortgaged  Properties  will be  underwritten by different
insurers under  different  state laws in accordance  with  different  applicable
state forms, and therefore will not contain identical terms and conditions, most
such policies  typically do not cover any physical  damage  resulting  from war,
revolution,  governmental actions,  floods and other water-related causes, earth
movement  (including  earthquakes,  landslides  and  mudflows),  wet or dry rot,
vermin,  domestic  animals and certain other kinds of risks.  Unless the related

                                      -22-
<PAGE>

Mortgage  specifically  requires the mortgagor to insure against physical damage
arising  from such causes,  then,  to the extent any  consequent  losses are not
covered by Credit  Support,  such losses may be borne,  at least in part, by the
holders of one or more classes of Offered  Certificates  of the related  series.
See "Description of the Pooling Agreements--Hazard Insurance Policies".

ERISA Considerations

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


Certain Federal Tax Considerations Regarding Residual Certificates

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


Certain Federal Tax Considerations Regarding Original Issue Discount

         Accrual  Certificates  will be,  and  certain  of the other  Classes of
Certificates  of a series may be,  issued with  "original  issue  discount"  for
federal income tax purposes,  which generally will result in recognition of some
taxable  income in advance of the receipt of cash  attributable  to such income.
See "Certain  Federal Income Tax  Consequences--Federal  Income Tax Consequences
for REMIC Certificates--Taxation of Regular Certificates".

Book-Entry Registration

         If so  provided  in the  related  Prospectus  Supplement,  one or  more
classes of the Offered  Certificates  of any series will be issued as Book-Entry
Certificates.   Each  class  of  Book-Entry   Certificates   will  be  initially
represented by one or more Certificates  registered in the name of a nominee for
DTC. As a result,  unless and until  corresponding  Definitive  Certificates are
issued,  the  Certificate  Owners  with  respect  to  any  class  of  Book-Entry
Certificates  will be able to  exercise  the rights of  Certificateholders  only
indirectly through DTC and its participating organizations ("Participants").  In
addition,  the  access  of  Certificate  Owners  to  information  regarding  the
Book-Entry Certificates in which they hold interests may be limited.  Conveyance
of notices and other communications by DTC to its Participants, and directly and
indirectly through such Participants to Certificate  Owners, will be governed by

                                      -23-
<PAGE>

arrangements among them, subject to any statutory or regulatory  requirements as
may  be  in  effect  from  time  to  time.  Furthermore,  as  described  herein,
Certificate  Owners  may  suffer  delays  in  the  receipt  of  payments  on the
Book-Entry  Certificates,  and the ability of any Certificate Owner to pledge or
otherwise   take  actions  with  respect  to  its  interest  in  the  Book-Entry
Certificates may be limited due to the lack of a physical certificate evidencing
such interest. See "Description of the Certificates--Book-Entry Registration and
Definitive Certificates".

Delinquent and Non-Performing Mortgage Loans

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

                         DESCRIPTION OF THE TRUST FUNDS

General

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

Mortgage Loans

         General.  The Mortgage Loans will be evidenced by promissory notes (the
"Mortgage  Notes")  secured by  mortgages,  deeds of trust or  similar  security
instruments (the  "Mortgages")  that create liens on fee or leasehold estates in
properties (the "Mortgaged Properties") consisting of (i) residential properties
consisting  of five or more  rental  or  cooperatively-owned  dwelling  units in
high-rise,   mid-rise  or  garden  apartment   buildings  or  other  residential
structures  ("Multifamily  Properties") or (ii) office buildings,  retail stores
and establishments,  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, parking lots, mixed use
or  various  other  types of  income-producing  properties  or  unimproved  land
("Commercial   Properties").   The  Multifamily  Properties  may  include  mixed
commercial and  residential  structures,  apartment  buildings  owned by private
cooperative housing corporations ("Cooperatives"), and shares of the Cooperative
allocable to one or more  dwelling  units  occupied by  non-owner  tenants or to
vacant units. Unless otherwise  specified in the related Prospectus  Supplement,
each Mortgage  will create a first  priority  mortgage lien on a borrower's  fee
estate in a Mortgaged  Property.  If a Mortgage  creates a lien on a  borrower's
leasehold estate in a property,  then, unless otherwise specified in the related
Prospectus  Supplement,  the term of any such  leasehold will exceed the term of

                                      -24-
<PAGE>

the  Mortgage  Note by at least two years.  Unless  otherwise  specified  in the
related Prospectus Supplement, each Mortgage Loan will have been originated by a
person (the "Originator") other than the Depositor;  however, the Originator may
be or may have been an affiliate of the Depositor.

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

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

         Lenders  typically  look to the Debt Service  Coverage  Ratio of a loan
secured by  income-producing  property as an important  factor in evaluating the
risk  of  default  on such a  loan.  Unless  otherwise  defined  in the  related
Prospectus  Supplement,  the "Debt Service Coverage Ratio" of a Mortgage Loan at
any given time is the ratio of (i) the Net  Operating  Income  derived  from the
related  Mortgaged  Property for a  twelve-month  period to (ii) the  annualized
scheduled  payments on the Mortgage Loan and any other loans senior thereto that
are secured by the related Mortgaged  Property.  Unless otherwise defined in the
related  Prospectus  Supplement,  "Net Operating  Income"  means,  for any given
period,  the total operating  revenues derived from a Mortgaged  Property during
such  period,  minus the total  operating  expenses  incurred in respect of such
Mortgaged  Property  during such period  other than (i)  non-cash  items such as
depreciation and amortization,  (ii) capital expenditures and (iii) debt service
on the  related  Mortgage  Loan or on any other  loans that are  secured by such
Mortgaged  Property.  The Net  Operating  Income of a  Mortgaged  Property  will
fluctuate  over time and may or may not be  sufficient  to cover debt service on
the  related  Mortgage  Loan at any given  time.  As the  primary  source of the
operating revenues of a non-owner occupied,  income-producing  property,  rental
income (and, with respect to a Mortgage Loan secured by a Cooperative  apartment
building, maintenance payments from tenant-stockholders of a Cooperative) may be
affected by the  condition  of the  applicable  real estate  market  and/or area
economy.  In  addition,  properties  typically  leased,  occupied  or  used on a
short-term basis,  such as certain health  care-related  facilities,  hotels and
motels, and mini-warehouse and self-storage facilities, tend to be affected more
rapidly by changes in market or business conditions than do properties typically
leased for longer periods,  such as warehouses,  retail stores, office buildings
and industrial plants.  Commercial Properties may be owner-occupied or leased to
a small number of tenants.  Thus,  the Net Operating  Income of such a Mortgaged
Property may depend  substantially on the financial condition of the borrower or
a tenant,  and  Mortgage  Loans  secured  by liens on such  properties  may pose
greater  risks  than  loans  secured by liens on  Multifamily  Properties  or on
multi-tenant Commercial Properties.

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

                                      -25-
<PAGE>

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.

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

         Loan-to-Value  Ratios  will  not  necessarily  constitute  an  accurate
measure  of the  risk  of  liquidation  loss in a pool of  Mortgage  Loans.  For
example, the value of a Mortgaged Property as of the date of initial issuance of
the related series of Certificates may be less than the Value determined at loan
origination,  and will likely continue to fluctuate from time to time based upon
changes  in  economic  conditions,  the real  estate  market  and other  factors
described herein. 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 and discount 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 can be no
assurance that all of such factors will in fact have been  prudently  considered
by the  Originators of the Mortgage  Loans,  or that, for a particular  Mortgage
Loan, they are complete or relevant.  See "Risk  Factors--Risks  Associated with
Certain  Mortgage  Loans and  Mortgaged  Properties"  and  "--Balloon  Payments;
Borrower Default".

         Payment Provisions of the Mortgage Loans. Unless otherwise specified in
the related Prospectus  Supplement,  all of the Mortgage Loans will (i) have had
individual principal balances at origination of not less than $25,000, (ii) have
had original  terms to maturity of not more than 40 years and (iii)  provide for
scheduled payments of principal, interest or both, to be made on specified dates
("Due  Dates") that occur  monthly,  quarterly,  semi-annually  or  annually.  A
Mortgage  Loan (i) may  provide  for no accrual of  interest  or for  accrual of
interest  thereon at an interest rate (a "Mortgage Rate") that is fixed over its
term or that  adjusts  from  time to  time,  or  that  may be  converted  at the
borrower's election from an adjustable to a fixed Mortgage Rate, or from a fixed
to an adjustable  Mortgage Rate, (ii) may provide for level payments to maturity
or for  payments  that  adjust from time to time to  accommodate  changes in the
Mortgage  Rate or to reflect the  occurrence of certain  events,  and may permit
negative amortization,  (iii) may be fully amortizing or partially amortizing or
non-amortizing, with a balloon payment due on its stated maturity date, and (iv)
may prohibit over its term or for a certain  period  prepayments  (the period of
such prohibition,  a "Lock-out  Period" and its date of expiration,  a "Lock-out
Date") and/or  require  payment of a premium or a yield  maintenance  penalty (a
"Prepayment  Premium") in connection with certain  prepayments,  in each case as
described in the related Prospectus Supplement. A Mortgage Loan may also contain
a provision that entitles the lender to a share of  appreciation  of the related

                                      -26-
<PAGE>

Mortgaged  Property,  or profits  realized from the operation or  disposition of
such Mortgaged  Property or the benefit,  if any, resulting from the refinancing
of the  Mortgage  Loan (any  such  provision,  an  "Equity  Participation"),  as
described  in the  related  Prospectus  Supplement.  If  holders of any class or
classes of Offered Certificates of a series will be entitled to all or a portion
of an Equity  Participation  in  addition  to  payments  of  interest  on and/or
principal of such Offered  Certificates,  the related Prospectus Supplement will
describe  the  Equity   Participation   and  the  method  or  methods  by  which
distributions in respect thereof will be made to such holders.

         Mortgage Loan  Information in Prospectus  Supplements.  Each Prospectus
Supplement will contain certain information  pertaining to the Mortgage Loans in
the related Trust Fund,  which will  generally be current as of a date specified
in the related  Prospectus  Supplement and which,  to the extent then applicable
and  specifically  known to the Depositor,  will include the following:  (i) the
aggregate  outstanding  principal balance and the largest,  smallest and average
outstanding  principal  balance of the Mortgage Loans, (ii) the type or types of
property that provide  security for repayment of the Mortgage  Loans,  (iii) the
earliest and latest  origination  date and maturity date of the Mortgage  Loans,
(iv) the original and remaining  terms to maturity of the Mortgage Loans, or the
respective ranges thereof, and the weighted average original and remaining terms
to maturity of the Mortgage Loans, (v) the original  Loan-to-Value Ratios of the
Mortgage  Loans,  or the  range  thereof,  and  the  weighted  average  original
Loan-to-Value  Ratio of the Mortgage Loans, (vi) the Mortgage Rates borne by the
Mortgage Loans, or range thereof,  and the weighted  average Mortgage Rate borne
by the  Mortgage  Loans,  (vii) with respect to Mortgage  Loans with  adjustable
Mortgage Rates ("ARM Loans"),  the index or indices upon which such  adjustments
are based,  the  adjustment  dates,  the range of gross margins and the weighted
average gross margin, and any limits on Mortgage Rate adjustments at the time of
any adjustment and over the life of the ARM Loan, (viii)  information  regarding
the  payment   characteristics  of  the  Mortgage  Loans,   including,   without
limitation, balloon payment and other amortization provisions,  Lock-out Periods
and Prepayment  Premiums,  (ix) the Debt Service Coverage Ratios of the Mortgage
Loans (either at origination or as of a more recent date), or the range thereof,
and the  weighted  average of such Debt  Service  Coverage  Ratios,  and (x) the
geographic  distribution of the Mortgaged Properties on a state-by-state  basis.
In  appropriate  cases,  the related  Prospectus  Supplement  will also  contain
certain  information  available to the Depositor that pertains to the provisions
of  leases  and the  nature  of  tenants  of the  Mortgaged  Properties.  If the
Depositor is unable to tabulate the specific information  described above at the
time  Offered  Certificates  of a series are  initially  offered,  more  general
information  of the nature  described  above  will be  provided  in the  related
Prospectus  Supplement,  and specific  information will be set forth in a report
which will be available to  purchasers  of those  Certificates  at or before the
initial  issuance  thereof and will be filed as part of a Current Report on Form
8-K with the Commission within fifteen days following such issuance.

MBS

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

         Any MBS will have been issued pursuant to a participation and servicing
agreement, a pooling and servicing agreement,  an indenture or similar agreement
(an "MBS  Agreement").  The  issuer of the MBS (the  "MBS  Issuer")  and/or  the
servicer of the underlying mortgage loans (the "MBS Servicer") will have entered
into the MBS Agreement,  generally with a trustee (the "MBS Trustee") or, in the
alternative, with the original purchaser or purchasers of the MBS.

         The  MBS  may  have   been   issued  in  one  or  more   classes   with
characteristics  similar  to  the  classes  of  Certificates  described  herein.
Distributions  in  respect  of the MBS will be made by the MBS  Issuer,  the MBS
Servicer or the MBS  Trustee on the dates  specified  in the related  Prospectus
Supplement.  The MBS Issuer or the MBS Servicer or another  person  specified in
the related Prospectus Supplement may have the right or obligation to repurchase

                                      -27-
<PAGE>

or  substitute  assets  underlying  the MBS after a certain  date or under other
circumstances specified in the related Prospectus Supplement.

         Reserve funds,  subordination  or other credit support  similar to that
described for the  Certificates  under  "Description of Credit Support" may have
been provided with respect to the MBS. 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 MBS, or by the initial purchasers of the MBS.

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

Certificate Accounts

         Each Trust Fund will include one or more  accounts  (collectively,  the
"Certificate   Account")   established   and   maintained   on   behalf  of  the
Certificateholders  into which the person or persons  designated  in the related
Prospectus  Supplement  will,  to  the  extent  described  herein  and  in  such
Prospectus Supplement, deposit all payments and collections received or advanced
with  respect to the  Mortgage  Assets  and other  assets in the Trust  Fund.  A
Certificate  Account may be maintained as an interest  bearing or a non-interest
bearing  account,  and funds held  therein  may be held as cash or  invested  in
certain obligations  acceptable to each Rating Agency rating one or more classes
of the related series of Offered Certificates.

Credit Support

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

Cash Flow Agreements

         If  so  provided  in  the   Prospectus   Supplement  for  a  series  of
Certificates, the related Trust Fund may include guaranteed investment contracts
pursuant to which  moneys held in the funds and  accounts  established  for such
series will be invested at a  specified  rate.  The Trust Fund may also  include
certain other agreements,  such as interest rate exchange  agreements,  interest
rate cap or floor agreements,  currency exchange  agreements or other agreements
designed  to reduce the  effects of  interest  rate or  currency  exchange  rate
fluctuations on the Mortgage Assets on one or more classes of Certificates.  The
principal  terms of any such guaranteed  investment  contract or other agreement

                                      -28-
<PAGE>

(any such agreement, a "Cash Flow Agreement"), and the identity of the Cash Flow
Agreement obligor,  will be described in the Prospectus  Supplement for a series
of Certificates.


                        YIELD AND MATURITY CONSIDERATIONS

General

         The yield on any Offered  Certificate  will depend on the price paid by
the  Certificateholder,  the Pass-Through Rate of the Certificate and the amount
and timing of distributions on the Certificate.  See "Risk Factors--Prepayments;
Average Life of Certificates;  Yields". The following discussion  contemplates a
Trust Fund that consists solely of Mortgage Loans. While the characteristics and
behavior of mortgage  loans  underlying an MBS can generally be expected to have
the same effect on the yield to maturity and/or weighted average life of a class
of Certificates as will the  characteristics and behavior of comparable Mortgage
Loans, the effect may differ due to the payment characteristics of the MBS. If a
Trust Fund  includes  MBS, the related  Prospectus  Supplement  will discuss the
effect  that the MBS payment  characteristics  may have on the yield to maturity
and weighted average lives of the Offered Certificates of the related series.

Pass-Through Rate

         The  Certificates  of any  class  within  a  series  may  have a fixed,
variable or adjustable Pass-Through Rate, which may or may not be based upon the
interest  rates  borne by the  Mortgage  Loans in the related  Trust  Fund.  The
Prospectus  Supplement with respect to any series of  Certificates  will specify
the Pass-Through Rate for each class of Offered  Certificates of such series or,
in the case of a class of Offered  Certificates  with a variable  or  adjustable
Pass-Through  Rate, the method of determining the Pass-Through Rate; the effect,
if any, of the prepayment of any Mortgage Loan on the  Pass-Through  Rate of one
or more  classes of Offered  Certificates;  and  whether  the  distributions  of
interest on the Offered Certificates of any class will be dependent, in whole or
in part, on the performance of any obligor under a Cash Flow Agreement.

Payment Delays

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

Certain Shortfalls in Collections of Interest

         When a  principal  prepayment  in full or in part is made on a Mortgage
Loan,  the  borrower  is  generally  charged  interest  on the  amount  of  such
prepayment only through the date of such prepayment,  instead of through the Due
Date for the next succeeding 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  Mortgage  Loans  to  their
respective Due Dates during the related Due Period.  Unless otherwise  specified
in the Prospectus  Supplement for a series of Certificates,  a "Due Period" is a
specified  time  period  generally  corresponding  in length to the time  period
between  Distribution Dates, and all scheduled payments on the Mortgage Loans in
the  related  Trust  Fund that are due during a given Due  Period  will,  to the
extent  received by a specified  date (the  "Determination  Date") or  otherwise
advanced  by  the  related  Master  Servicer  or  other  specified   person,  be
distributed  to the  holders  of the  Certificates  of such  series  on the next
succeeding Distribution Date. 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 to the Due Date for such
Mortgage  Loan in the  related  Due  Period,  then the  interest  charged to the
borrower (net of servicing and administrative fees) may be less (such shortfall,
a "Prepayment  Interest  Shortfall") than the  corresponding  amount of interest

                                      -29-
<PAGE>

accrued and otherwise  payable on the Certificates of the related series. If and
to the  extent  that any  such  shortfall  is  allocated  to a class of  Offered
Certificates,  the yield  thereon will be  adversely  affected.  The  Prospectus
Supplement for each series of Certificates will describe the manner in which any
such shortfalls will be allocated among the classes of such Certificates.  If so
specified in the Prospectus Supplement for a series of Certificates,  the Master
Servicer for such series will be required to apply some or all of its  servicing
compensation  for the  corresponding  period  to offset  the  amount of any such
shortfalls.  The related  Prospectus  Supplement  will also  describe  any other
amounts  available to offset such  shortfalls.  See  "Description of the Pooling
Agreements--Servicing Compensation and Payment of Expenses".

Yield and Prepayment Considerations

         A  Certificate's  yield to  maturity  will be  affected  by the rate of
principal  payments  on the  Mortgage  Loans in the  related  Trust Fund and the
allocation  thereof to reduce the  principal  balance (or  notional  amount,  if
applicable) of such Certificate.  The rate of principal payments on the Mortgage
Loans in any Trust Fund will in turn be affected by the  amortization  schedules
thereof (which, in the case of ARM Loans, may change periodically to accommodate
adjustments  to the  Mortgage  Rates  thereon),  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 related 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  described  more fully  below),  no
assurance can be given as to such rate.

         The  extent  to which  the  yield  to  maturity  of a class of  Offered
Certificates of any series may vary from the anticipated  yield will depend upon
the degree to which they are purchased at a discount or premium and when, and to
what degree,  payments of principal on the Mortgage  Loans in the related  Trust
Fund are in turn distributed on such Certificates (or, in the case of a class of
Stripped Interest  Certificates,  result in the reduction of the Notional Amount
thereof).  An investor should consider,  in the case of any Offered  Certificate
purchased  at a  discount,  the risk  that a  slower  than  anticipated  rate of
principal  payments on the Mortgage Loans in the related Trust Fund could result
in an actual yield to such  investor  that is lower than the  anticipated  yield
and, in the case of any Offered  Certificate  purchased  at a premium,  the risk
that a faster than anticipated rate of principal payments on such Mortgage Loans
could  result  in an  actual  yield  to such  investor  that is  lower  than the
anticipated yield. In addition,  if an investor purchases an Offered Certificate
at a discount (or premium),  and principal payments are made in reduction of the
principal balance or notional amount of such investor's Offered  Certificates at
a rate slower (or faster) than the rate  anticipated by the investor  during any
particular period, the consequent adverse effects on such investor's yield would
not be fully offset by a subsequent  like  increase (or decrease) in the rate of
principal payments.

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

         In  general,  the  Notional  Amount  of a class  of  Stripped  Interest
Certificates  will either (i) be based on the principal  balances of some or all
of the Mortgage  Assets in the related Trust Fund or (ii) equal the  Certificate
Balances of one or more of the other classes of Certificates of the same series.
Accordingly,  the yield on such Stripped Interest Certificates will be inversely
related to the rate at which  payments and other  collections  of principal  are

                                      -30-
<PAGE>

received on such Mortgage Assets or  distributions  are made in reduction of the
Certificate Balances of such classes of Certificates, as the case may be.

         Consistent with the foregoing, if a class of Certificates of any series
consists of Stripped Interest Certificates or Stripped Principal Certificates, a
lower than  anticipated  rate of principal  prepayments on the Mortgage Loans in
the related Trust Fund will negatively affect the yield to investors in Stripped
Principal  Certificates,  and  a  higher  than  anticipated  rate  of  principal
prepayments on such Mortgage Loans will negatively affect the yield to investors
in  Stripped  Interest  Certificates.  If the Offered  Certificates  of a series
include any such Certificates,  the related Prospectus Supplement will include a
table  showing the effect of various  assumed  levels of prepayment on yields on
such Certificates. Such tables will be intended to illustrate the sensitivity of
yields to various assumed  prepayment rates and will not be intended to predict,
or to provide  information  that will enable  investors  to  predict,  yields or
prepayment rates.

         The  Depositor  is not  aware of any  relevant  publicly  available  or
authoritative statistics with respect to the historical prepayment experience of
a 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 Lock-out  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.  Even in the  case of ARM  Loans,  as  prevailing  market  interest  rates
decline,  and  without  regard to whether the  Mortgage  Rates on such ARM Loans
decline in a manner  consistent  therewith,  the related  borrowers  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 a
different index, margin or rate cap or floor on another adjustable rate mortgage
loan.

         Depending on prevailing  market interest rates,  the outlook for market
interest  rates and  economic  conditions  generally,  some  borrowers  may sell
Mortgaged Properties in order to realize their equity therein, to meet cash flow
needs or to make other investments. In addition, some borrowers may be motivated
by federal and state tax laws  (which are  subject to change) to sell  Mortgaged
Properties prior to the exhaustion of tax depreciation  benefits.  The Depositor
will make no  representation  as to the particular  factors that will affect the
prepayment  of  the  Mortgage  Loans  in any  Trust  Fund,  as to  the  relative
importance of such  factors,  as to the  percentage of the principal  balance of
such  Mortgage  Loans that will be paid as of any date or as to the overall rate
of prepayment on such Mortgage Loans.

Weighted Average Life and Maturity

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

         The weighted  average life and maturity of a class of  Certificates  of
any series  will be  influenced  by the rate at which  principal  on the related
Mortgage  Loans,  whether in the form of scheduled  amortization  or prepayments
(for  this  purpose,  the  term  "prepayment"  includes  voluntary  prepayments,
liquidations  due to default and purchases of Mortgage  Loans out of the related
Trust  Fund),  is paid to such  class.  Prepayment  rates on loans are  commonly
measured  relative  to a  prepayment  standard  or model,  such as the  Constant

                                      -31-
<PAGE>

Prepayment Rate ("CPR") prepayment model or the Standard  Prepayment  Assumption
("SPA")  prepayment model. CPR represents an assumed constant rate of prepayment
each month (expressed as an annual percentage)  relative to the then outstanding
principal  balance of a pool of loans for the life of such loans. SPA represents
an  assumed  variable  rate of  prepayment  each month  (expressed  as an annual
percentage)  relative  to the then  outstanding  principal  balance of a pool of
loans, with different  prepayment  assumptions often expressed as percentages of
SPA. For  example,  a prepayment  assumption  of 100% of SPA assumes  prepayment
rates of 0.2% per annum of the then outstanding  principal balance of such loans
in the first month of the life of the loans and an additional  0.2% per annum in
each month  thereafter  until the  thirtieth  month.  Beginning in the thirtieth
month,  and in each month thereafter  during the life of the loans,  100% of SPA
assumes a constant prepayment rate of 6% per annum each month.

         Neither  CPR nor  SPA nor any  other  prepayment  model  or  assumption
purports to be a historical description of prepayment experience or a prediction
of the anticipated rate of prepayment of any particular pool of loans. Moreover,
the  CPR  and  SPA  models  were  developed  based  upon  historical  prepayment
experience  for  single-family  loans.  Thus, it is unlikely that the prepayment
experience of the Mortgage  Loans included in any Trust Fund will conform to any
particular level of CPR or SPA.

         The Prospectus  Supplement  with respect to each series of Certificates
will contain tables, if applicable, setting forth the projected weighted average
life of each class of Offered  Certificates of such series and the percentage of
the initial  Certificate Balance of each such class that would be outstanding on
specified  Distribution Dates based on the assumptions stated in such Prospectus
Supplement, including assumptions that prepayments on the related Mortgage Loans
are made at rates corresponding to various percentages of CPR or SPA, or at such
other rates specified in such Prospectus Supplement. Such tables and assumptions
will  illustrate  the   sensitivity  of  the  weighted   average  lives  of  the
Certificates  to various  assumed  prepayment  rates and will not be intended to
predict,  or to provide  information that will enable investors to predict,  the
actual weighted average lives of the Certificates.

Controlled Amortization Classes and Companion Classes

         A  series  of   Certificates   may  include  one  or  more   Controlled
Amortization  Classes,  which  will  entitle  the  holders  thereof  to  receive
principal  distributions  according to a specified  principal  payment schedule,
which  schedule  is  supported  by  creating  priorities,  as and to the  extent
described in the related  Prospectus  Supplement,  to receive principal payments
from the Mortgage Loans in the related Trust Fund. Unless otherwise specified in
the related  Prospectus  Supplement,  each  Controlled  Amortization  Class will
either be a Planned  Amortization  Class (a  "PAC") or a  Targeted  Amortization
Class (a "TAC"). In general,  a PAC has a "prepayment  collar" (that is, a range
of prepayment  rates that can be sustained  without  disruption) that determines
the principal cash flow of such  Certificates.  Such a prepayment  collar is not
static,  and may expand or contract  after the issuance of the PAC  depending on
the  actual   prepayment   experience   for  the  underlying   Mortgage   Loans.
Distributions  of  principal  on a PAC  would  be made in  accordance  with  the
specified  schedule so long as  prepayments  on the  underlying  Mortgage  Loans
remain at a  relatively  constant  rate  within the  prepayment  collar  and, as
described below, Companion Classes exist to absorb "excesses" or "shortfalls" in
principal  payments on the underlying  Mortgage Loans. If the rate of prepayment
on the underlying  Mortgage Loans from time to time falls outside the prepayment
collar, or fluctuates significantly within the prepayment collar, especially for
any extended  period of time,  such an event may have material  consequences  in
respect of the anticipated  weighted  average life and maturity for a PAC. A TAC
is structured so that principal  distributions generally will be payable thereon
in accordance with its specified principal payments schedule so long as the rate
of prepayments on the related Mortgage Assets remains relatively constant at the
particular rate used in establishing such schedule.  A TAC will generally afford
the holders thereof some protection  against early retirement or some protection
against an extended average life, but not both.

         Although prepayment risk cannot be eliminated entirely for any class of
Certificates,   a  Controlled   Amortization  Class  will  generally  provide  a
relatively  stable  cash flow so long as the actual  rate of  prepayment  on the

                                      -32-
<PAGE>

Mortgage  Loans in the related  Trust Fund  remains  relatively  constant at the
rate, or within the range of rates, of prepayment used to establish the specific
principal payment schedule for such  Certificates.  Prepayment risk with respect
to a given Mortgage Asset Pool does not  disappear,  however,  and the stability
afforded to a Controlled  Amortization Class comes at the expense of one or more
Companion Classes of the same series, any of which Companion Classes may also be
a class of Offered Certificates.  In general, and as more particularly described
in the related Prospectus Supplement, a Companion Class will entitle the holders
thereof to a disproportionately large share of prepayments on the Mortgage Loans
in the related Trust Fund when the rate of prepayment  is relatively  fast,  and
will  entitle  the  holders  thereof  to a  disproportionately  small  share  of
prepayments  on the  Mortgage  Loans in the related  Trust Fund when the rate of
prepayment is relatively slow. A class of Certificates that entitles the holders
thereof to a  disproportionately  large share of the prepayments on the Mortgage
Loans in the related  Trust Fund  enhances the risk of early  retirement of such
class ("call risk") if the rate of prepayment is relatively  fast; while a class
of Certificates that entitles the holders thereof to a disproportionately  small
share of the  prepayments  on the  Mortgage  Loans  in the  related  Trust  Fund
enhances the risk of an extended average life of such class  ("extension  risk")
if the  rate of  prepayment  is  relatively  slow.  Thus,  as and to the  extent
described in the related Prospectus  Supplement,  a Companion Class absorbs some
(but not all) of the "call risk" and/or  "extension  risk" that would  otherwise
belong to the related Controlled Amortization Class if all payments of principal
of the  Mortgage  Loans in the related  Trust Fund were  allocated on a pro rata
basis.

Other Factors Affecting Yield, Weighted Average Life and Maturity

         Balloon Payments;  Extensions of Maturity.  Some or all of the Mortgage
Loans included in a particular  Trust Fund may require that balloon  payments be
made at  maturity.  Because the ability of a borrower to make a balloon  payment
typically  will depend upon its ability  either to refinance the loan or to sell
the related Mortgaged Property, there is a risk that Mortgage Loans that require
balloon  payments  may  default  at  maturity,  or that the  maturity  of such a
Mortgage  Loan may be  extended  in  connection  with a workout.  In the case of
defaults, recovery of proceeds may be delayed by, among other things, bankruptcy
of the  borrower  or adverse  conditions  in the market  where the  property  is
located.  In order to minimize losses on defaulted  Mortgage  Loans,  the Master
Servicer or a Special  Servicer,  to the extent and under the  circumstances set
forth herein and in the related  Prospectus  Supplement,  may be  authorized  to
modify  Mortgage  Loans that are in default or as to which a payment  default is
imminent.  Any  defaulted  balloon  payment or  modification  that  extends  the
maturity of a Mortgage Loan may delay  distributions  of principal on a class of
Offered  Certificates  and  thereby  extend the  weighted  average  life of such
Certificates and, if such Certificates were purchased at a discount,  reduce the
yield thereon.

         Negative  Amortization.  The  weighted  average  life  of  a  class  of
Certificates can be affected by Mortgage Loans that permit negative amortization
to occur.  A Mortgage Loan that provides for the payment of interest  calculated
at a rate  lower  than the  rate at  which  interest  accrues  thereon  would be
expected  during a period of increasing  interest  rates to amortize at a slower
rate (and  perhaps not at all) than if  interest  rates were  declining  or were
remaining  constant.  Such  slower  rate of  Mortgage  Loan  amortization  would
correspondingly  be reflected in a slower rate of  amortization  for one or more
classes  of  Certificates  of  the  related   series.   In  addition,   negative
amortization  on one or more  Mortgage  Loans in any  Trust  Fund may  result in
negative  amortization on the  Certificates  of the related series.  The related
Prospectus Supplement will describe, if applicable, the manner in which negative
amortization  in respect of the  Mortgage  Loans in any Trust Fund is  allocated
among the respective  classes of Certificates of the related series. The portion
of any Mortgage Loan negative amortization  allocated to a class of Certificates
may result in a deferral of some or all of the interest payable  thereon,  which
deferred interest may be added to the Certificate Balance thereof.  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  that  would  bear  the  effects  of a  slower  rate of
amortization on such Mortgage Loans) may increase as a result of such feature.

         Negative  amortization  also may occur in  respect  of an ARM Loan that
limits the amount by which its  scheduled  payment  may adjust in  response to a
change in its Mortgage  Rate,  provides that its  scheduled  payment will adjust

                                      -33-
<PAGE>

less  frequently  than its  Mortgage  Rate or provides  for  constant  scheduled
payments notwithstanding adjustments to its Mortgage Rate. Accordingly, during a
period of declining  interest  rates,  the scheduled  payment on such a Mortgage
Loan may  exceed  the  amount  necessary  to  amortize  the loan  fully over its
remaining amortization schedule and pay interest at the then applicable Mortgage
Rate,  thereby resulting in the accelerated  amortization of such Mortgage Loan.
Any such  acceleration in amortization of its principal balance will shorten the
weighted average life of such Mortgage Loan and,  correspondingly,  the weighted
average  lives of those  classes of  Certificates  entitled  to a portion of the
principal payments on such Mortgage Loan.

         The  extent  to which  the  yield on any  Offered  Certificate  will be
affected  by the  inclusion  in the related  Trust Fund of  Mortgage  Loans that
permit  negative  amortization,  will  depend  upon  (i)  whether  such  Offered
Certificate  was  purchased  at a premium or a  discount  and (ii) the extent to
which the payment characteristics of such Mortgage Loans delay or accelerate the
distributions  of principal on such  Certificate  (or, in the case of a Stripped
Interest  Certificate,  delay or  accelerate  the  amortization  of the notional
amount thereof). See "--Yield and Prepayment Considerations" above.

         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  Loans 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
thereof.

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

         The yield to maturity  on a class of  Subordinate  Certificates  may be
extremely  sensitive to losses and  shortfalls  in  collections  on the Mortgage
Loans in the related Trust Fund.

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

                                      -34-
<PAGE>

Premiums,  payments from Equity  Participations or any other amounts received on
the Mortgage  Assets in the related Trust Fund that do not  constitute  interest
thereon or principal thereof.

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

         Optional Early  Termination.  If so specified in the related Prospectus
Supplement,   a  series  of  Certificates  may  be  subject  to  optional  early
termination  through the repurchase of the Mortgage  Assets in the related Trust
Fund by the party or parties specified  therein,  under the circumstances and in
the  manner  set  forth  therein.  If so  provided  in  the  related  Prospectus
Supplement,  upon the reduction of the Certificate  Balance of a specified class
or  classes  of  Certificates  by a  specified  percentage  or  amount,  a party
specified therein may be authorized or required to solicit bids for the purchase
of all of the  Mortgage  Assets of the related  Trust Fund,  or of a  sufficient
portion  of such  Mortgage  Assets to retire  such class or  classes,  under the
circumstances  and in the  manner  set forth  therein.  In the  absence of other
factors,  any such early  retirement  of a class of Offered  Certificates  would
shorten  the  weighted  average  life  thereof  and, if such  Certificates  were
purchased at premium, reduce the yield thereon.


                                  THE DEPOSITOR

         Chase Commercial  Mortgage  Securities  Corp., the Depositor,  is a New
York  corporation  organized on August 2, 1993 as a  wholly-owned  subsidiary of
Chemical  Bank,  a New York  bank.  Later this year,  The Chase  Manhattan  Bank
(National  Association)  will be merged with and into Chemical  Bank, a New York
bank, and Chemical Bank will then change its name to The Chase  Manhattan  Bank.
The Depositor  maintains its principal  office at 380 Madison Avenue,  New York,
New York 10017-2951.  Its telephone number is (212) 622-3510. The Depositor does
not have, nor is it expected in the future to have, any significant assets.


                                 USE OF PROCEEDS

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


                         DESCRIPTION OF THE CERTIFICATES

General

         Each  series of  Certificates  will  represent  the  entire  beneficial
ownership  interest in the Trust Fund  created  pursuant to the related  Pooling
Agreement.  As described in the related Prospectus Supplement,  the Certificates
of each series,  including the Offered  Certificates of such series, may consist
of one or more classes of Certificates that, among other things: (i) provide for
the accrual of interest  thereon at a fixed,  variable or adjustable  rate; (ii)
are senior (collectively,  "Senior Certificates") or subordinate  (collectively,
"Subordinate  Certificates")  to one or more other  classes of  Certificates  in
entitlement to certain distributions on the Certificates;  (iii) are entitled to
distributions  of  principal,  with  disproportionately  small,  nominal  or  no
distributions of interest  (collectively,  "Stripped  Principal  Certificates");
(iv) are entitled to distributions of interest, with  disproportionately  small,
nominal or no  distributions  of  principal  (collectively,  "Stripped  Interest
Certificates");  (v) provide for  distributions of interest thereon or principal

                                      -35-
<PAGE>

thereof 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 thereof 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 thereof to be made,  subject to available funds,  based on a specified
principal  payment  schedule  or  other  methodology;   or  (viii)  provide  for
distributions  based on collections on the Mortgage  Assets in the related Trust
Fund attributable to Prepayment Premiums and Equity Participations.

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

Distributions

         Distributions  on the Certificates of each series will be made by or on
behalf of the related  Trustee or Master Servicer on each  Distribution  Date as
specified in the related Prospectus  Supplement from the Available  Distribution
Amount for such series and such Distribution  Date. Unless otherwise provided in
the related Prospectus Supplement,  the "Available  Distribution Amount" for any
series of Certificates and any Distribution  Date will refer to the total of all
payments or other  collections  (or  advances in lieu  thereof)  on, under or in
respect of the  Mortgage  Assets and any other  assets  included  in the related
Trust Fund that are available for distribution to the holders of Certificates of
such  series  on  such  date.  The   particular   components  of  the  Available
Distribution  Amount  for any  series  on each  Distribution  Date  will be more
specifically described in the related Prospectus Supplement.

         Except as  otherwise  specified in the related  Prospectus  Supplement,
distributions  on  the  Certificates  of  each  series  (other  than  the  final
distribution in retirement of any such  Certificate) will be made to the persons
in whose names such  Certificates are registered at the close of business on the
last  business  day of the month  preceding  the  month in which the  applicable
Distribution   Date  occurs  (the  "Record  Date"),   and  the  amount  of  each
distribution  will be  determined  as of the close of  business on the date (the
"Determination  Date")  specified  in the  related  Prospectus  Supplement.  All
distributions  with respect to each class of Certificates  on each  Distribution
Date will be  allocated  pro rata  among the  outstanding  Certificates  in such
class.  Payments will be made either by wire transfer in  immediately  available
funds to the account of a  Certificateholder  at a bank or other  entity  having
appropriate  facilities  therefor,  if such  Certificateholder  has provided the
person  required to make such  payments with wiring  instructions  (which may be
provided  in  the  form  of  a  standing  order  applicable  to  all  subsequent
distributions)  no later  than  the date  specified  in the  related  Prospectus
Supplement  (and,  if so  provided in the related  Prospectus  Supplement,  such
Certificateholder  holds  Certificates  in the requisite  amount or denomination
specified therein), or by check mailed to the address of such  Certificateholder
as it appears on the Certificate  Register;  provided,  however,  that the final
distribution  in retirement  of any class of  Certificates  (whether  Definitive
Certificates or Book-Entry Certificates) will be made only upon presentation and
surrender  of such  Certificates  at the  location  specified  in the  notice to
Certificateholders of such final distribution.



                                      -36-
<PAGE>

Distributions of Interest on the Certificates

         Each class of  Certificates  of each series (other than certain classes
of Stripped Principal  Certificates and certain classes of Residual Certificates
that have no Pass-Through Rate) may have a different Pass-Through Rate, which in
each  case  may  be  fixed,  variable  or  adjustable.  The  related  Prospectus
Supplement will specify the  Pass-Through  Rate or, in the case of a variable or
adjustable  Pass-Through Rate, the method for determining the Pass-Through Rate,
for each class. Unless otherwise specified in the related Prospectus Supplement,
interest on the Certificates of each series will be calculated on the basis of a
360-day year consisting of twelve 30-day months.

         Distributions  of  interest  in  respect  of any class of  Certificates
(other  than  certain  classes  of   Certificates   that  will  be  entitled  to
distributions of accrued interest  commencing only on the Distribution  Date, or
under  the  circumstances,   specified  in  the  related  Prospectus  Supplement
("Accrual  Certificates"),  and  other  than  any  class of  Stripped  Principal
Certificates or Residual  Certificates that is not entitled to any distributions
of  interest)  will be  made on each  Distribution  Date  based  on the  Accrued
Certificate  Interest for such class and such Distribution  Date, subject to the
sufficiency  of the portion of the Available  Distribution  Amount  allocable to
such  class  on  such   Distribution   Date.  Prior  to  the  time  interest  is
distributable  on any class of  Accrual  Certificates,  the  amount  of  Accrued
Certificate Interest otherwise  distributable on such class will be added to the
Certificate  Balance  thereof on each  Distribution  Date.  With respect to each
class  of  Certificates   (other  than  certain  classes  of  Stripped  Interest
Certificates  and  certain  classes  of  Residual  Certificates),  the  "Accrued
Certificate  Interest" for each  Distribution  Date will be equal to interest at
the applicable Pass-Through Rate accrued for a specified period (generally equal
to the time period between  Distribution  Dates) on the outstanding  Certificate
Balance of such class of  Certificates  immediately  prior to such  Distribution
Date.  Unless  otherwise  provided in the  related  Prospectus  Supplement,  the
Accrued  Certificate  Interest for each Distribution Date on a class of Stripped
Interest Certificates will be similarly calculated except that it will accrue on
a  notional  amount  (a  "Notional  Amount")  that is  either  (i)  based on the
principal  balances of some or all of the Mortgage  Assets in the related  Trust
Fund or (ii) equal to the  Certificate  Balances of one or more other classes of
Certificates of the same series.  Reference to a Notional Amount with respect to
a class of Stripped  Interest  Certificates  is solely for convenience in making
certain   calculations   and  does  not  represent  the  right  to  receive  any
distributions  of  principal.   If  so  specified  in  the  related   Prospectus
Supplement,  the  amount  of  Accrued  Certificate  Interest  that is  otherwise
distributable on (or, in the case of Accrual Certificates, that may otherwise be
added to the Certificate  Balance of) one or more classes of the Certificates of
a series will be reduced to the extent that any Prepayment Interest  Shortfalls,
as described  under "Yield and Maturity  Considerations--Certain  Shortfalls  in
Collections of Interest",  exceed the amount of any sums  (including,  if and to
the extent specified in the related Prospectus  Supplement,  all or a portion of
the Master  Servicer's  servicing  compensation)  that are applied to offset the
amount of such shortfalls.  The particular  manner in which such shortfalls will
be  allocated  among some or all of the classes of  Certificates  of that series
will be specified in the related Prospectus  Supplement.  The related Prospectus
Supplement  will  also  describe  the  extent to which  the  amount  of  Accrued
Certificate  Interest  that is  otherwise  distributable  on (or, in the case of
Accrual Certificates, that may otherwise be added to the Certificate Balance of)
a class  of  Offered  Certificates  may be  reduced  as a  result  of any  other
contingencies,  including  delinquencies,  losses and deferred interest on or in
respect of the  Mortgage  Assets in the  related  Trust Fund.  Unless  otherwise
provided in the related  Prospectus  Supplement,  any reduction in the amount of
Accrued Certificate Interest otherwise  distributable on a class of Certificates
by reason of the allocation to such class of a portion of any deferred  interest
on or in respect of the Mortgage Assets in the related Trust Fund will result in
a  corresponding  increase in the Certificate  Balance of such class.  See "Risk
Factors--Prepayments;  Average  Life of  Certificates;  Yields"  and  "Yield and
Maturity Considerations".

Distributions of Principal on the Certificates

         Each class of  Certificates  of each series (other than certain classes
of Stripped Interest Certificates and certain classes of Residual  Certificates)
will  have a  "Certificate  Balance"  which,  at any time,  will  equal the then
maximum amount that the holders of  Certificates  of such class will be entitled

                                      -37-
<PAGE>

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

Distributions  on the  Certificates  in Respect  of  Prepayment  Premiums  or in
Respect of Equity Participations

         If  so  provided  in  the  related  Prospectus  Supplement,  Prepayment
Premiums  or  payments  in respect of Equity  Participations  received  on or in
connection  with the Mortgage  Assets in any Trust Fund will be  distributed  on
each  Distribution  Date to the  holders  of the  class of  Certificates  of the
related series entitled  thereto in accordance with the provisions  described in
such Prospectus Supplement.

Allocation of Losses and Shortfalls

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

Advances in Respect of Delinquencies

         If and to the extent provided in the related Prospectus Supplement,  if
a Trust Fund includes  Mortgage Loans, the Master Servicer,  a Special Servicer,
the Trustee,  any provider of Credit Support and/or any other  specified  person

                                      -38-
<PAGE>

may be obligated to advance, or have the option of advancing,  on or before each
Distribution  Date, from its or their own funds or from excess funds held in the
related  Certificate  Account  that are not part of the  Available  Distribution
Amount for the related series of  Certificates  for such  Distribution  Date, an
amount up to the aggregate of any payments of principal  (other than any balloon
payments)  and interest  that were due on or in respect of such  Mortgage  Loans
during the related Due Period and were  delinquent on the related  Determination
Date.

         Advances are intended to maintain a regular flow of scheduled  interest
and  principal  payments  to holders  of the class or  classes  of  Certificates
entitled   thereto,   rather  than  to  guarantee  or  insure  against   losses.
Accordingly,  all  advances  made out of a specific  entity's  own funds will be
reimbursable out of related  recoveries on the Mortgage Loans (including amounts
received under any instrument of Credit Support)  respecting which such advances
were made (as to any Mortgage Loan,  "Related Proceeds") and such other specific
sources as may be identified in the related Prospectus Supplement,  including in
the  case  of a  series  that  includes  one  or  more  classes  of  Subordinate
Certificates, collections on other Mortgage Loans in the related Trust Fund that
would otherwise be  distributable  to the holders of one or more classes of such
Subordinate  Certificates.  No advance  will be  required to be made by a Master
Servicer,  Special  Servicer  or Trustee  if, in the good faith  judgment of the
Master Servicer,  Special Servicer or Trustee,  as the case may be, such advance
would  not  be  recoverable  from  Related  Proceeds  or  another   specifically
identified  source  (any such  advance,  a  "Nonrecoverable  Advance");  and, if
previously  made  by  a  Master  Servicer,   Special  Servicer  or  Trustee,   a
Nonrecoverable  Advance  will be  reimbursable  thereto  from any amounts in the
related Certificate Account prior to any distributions being made to the related
series of Certificateholders.

         If  advances  have been made by a Master  Servicer,  Special  Servicer,
Trustee or other entity from excess funds in a Certificate Account,  such Master
Servicer, Special Servicer, Trustee or other entity, as the case may be, will be
required  to  replace  such  funds in such  Certificate  Account  on any  future
Distribution  Date to the extent that funds in such Certificate  Account on such
Distribution  Date are less than  payments  required  to be made to the  related
series of  Certificateholders  on such  date.  If so  specified  in the  related
Prospectus  Supplement,  the obligation of a Master Servicer,  Special Servicer,
Trustee  or other  entity to make  advances  may be  secured  by a cash  advance
reserve  fund  or a  surety  bond.  If  applicable,  information  regarding  the
characteristics  of, and the  identity of any obligor on, any such surety  bond,
will be set forth in the related Prospectus Supplement.

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

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

Reports to Certificateholders

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

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



                                      -39-
<PAGE>

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

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

         (iv) the amount,  if any, by which such  distribution  is less than the
amounts to which holders of such class of Offered Certificates are entitled;

         (v) if the related Trust Fund includes  Mortgage  Loans,  the aggregate
amount of advances included in such distribution;

         (vi) if the related Trust Fund includes  Mortgage Loans,  the amount of
servicing  compensation received by the related Master Servicer (and, if payable
directly  out of the  related  Trust  Fund,  by any  Special  Servicer  and  any
Sub-Servicer) and such other customary  information as the reporting party deems
necessary or desirable,  or that a  Certificateholder  reasonably  requests,  to
enable Certificateholders to prepare their tax returns;

         (vii)  information  regarding  the aggregate  principal  balance of the
related Mortgage Assets on or about such Distribution Date;

         (viii) if the related Trust Fund includes  Mortgage Loans,  information
regarding the number and aggregate principal balance of such Mortgage Loans that
are delinquent in varying degrees;

         (ix) if the related Trust Fund  includes  Mortgage  Loans,  information
regarding the aggregate amount of losses incurred and principal prepayments made
with respect to such Mortgage Loans during the related  Prepayment  Period (that
is, the specified  period,  generally equal in length to the time period between
Distribution Dates,  during which prepayments and other unscheduled  collections
on the Mortgage  Loans in the related Trust Fund must be received in order to be
distributed on a particular Distribution Date);

         (x) the Certificate  Balance or Notional Amount, as the case may be, of
each class of  Certificates  (including  any class of  Certificates  not offered
hereby)  at  the  close  of  business  on  such  Distribution  Date,  separately
identifying any reduction in such Certificate  Balance or Notional Amount due to
the  allocation  of any losses in respect of the related  Mortgage  Assets,  any
increase in such Certificate Balance or Notional Amount due to the allocation of
any  negative  amortization  in respect of the related  Mortgage  Assets and any
increase in the Certificate Balance of a class of Accrual Certificates,  if any,
in the event that Accrued Certificate Interest has been added to such balance;

         (xi) 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;

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

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

         (xiv) to the extent not  otherwise  reflected  through the  information
furnished  pursuant  to  subclauses  (viii) and (x) above,  the amount of Credit
Support being afforded by any classes of Subordinate Certificates.



                                      -40-
<PAGE>

     In the case of  information  furnished  pursuant  to  subclauses  (i)-(iii)
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 Certificates
may describe additional  information to be included in reports to the holders of
the Offered Certificates of such series.

     Within a reasonable period of time after the end of each calendar year, the
Master  Servicer  or Trustee for a series of  Certificates,  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  of  such  series  a  statement
containing the information set forth in subclauses  (i)-(iii) above,  aggregated
for such  calendar  year or the  applicable  portion  thereof  during which such
person  was a  Certificateholder.  Such  obligation  will be deemed to have been
satisfied to the extent that  substantially  comparable  information is provided
pursuant to any requirements of the Code as are from time to time in force. See,
however,   "Description  of  the   Certificates--Book-Entry   Registration   and
Definitive Certificates".

         If the  Trust  Fund for a series  of  Certificates  includes  MBS,  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 MBS will depend on the reports  received with respect to
such MBS. In such cases,  the related  Prospectus  Supplement  will describe the
loan-specific  information to be included in the  Distribution  Date  Statements
that will be forwarded to the holders of the Offered Certificates of that series
in connection with distributions made to them.

Voting Rights

         The voting rights  evidenced by each series of Certificates (as to such
series,  the "Voting Rights") will be allocated among the respective  classes of
such series in the manner described in the related Prospectus Supplement.

         Certificateholders will generally not have a right to vote, except with
respect to  required  consents  to certain  amendments  to the  related  Pooling
Agreement and as otherwise specified in the related Prospectus  Supplement.  See
"Description  of the Pooling  Agreements--Amendment".  The holders of  specified
amounts of Certificates  of a particular  series will have the right to act as a
group to remove the  related  Trustee  and also upon the  occurrence  of certain
events which if continuing  would  constitute an Event of Default on the part of
the related 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 following (i) the final payment or other liquidation
of the last Mortgage  Asset subject  thereto or the  disposition of all property
acquired  upon  foreclosure  of any Mortgage  Loan subject  thereto and (ii) the
payment to the  Certificateholders  of that series of all amounts required to be
paid to them pursuant to such Pooling  Agreement.  Written notice of termination
of a Pooling  Agreement will be given to each  Certificateholder  of the related
series,  and the final  distribution  will be made only  upon  presentation  and
surrender of the  Certificates of such series at the location to be specified in
the notice of termination.

         If so  specified  in the  related  Prospectus  Supplement,  a series of
Certificates may be subject to optional early termination through the repurchase
of the  Mortgage  Assets  in the  related  Trust  Fund by the  party or  parties
specified therein,  under the circumstances and in the manner set forth therein.
If so provided in the related Prospectus  Supplement,  upon the reduction of the
Certificate  Balance  of a  specified  class or  classes  of  Certificates  by a
specified  percentage or amount, a party designated therein may be authorized or
required  to solicit  bids for the  purchase of all the  Mortgage  Assets of the
related Trust Fund, or of a sufficient portion of such Mortgage Assets to retire
such  class or  classes,  under the  circumstances  and in the  manner set forth
therein.



                                      -41-
<PAGE>

Book-Entry Registration and Definitive Certificates

         If  so  provided  in  the   Prospectus   Supplement  for  a  series  of
Certificates,  one or more  classes of the Offered  Certificates  of such series
will be offered in book-entry  format  through the  facilities of The Depository
Trust Company  ("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 Exchange Act. DTC
was   created   to  hold   securities   for  its   participating   organizations
("Participants")  and  facilitate  the  clearance  and  settlement of securities
transactions  between Participants  through electronic  computerized  book-entry
changes in their accounts, thereby eliminating the need for physical movement of
securities  certificates.  "Direct  Participants",  which maintain accounts with
DTC, include securities brokers and dealers, banks, trust companies and clearing
corporations  and may include  certain  other  organizations.  DTC is owned by a
number of its Direct Participants and by the New York Stock Exchange,  Inc., the
American  Stock  Exchange,  Inc.  and the  National  Association  of  Securities
Dealers,  Inc.  Access to the DTC system  also is  available  to others  such as
banks,  brokers,  dealers and trust  companies  that clear through or maintain a
custodial relationship with a Direct Participant,  either directly or indirectly
("Indirect Participants").  The rules applicable to DTC and its Participants are
on file with the Commission.

         Purchases of Book-Entry  Certificates under the DTC system must be made
by or  through  Direct  Participants,  which  will  receive  a  credit  for  the
Book-Entry  Certificates on DTC's records. The ownership interest of each actual
purchaser of a Book-Entry  Certificate (a "Certificate  Owner") is in turn to be
recorded on the Direct and Indirect  Participants'  records.  Certificate Owners
will  not  receive  written  confirmation  from  DTC  of  their  purchases,  but
Certificate  Owners are  expected  to receive  written  confirmations  providing
details of such transactions,  as well as periodic statements of their holdings,
from the Direct or Indirect  Participant  through which each  Certificate  Owner
entered into the transaction.  Transfers of ownership interest in the Book-Entry
Certificates are to 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 has no knowledge of the actual Certificate Owners of the Book-Entry
Certificates; DTC's records reflect only the identity of the Direct Participants
to whose accounts such  Certificates  are credited,  which may or may not be the
Certificate Owners. The Participants will remain responsible for keeping account
of their holdings on behalf of their customers.

         Conveyance  of  notices  and  other  communications  by DTC  to  Direct
Participants,  by Direct  Participants to Indirect  Participants,  and by Direct
Participants and Indirect Participants to Certificate Owners will be governed by
arrangements among them, subject to any statutory or regulatory  requirements as
may be in effect from time to time.

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

                                      -42-
<PAGE>

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

         Because DTC can act only on behalf of Participants,  who in turn act on
behalf of Indirect Participants and certain Certificate Owners, the ability of a
Certificate  Owner to pledge its interest in Book-Entry  Certificates to persons
or entities that do not participate in the DTC system, or otherwise take actions
in respect of its interest in Book-Entry Certificates, may be limited due to the
lack of a physical certificate evidencing such interest.

         Unless  otherwise  specified  in  the  related  Prospectus  Supplement,
Certificates  initially  issued in book-entry  form will be issued as Definitive
Certificates to Certificate Owners or their nominees,  rather than to DTC or its
nominee, only if (i) the Depositor advises the Trustee in writing that DTC is no
longer willing or able to discharge properly 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  for the  related  series or other
designated party will be required to issue to the Certificate  Owners identified
in such instructions the Definitive Certificates to which they are entitled, and
thereafter  the holders of such  Definitive  Certificates  will be recognized as
Certificateholders under the related Pooling Agreement.


                      DESCRIPTION OF THE POOLING AGREEMENTS

General

         The  Certificates  of each series will be issued  pursuant to a pooling
and servicing  agreement or other agreement  specified in the related Prospectus
Supplement (in either case, a "Pooling Agreement"). In general, the parties to a
Pooling Agreement will include the Depositor,  the Trustee,  the Master Servicer
and, in some cases, a Special  Servicer  appointed as of the date of the Pooling
Agreement. However, a Pooling Agreement may include a Mortgage Asset Seller as a
party, and a Pooling Agreement that relates to a Trust Fund that consists solely
of MBS may not  include a Master  Servicer  or other  servicer  as a party.  All
parties to each  Pooling  Agreement  under  which  Certificates  of a series are
issued will be identified in the related Prospectus Supplement.  If so specified
in the related  Prospectus  Supplement,  an affiliate of the  Depositor,  or the
Mortgage  Asset Seller or an  affiliate  thereof,  may perform the  functions of
Master Servicer or Special  Servicer.  Any party to a Pooling  Agreement may own
Certificates  issued  thereunder;  however,  except  with  respect  to  required
consents  to certain  amendments  to a Pooling  Agreement,  Certificates  issued
thereunder  that are held by the Master  Servicer  or Special  Servicer  for the
related series will not be allocated Voting Rights.

         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 MBS, will  summarize all of the material
provisions of the related Pooling Agreement. The summaries herein do not purport
to be  complete  and are  subject  to, and are  qualified  in their  entirety by
reference to, all of the provisions of the Pooling  Agreement for each series of

                                      -43-
<PAGE>

Certificates  and the description of such  provisions in the related  Prospectus
Supplement.  As used herein with respect to any series,  the term  "Certificate"
refers to all of the Certificates of that series,  whether or not offered hereby
and by the related Prospectus Supplement, unless the context otherwise requires.
The Depositor will provide a copy of the Pooling  Agreement  (without  exhibits)
that relates to any series of  Certificates  without charge upon written request
of a holder  of a  Certificate  of such  series  addressed  to Chase  Commercial
Mortgage  Securities  Corp., 380 Madison Avenue,  New York, New York 10017-2951,
Attention: President.

Assignment of Mortgage Loans; Repurchases

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

         With respect to each Mortgage Loan to be included in a Trust Fund,  the
Depositor will deliver (or cause to be delivered) to the related  Trustee (or to
a custodian  appointed by the  Trustee)  certain loan  documents  which,  unless
otherwise  specified  in the related  Prospectus  Supplement,  will  include the
original Mortgage Note endorsed,  without recourse, to the order of the Trustee,
the original  Mortgage (or a certified  copy thereof) with evidence of recording
indicated thereon and an assignment of the Mortgage to the Trustee in recordable
form.  Unless  otherwise  provided in the Prospectus  Supplement for a series of
Certificates,  the related Pooling  Agreement will require that the Depositor or
another  party  thereto  promptly  cause each such  assignment of Mortgage to be
recorded in the appropriate public office for real property records.

         The Trustee (or a custodian  appointed  by the Trustee) for a series of
Certificates will be required to review the Mortgage Loan documents delivered to
it within a specified period of days after receipt thereof,  and the Trustee (or
such  custodian)  will  hold such  documents  in trust  for the  benefit  of the
Certificateholders  of such series.  Unless  otherwise  specified in the related
Prospectus Supplement, if any such document is found to be missing or defective,
and such  omission  or  defect,  as the case may be,  materially  and  adversely
affects the  interests  of the  Certificateholders  of the related  series,  the
Trustee (or such  custodian)  will be required to notify the Master Servicer and
the  Depositor,  and one of such persons will be required to notify the relevant
Mortgage  Asset Seller.  In that case,  and if the Mortgage  Asset Seller cannot
deliver the document or cure the defect within a specified  number of days after
receipt of such  notice,  then,  except as otherwise  specified  below or in the
related  Prospectus  Supplement,  the Mortgage Asset Seller will be obligated to
repurchase  the related  Mortgage  Loan from the Trustee at a price that will be
specified in the related Prospectus Supplement. If so provided in the Prospectus
Supplement for a series of  Certificates,  a Mortgage  Asset Seller,  in lieu of
repurchasing  a Mortgage  Loan as to which  there is missing or  defective  loan
documentation,  will have the option, exercisable upon certain conditions and/or
within a specified period after initial issuance of such series of Certificates,
to  replace  such  Mortgage  Loan  with one or more  other  mortgage  loans,  in
accordance  with standards that will be described in the Prospectus  Supplement.
Unless otherwise specified in the related Prospectus Supplement, this repurchase
or  substitution  obligation  will  constitute the sole remedy to holders of the
Certificates of any series or to the related Trustee on their behalf for missing
or defective loan  documentation and neither the Depositor nor, unless it is the
Mortgage  Asset  Seller,  the Master  Servicer  will be obligated to purchase or
replace a Mortgage Loan if a Mortgage Asset Seller defaults on its obligation to
do so.  Notwithstanding  the foregoing,  if a document has not been delivered to
the related  Trustee (or to a custodian  appointed by the Trustee)  because such

                                      -44-
<PAGE>

document has been  submitted  for  recording,  and neither  such  document nor a
certified copy thereof,  in either case with evidence of recording thereon,  can
be obtained  because of delays on the part of the applicable  recording  office,
then,  unless  otherwise  specified in the related  Prospectus  Supplement,  the
Mortgage Asset Seller will not be required to repurchase or replace the affected
Mortgage  Loan on the basis of such missing  document so long as it continues in
good faith to attempt to obtain such document or such certified copy.

Representations and Warranties; Repurchases

         Unless otherwise provided in the Prospectus  Supplement for a series of
Certificates,  the  Depositor  will,  with respect to each  Mortgage Loan in the
related  Trust Fund,  make or assign,  or cause to be made or assigned,  certain
representations  and  warranties  (the person  making such  representations  and
warranties,  the  "Warranting  Party")  covering,  by way of  example:  (i)  the
accuracy of the  information set forth for such Mortgage Loan on the schedule of
Mortgage Loans  appearing as an exhibit to the related Pooling  Agreement;  (ii)
the  enforceability  of the related Mortgage Note and Mortgage and the existence
of title insurance insuring the lien priority of the related Mortgage; (iii) the
Warranting  Party's  title  to  the  Mortgage  Loan  and  the  authority  of the
Warranting  Party to sell the Mortgage  Loan; and (iv) the payment status of the
Mortgage  Loan. It is expected that in most cases the  Warranting  Party will be
the  Mortgage  Asset  Seller;  however,  the  Warranting  Party  may  also be an
affiliate of the Mortgage  Asset  Seller,  the  Depositor or an affiliate of the
Depositor,  the Master Servicer, a Special Servicer or another person acceptable
to the Depositor. The Warranting Party, if other than the Mortgage Asset Seller,
will be identified in the related Prospectus Supplement.

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

         In some cases,  representations  and warranties  will have been made in
respect of a Mortgage Loan 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 the date of  issuance.  The
date as of which the representations and warranties regarding the Mortgage Loans
in any  Trust  Fund  were  made  will be  specified  in the  related  Prospectus
Supplement.

Collection and Other Servicing Procedures

         The  Master   Servicer   for  any  Trust  Fund,   directly  or  through
Sub-Servicers,  will be  required  to make  reasonable  efforts to  collect  all
scheduled  payments  under the  Mortgage  Loans in such Trust Fund,  and will be
required to follow such collection procedures as it would follow with respect to

                                      -45-
<PAGE>

mortgage  loans that are comparable to the Mortgage Loans in such Trust Fund 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 such Trust Fund, (ii) applicable law and (iii) the servicing
standard  specified in the related Pooling  Agreement and Prospectus  Supplement
(the "Servicing Standard").

         The  Master   Servicer   for  any  Trust  Fund,   directly  or  through
Sub-Servicers, will also be required to perform as to the Mortgage Loans in such
Trust Fund various other customary  functions of a servicer of comparable loans,
including  maintaining escrow or impound accounts, if required under the related
Pooling Agreement,  for payment of taxes,  insurance premiums,  ground rents and
similar  items,  or  otherwise  monitoring  the timely  payment of those  items;
attempting to collect delinquent payments; supervising foreclosures; negotiating
modifications;  conducting  property  inspections  on a periodic or other basis;
managing (or  overseeing the  management  of) Mortgaged  Properties  acquired on
behalf of such Trust Fund through  foreclosure,  deed-in-lieu  of foreclosure or
otherwise (each, an "REO Property");  and maintaining servicing records relating
to such Mortgage Loans.  Unless  otherwise  specified in the related  Prospectus
Supplement,  the Master  Servicer  will be  responsible  for filing and settling
claims in respect of particular  Mortgage Loans under any applicable  instrument
of Credit Support. See "Description of Credit Support".

Sub-Servicers

         A Master Servicer may delegate its servicing  obligations in respect of
the Mortgage Loans serviced thereby to one or more third-party  servicers (each,
a  "Sub-Servicer");  provided that,  unless  otherwise  specified in the related
Prospectus  Supplement,  such Master  Servicer will remain  obligated  under the
related Pooling Agreement.  A Sub-Servicer for any series of Certificates may be
an affiliate of the Depositor or Master Servicer.  Unless otherwise  provided in
the related Prospectus Supplement, each sub-servicing agreement between a Master
Servicer and a Sub-Servicer (a "Sub-Servicing  Agreement") will 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.  A Master Servicer will be
required to monitor the  performance  of  Sub-Servicers  retained by it and will
have the right to remove a Sub-Servicer  retained by it at any time it considers
such removal to be in the best interests of Certificateholders.

         Unless  otherwise  provided in the  related  Prospectus  Supplement,  a
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  that retained it 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

         To the extent so specified in the related Prospectus Supplement, one or
more  special  servicers  (each,  a  "Special  Servicer")  may be a party to the
related Pooling  Agreement or may be appointed by the Master Servicer or another
specified  party. A Special  Servicer for any series of  Certificates  may be an
affiliate of the  Depositor or the Master  Servicer.  A Special  Servicer may be
entitled to any of the rights, and subject to any of the obligations,  described
herein in respect of a Master Servicer.  The related Prospectus  Supplement will
describe the rights,  obligations and compensation of any Special Servicer for a
particular  series of  Certificates.  The Master Servicer will be liable for the
performance of a Special  Servicer only if, and to the extent,  set forth in the
related Prospectus Supplement.

Certificate Account

         General.  The Master  Servicer,  the Trustee and/or a Special  Servicer
will, as to each Trust Fund that includes Mortgage Loans, establish and maintain
or cause to be established and maintained one or more separate  accounts for the

                                      -46-
<PAGE>

collection  of payments on or in respect of such Mortgage  Loans  (collectively,
the "Certificate  Account"),  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.  A Certificate  Account may be maintained as
an interest-bearing or a non-interest-bearing account and the funds held therein
may be invested  pending  each  succeeding  Distribution  Date in United  States
government  securities and other  obligations that are acceptable to each Rating
Agency  that has rated any one or more  classes of  Certificates  of the related
series  ("Permitted  Investments").  Unless  otherwise  provided  in the related
Prospectus  Supplement,  any  interest  or  other  income  earned  on funds in a
Certificate  Account  will be paid to the related  Master  Servicer,  Trustee or
Special Servicer (if any) as additional compensation.  A Certificate Account may
be maintained  with the related Master  Servicer,  Special  Servicer or Mortgage
Asset Seller or with a depository institution that is an affiliate of any of the
foregoing or of the Depositor,  provided that it complies with applicable Rating
Agency  standards.  If permitted by the applicable Rating Agency or Agencies and
so specified in the related  Prospectus  Supplement,  a Certificate  Account may
contain  funds  relating  to more  than  one  series  of  mortgage  pass-through
certificates and may contain other funds representing payments on mortgage loans
owned by the related Master Servicer or Special Servicer (if any) or serviced by
either on behalf of others.

         Deposits.  Unless otherwise  provided in the related Pooling  Agreement
and described in the related Prospectus Supplement,  a Master Servicer,  Trustee
or Special  Servicer will be required to deposit or cause to be deposited in the
Certificate  Account for each Trust Fund that includes Mortgage Loans,  within a
certain period following receipt (in the case of collections on or in respect of
the Mortgage Loans) or otherwise as provided in the related  Pooling  Agreement,
the following payments and collections  received or 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 or any Special Servicer as its servicing
compensation or as compensation to the Trustee;

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

         (iv) any amounts paid under any  instrument or drawn from any fund that
constitutes  Credit Support for the related series of  Certificates as described
under "Description of Credit Support";

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

         (vi) any amounts paid under any Cash Flow Agreement, as described under
"Description of the Trust Funds--Cash Flow Agreements";

         (vii) all proceeds of the purchase of any  Mortgage  Loan,  or property
acquired in respect thereof, by the Depositor,  any Mortgage Asset Seller or any
other  specified  person as described  under  "--Assignment  of Mortgage  Loans;
Repurchases" and "--Representations and Warranties;  Repurchases",  all proceeds
of the purchase of any defaulted Mortgage Loan as described under "--Realization

                                      -47-
<PAGE>

Upon Defaulted Mortgage Loans", and all proceeds of any Mortgage Asset purchased
as described under  "Description of the  Certificates--Termination"  (all of the
foregoing, also "Liquidation Proceeds");

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

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

         (x) all payments  required to be deposited in the  Certificate  Account
with respect to any deductible  clause in any blanket insurance policy described
under "--Hazard Insurance Policies";

         (xi) any amount  required to be deposited by the Master Servicer or the
Trustee in connection with losses realized on investments for the benefit of the
Master  Servicer  or the  Trustee,  as the  case may be,  of  funds  held in the
Certificate Account; and

         (xii) any other  amounts  required to be deposited  in the  Certificate
Account as  provided in the  related  Pooling  Agreement  and  described  in the
related Prospectus Supplement.

         Withdrawals. Unless otherwise provided in the related Pooling Agreement
and described in the related Prospectus Supplement,  a Master Servicer,  Trustee
or Special Servicer may make  withdrawals from the Certificate  Account for each
Trust Fund that includes Mortgage Loans for any of the following purposes:

         (i)  to  make   distributions   to  the   Certificateholders   on  each
Distribution Date;

     (ii) to pay the Master  Servicer,  the  Trustee or a Special  Servicer  any
servicing fees not previously  retained thereby,  such payment to be made out of
payments on the particular Mortgage Loans as to which such fees were earned;

         (iii) to reimburse the Master Servicer, a Special Servicer, the Trustee
or any other specified  person for any  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 that were
identified  and  applied  by the  Master  Servicer  or a  Special  Servicer,  as
applicable,  as late  collections of interest on and principal of the particular
Mortgage  Loans with respect to which the  advances  were made or out of amounts
drawn under any form of Credit Support with respect to such Mortgage Loans;

     (iv) to reimburse the Master  Servicer,  the Trustee 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  and  Condemnation
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;

     (v) to reimburse the Master Servicer,  a Special  Servicer,  the Trustee or
other specified person for any advances  described in clause (iii) above made by
it and/or any servicing expenses referred to in clause (iv) above incurred by it
that,  in the good faith  judgment  of the Master  Servicer,  Special  Servicer,
Trustee or other specified person,  as applicable,  will not be recoverable from
the  amounts   described  in  clauses   (iii)  and  (iv),   respectively,   such
reimbursement  to be made from amounts  collected on other Mortgage Loans in the
same Trust  Fund or, if and to the extent so  provided  by the  related  Pooling
Agreement and  described in the related  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;



                                      -48-
<PAGE>

         (vi)  if  and  to  the  extent  described  in  the  related  Prospectus
Supplement,  to pay the Master Servicer, a Special Servicer,  the Trustee or any
other  specified  person  interest  accrued on the advances  described in clause
(iii) above made by it and the servicing expenses described in clause (iv) above
incurred by it while such remain outstanding and unreimbursed;

         (vii) 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";

     (viii)  to  reimburse  the  Master  Servicer,  the  Special  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";

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

         (x) 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";

         (xi)  if  and  to  the  extent  described  in  the  related  Prospectus
Supplement, to pay the fees of any provider of Credit Support;

         (xii)  if  and to  the  extent  described  in  the  related  Prospectus
Supplement, to reimburse prior draws on any form of Credit Support;

         (xiii) to pay the Master  Servicer,  a Special Servicer or the Trustee,
as appropriate, interest and investment income earned in respect of amounts held
in the Certificate Account as additional compensation;

         (xiv) 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;

         (xv) if one or more elections have been made to treat the Trust Fund or
designated portions thereof as a REMIC, to pay any federal, state or local taxes
imposed on the Trust Fund or its  assets or  transactions,  as and to the extent
described  under "Certain  Federal Income Tax  Consequences--Federal  Income Tax
Consequences  for  REMICs  Certificates--Taxes  That May Be Imposed on the REMIC
Pool";

         (xvi) 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;

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

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

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



                                      -49-
<PAGE>

Modifications, Waivers and Amendments of Mortgage Loans

         A Master  Servicer may agree to modify,  waive or amend any term of any
Mortgage  Loan  serviced  by it  in a  manner  consistent  with  the  applicable
Servicing  Standard;  provided that,  unless  otherwise set forth in the related
Prospectus Supplement, the modification, waiver or amendment (i) will not affect
the amount or timing of any  scheduled  payments of principal or interest on the
Mortgage Loan, (ii) will not, 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 and (iii) will not adversely  affect the coverage
under any applicable instrument of Credit Support.  Unless otherwise provided in
the related Prospectus Supplement, a Master Servicer also may agree to any other
modification, waiver or amendment if, in its judgment, (i) a material default on
the  Mortgage  Loan has  occurred or a payment  default is  imminent,  (ii) such
modification,  waiver or  amendment  is  reasonably  likely to produce a greater
recovery with respect to the Mortgage  Loan,  taking into account the time value
of  money,  than  would  liquidation  and  (iii)  such  modification,  waiver or
amendment will not adversely affect the coverage under any applicable instrument
of Credit Support.

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 insurance  premiums and to otherwise
maintain the related Mortgaged Property.  In general,  the Master Servicer for a
series of  Certificates  will be required to monitor  any  Mortgage  Loan in the
related  Trust  Fund that is in  default,  evaluate  whether  the  causes of the
default can be corrected over a reasonable period without significant impairment
of the value of the related Mortgaged  Property,  initiate  corrective action in
cooperation with the borrower if cure is likely,  inspect the related  Mortgaged
Property  and take such  other  actions  as are  consistent  with the  Servicing
Standard.  A significant period of time may elapse before the Master Servicer is
able to  assess  the  success  of any  such  corrective  action  or the need for
additional initiatives.

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

         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 the  related  series of  Certificates  a right of first  refusal  to
purchase  from the Trust Fund, at a  predetermined  purchase  price  (which,  if
insufficient to fully fund the entitlements of  Certificateholders  to principal
and interest thereon,  will be specified in the related Prospectus  Supplement),
any  Mortgage  Loan as to which a specified  number of  scheduled  payments  are
delinquent.  In addition,  unless otherwise  specified in the related Prospectus
Supplement, the Master Servicer may offer to sell any defaulted Mortgage Loan if
and  when  the  Master  Servicer  determines,  consistent  with  the  applicable
Servicing  Standard,  that such a sale would produce a greater recovery,  taking
into  account  the time value of money,  than would  liquidation  of the related
Mortgaged  Property.   Unless  otherwise  provided  in  the  related  Prospectus
Supplement,  the related Pooling Agreement will require that the Master Servicer
accept the highest  cash bid received  from any person  (including  itself,  the
Depositor  or any  affiliate  of either of them 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  against the related
Mortgaged Property, subject to the discussion below.

                                      -50-
<PAGE>

         If a  default  on a  Mortgage  Loan  has  occurred  or,  in the  Master
Servicer's  judgment,  a payment default is imminent,  the Master  Servicer,  on
behalf  of the  Trustee,  may at any  time  institute  foreclosure  proceedings,
exercise any power of sale contained in the related  Mortgage,  obtain a deed in
lieu of  foreclosure,  or  otherwise  acquire  title  to the  related  Mortgaged
Property,  by operation of law or otherwise,  if such action is consistent  with
the Servicing  Standard.  Unless otherwise  specified in the related  Prospectus
Supplement, the Master Servicer may not, however, acquire title to any Mortgaged
Property,  have a receiver  of rents  appointed  with  respect to any  Mortgaged
Property or take any other action with respect to any  Mortgaged  Property  that
would  cause  the   Trustee,   for  the   benefit  of  the  related   series  of
Certificateholders, or any other specified person to be considered to hold title
to, to be a  "mortgagee-in-possession"  of, or to be an "owner" or an "operator"
of such Mortgaged  Property within the meaning of certain federal  environmental
laws,  unless the Master Servicer has previously  determined,  based on a report
prepared by a person who regularly conducts  environmental  audits (which report
will be an expense of the Trust Fund), that either:

                  (i) the Mortgaged  Property is in compliance  with  applicable
         environmental laws and 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,  taking
         into account the time value of money, than not taking such actions; and

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

         Unless  otherwise  provided in the related  Prospectus  Supplement,  if
title to any  Mortgaged  Property is acquired by a Trust Fund as to which one or
more REMIC elections have been made, the Master Servicer, on behalf of the Trust
Fund,  will be  required  to sell the  Mortgaged  Property  within  two years of
acquisition, unless (i) the Internal Revenue Service grants an extension of time
to sell such  property  or (ii) the Trustee  receives an opinion of  independent
counsel to the effect  that the  holding of the  property  by the Trust Fund for
more than two years after its acquisition will not result in the imposition of a
tax on the  Trust  Fund or  cause  the  Trust  Fund (or any  designated  portion
thereof)  to fail to  qualify  as a REMIC  under  the Code at any time  that any
Certificate is outstanding.  Subject to the foregoing,  the Master Servicer will
generally be required to solicit bids for any Mortgaged  Property so acquired in
such a manner  as will be  reasonably  likely to  realize a fair  price for such
property. If the Trust Fund acquires title to any Mortgaged Property, the Master
Servicer,  on behalf of the Trust Fund, may retain an independent  contractor to
manage and operate such property.  The retention of an  independent  contractor,
however,  will not relieve the Master  Servicer of its obligation to manage such
Mortgaged Property in a manner consistent with the Servicing Standard.

         If Liquidation  Proceeds collected with respect to a defaulted Mortgage
Loan are less than the outstanding  principal balance of the defaulted  Mortgage
Loan plus interest  accrued  thereon plus the aggregate  amount of  reimbursable
expenses  incurred by the Master Servicer in connection with such Mortgage Loan,
the Trust Fund will realize a loss in the amount of such  shortfall.  The Master
Servicer  will be  entitled to  reimbursement  out of 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 such that the proceeds,  if
any, of the related hazard  insurance  policy are  insufficient to restore fully
the damaged property, the Master Servicer will not be required to expend its own
funds to  effect  such  restoration  unless  (and to the  extent  not  otherwise

                                      -51-
<PAGE>

provided in the  related  Prospectus  Supplement)  it  determines  (i) that such
restoration will increase the proceeds to  Certificateholders  on liquidation of
the Mortgage Loan after  reimbursement  of the Master  Servicer for its expenses
and (ii) that such expenses  will be  recoverable  by it from related  Insurance
Proceeds or Liquidation Proceeds.

Hazard Insurance Policies

         Unless otherwise specified in the related Prospectus  Supplement,  each
Pooling  Agreement will require the Master  Servicer to cause each Mortgage Loan
borrower to maintain a hazard  insurance  policy that provides for such coverage
as is required under the related Mortgage or, if the Mortgage permits the holder
thereof to dictate to the borrower the  insurance  coverage to be  maintained on
the  related  Mortgaged  Property,  such  coverage  as is  consistent  with  the
requirements  of the  Servicing  Standard.  Unless  otherwise  specified  in the
related  Prospectus  Supplement,  such coverage  generally  will be in an amount
equal to the lesser of the principal balance owing on such Mortgage Loan and the
replacement  cost of the  related  Mortgaged  Property.  The ability of a 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 a 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 a Trust Fund.  If such blanket  policy  contains a deductible
clause, the Master Servicer will be required, in the event of a casualty covered
by such blanket policy, to deposit in the related  Certificate  Account all sums
that would have been deposited therein but for such deductible clause.

         In general,  the  standard  form of fire and extended  coverage  policy
covers physical damage to or destruction of the  improvements of the property by
fire,  lightning,  explosion,  smoke,  windstorm and hail, and riot,  strike and
civil  commotion,  subject to the conditions  and  exclusions  specified in each
policy.  Although  the  policies  covering  the  Mortgaged  Properties  will  be
underwritten by different insurers under different state laws in accordance with
different applicable state forms, and therefore will not contain identical terms
and  conditions,  most such policies  typically do not cover any physical damage
resulting  from  war,  revolution,   governmental  actions,   floods  and  other
water-related  causes,  earth movement  (including  earthquakes,  landslides and
mudflows),  wet or dry rot, vermin,  domestic animals and certain other kinds of
risks.  Accordingly,  a Mortgaged Property may not be insured for losses arising
from any such cause  unless  the  related  Mortgage  specifically  requires,  or
permits the holder thereof to require, such coverage.

         The hazard insurance  policies  covering the Mortgaged  Properties will
typically contain  co-insurance clauses that in effect require an insured at all
times to carry insurance of a specified percentage (generally 80% to 90%) of the
full  replacement  value of the improvements on the property in order to recover
the full amount of any partial loss. If the insured's  coverage falls below this
specified  percentage,   such  clauses  generally  provide  that  the  insurer's
liability  in the event of  partial  loss does not  exceed the lesser of (i) the
replacement  cost of the improvements  less physical  depreciation and (ii) such
proportion of the loss as the amount of insurance carried bears to the specified
percentage of the full replacement cost of such improvements.

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

         Certain of the  Mortgage  Loans may contain a  due-on-sale  clause that
entitles the lender to accelerate  payment of the Mortgage Loan upon any sale or
other  transfer of the related  Mortgaged  Property  made  without the  lender's
consent.  Certain of the Mortgage  Loans may also  contain a  due-on-encumbrance
clause that entitles the lender to accelerate  the maturity of the Mortgage Loan
upon the creation of any other lien or encumbrance upon the Mortgaged  Property.
Unless  otherwise  provided in the  related  Prospectus  Supplement,  the Master

                                      -52-
<PAGE>

Servicer will determine whether to exercise any right the Trustee may have under
any such provision in a manner  consistent with the Servicing  Standard.  Unless
otherwise  specified in the related Prospectus  Supplement,  the Master Servicer
will  be  entitled  to  retain  as  additional  servicing  compensation  any fee
collected in connection with the permitted transfer of a Mortgaged Property. See
"Certain Legal Aspects of Mortgage Loans--Due-on-Sale and Due-on-Encumbrance".

Servicing Compensation and Payment of Expenses

         Unless  otherwise  specified in the related  Prospectus  Supplement,  a
Master  Servicer's  primary  servicing  compensation with respect to a series of
Certificates will come from the periodic payment to it of a specified portion of
the interest  payments on each Mortgage Loan in the related Trust Fund.  Because
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 related Prospectus Supplement, to
pay from amounts that  represent its  servicing  compensation  certain  expenses
incurred  in  connection  with the  administration  of the  related  Trust Fund,
including,  without  limitation,  payment  of  the  fees  and  disbursements  of
independent  accountants  and payment of expenses  incurred in  connection  with
distributions  and  reports  to  Certificateholders.   Certain  other  expenses,
including  certain  expenses  related to Mortgage Loan defaults and liquidations
and, to the extent so provided in the related Prospectus Supplement, interest on
such  expenses  at the  rate  specified  therein,  and the  fees of any  Special
Servicer, may be required to be borne by the Trust Fund.

         If and to the extent provided in the related Prospectus  Supplement,  a
Master Servicer may be required to apply a portion of the servicing compensation
otherwise  payable  to it in  respect  of  any  period  to  Prepayment  Interest
Shortfalls.  See  "Yield  and  Maturity  Considerations--Certain  Shortfalls  in
Collections of Interest".

Evidence as to Compliance

         Unless otherwise  provided in the related Prospectus  Supplement,  each
Pooling Agreement will require,  on or before a specified date in each year, the
Master Servicer to cause a firm of independent  public accountants to furnish to
the Trustee a statement to the effect that, on the basis of the  examination  by
such firm conducted  substantially  in compliance with either the Uniform Single
Audit Program for Mortgage  Bankers or the Audit Program for Mortgages  serviced
for FHLMC,  the  servicing  by or on behalf of the Master  Servicer  of mortgage
loans under pooling and servicing agreements substantially similar to each other
(which may include such 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 the firm, either the Audit Program for Mortgages
serviced  for FHLMC,  or  paragraph 4 of the Uniform  Single  Audit  Program for
Mortgage Bankers, requires it to report.

         Each Pooling Agreement will also require, on or before a specified date
in each year, the Master  Servicer to furnish to the Trustee 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 such Pooling  Agreement
throughout the preceding calendar year or other specified twelve month period.



                                      -53-
<PAGE>

Certain Matters Regarding the Master Servicer and the Depositor

         The entity serving as Master Servicer under a Pooling  Agreement may be
an affiliate of the Depositor and may have other normal  business  relationships
with the Depositor or the Depositor's affiliates.  Unless otherwise specified in
the Prospectus  Supplement  for a series of  Certificates,  the related  Pooling
Agreement  will  permit  the  Master  Servicer  to resign  from its  obligations
thereunder  only  upon  (a)  the  appointment  of,  and the  acceptance  of such
appointment  by, a  successor  thereto  and  receipt  by the  Trustee of written
confirmation  from each  applicable  Rating  Agency  that such  resignation  and
appointment  will not have an  adverse  effect on the  rating  assigned  by such
Rating Agency to any class of Certificates of such series or (b) 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. No such  resignation  will  become  effective  until the  Trustee or a
successor  servicer  has assumed the Master  Servicer's  obligations  and duties
under  the  Pooling  Agreement.   Unless  otherwise  specified  in  the  related
Prospectus Supplement,  the Master Servicer for each Trust Fund will be required
to maintain a fidelity bond and errors and omissions  policy or their equivalent
that provides  coverage  against  losses that may be sustained as a result of an
officer's  or  employee's  misappropriation  of funds or errors  and  omissions,
subject to certain  limitations  as to amount of coverage,  deductible  amounts,
conditions,   exclusions  and  exceptions   permitted  by  the  related  Pooling
Agreement.

         Unless otherwise specified in the related Prospectus  Supplement,  each
Pooling  Agreement will further  provide that none of the Master  Servicer,  the
Depositor or 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  or any  such  person  will  be  protected  against  any  breach  of a
representation,  warranty or covenant made in such Pooling Agreement, or against
any  expense or  liability  that such  person is  specifically  required to bear
pursuant to the terms of such Pooling  Agreement,  or against any liability that
would otherwise be imposed by reason of willful misfeasance,  bad faith or gross
negligence in the  performance of obligations or duties  thereunder or by reason
of reckless disregard of such obligations and duties. Unless otherwise specified
in the related  Prospectus  Supplement,  each  Pooling  Agreement  will  further
provide that the Master  Servicer,  the  Depositor  and any  director,  officer,
employee or agent of either of them will be entitled to  indemnification  by the
related Trust Fund against any loss, liability or expense incurred in connection
with any legal  action that  relates to such  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  otherwise
reimbursable  pursuant to such Pooling  Agreement;  (ii)  incurred in connection
with any breach of a  representation,  warranty or covenant made in such Pooling
Agreement;  (iii)  incurred  by  reason  of  misfeasance,  bad  faith  or  gross
negligence  in the  performance  of  obligations  or duties  under such  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 related series of  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
related series of Certificateholders,  and the Master Servicer or the Depositor,
as the case may be, will be entitled to charge the related  Certificate  Account
therefor.

         Any person  into  which the Master  Servicer  or the  Depositor  may be
merged or consolidated, or any person resulting from any merger or consolidation
to  which  the  Master  Servicer  or the  Depositor  is a party,  or any  person
succeeding to the business of the Master Servicer or the Depositor,  will be the
successor of the Master Servicer or the Depositor, as the case may be, under the
related Pooling Agreement.



                                      -54-
<PAGE>

Events of Default

         Unless otherwise provided in the Prospectus  Supplement for a series of
Certificates,  "Events of Default"  under the  related  Pooling  Agreement  will
include (i) any  failure by the Master  Servicer  to  distribute  or cause to be
distributed to the Certificateholders of such series, or to remit to the Trustee
for  distribution  to such  Certificateholders,  any  amount  required  to be so
distributed or remitted,  which failure continues unremedied for five days after
written notice  thereof has been given to the Master  Servicer by the Trustee or
the  Depositor,  or to the Master  Servicer,  the  Depositor  and the Trustee by
Certificateholders  entitled  to not less  than 25% (or  such  other  percentage
specified in the related  Prospectus  Supplement)  of the Voting Rights for such
series;  (ii) any failure by the Master  Servicer  duly to observe or perform in
any material respect any of its other covenants or obligations under the related
Pooling  Agreement,  which  failure  continues  unremedied  for sixty days after
written notice  thereof has been given to the Master  Servicer by the Trustee or
the  Depositor,  or to the Master  Servicer,  the  Depositor  and the Trustee by
Certificateholders  entitled  to not less  than 25% (or  such  other  percentage
specified in the related  Prospectus  Supplement)  of the Voting Rights for such
series;   and  (iii)  certain  events  of  insolvency,   readjustment  of  debt,
marshalling of assets and liabilities,  or similar  proceedings in respect of or
relating  to the  Master  Servicer  and  certain  actions by or on behalf of the
Master Servicer  indicating its insolvency or inability to pay its  obligations.
Material  variations  to the  foregoing  Events of  Default  (other  than to add
thereto or  shorten  cure  periods or  eliminate  notice  requirements)  will be
specified in the related Prospectus Supplement.

Rights Upon Event of Default

         If an Event of Default occurs with respect to the Master Servicer under
a Pooling Agreement,  then, in each and every such case, so long as the Event of
Default remains unremedied, the Depositor or the Trustee will be authorized, and
at the direction of  Certificateholders  of the related  series  entitled to not
less than 51% (or such other  percentage  specified  in the  related  Prospectus
Supplement) of the Voting Rights for such series,  the Trustee will be required,
to terminate all of the rights and  obligations of the Master Servicer as master
servicer under the Pooling Agreement,  whereupon the Trustee will succeed to all
of the responsibilities, duties and liabilities of the Master Servicer under the
Pooling  Agreement  (except  that if the Master  Servicer  is  required  to make
advances  thereunder  regarding  delinquent  Mortgage Loans,  but the Trustee is
prohibited by law from obligating itself to do so, or if the related  Prospectus
Supplement  so  specifies,  the  Trustee  will  not be  obligated  to make  such
advances)  and will be entitled  to similar  compensation  arrangements.  Unless
otherwise  specified  in the related  Prospectus  Supplement,  if the Trustee is
unwilling  or  unable  so to  act,  it  may  (or,  at  the  written  request  of
Certificateholders  of the related series entitled to not less than 51% (or such
other percentage  specified in the related Prospectus  Supplement) of the Voting
Rights for such series, it will be required to) appoint,  or petition a court of
competent  jurisdiction to appoint,  a loan servicing  institution  that (unless
otherwise provided in the related  Prospectus  Supplement) is acceptable to each
applicable  Rating Agency 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 of
the same  series  entitled  to not  less  than  25% (or  such  other  percentage
specified in the related  Prospectus  Supplement)  of the Voting Rights for such
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 sixty days (or such other
period specified in the related  Prospectus  Supplement) shall have neglected or
refused to institute any such proceeding. The Trustee, however, will be under no
obligation  to exercise any of the trusts or powers  vested in it by any Pooling
Agreement  or to make any  investigation  of matters  arising  thereunder  or to
institute, conduct or defend any litigation thereunder or in relation thereto at
the request,  order or direction  of any of the holders of  Certificates  of the
related  series,  unless  such  Certificateholders  have  offered to the Trustee
reasonable  security or indemnity  against the costs,  expenses and  liabilities
which may be incurred therein or thereby.



                                      -55-
<PAGE>

Amendment

         Each  Pooling  Agreement  may  be  amended  by the  respective  parties
thereto,  without the  consent of any of the  holders of the  related  series of
Certificates,  (i) to cure any ambiguity,  (ii) to correct a defective provision
therein or to correct,  modify or supplement  any provision  therein that may be
inconsistent with any other provision therein, (iii) to add any other provisions
with respect to matters or questions  arising under the Pooling  Agreement  that
are not  inconsistent  with the  provisions  thereof,  (iv) to  comply  with any
requirements  imposed by the Code, or (v) for any other  purpose;  provided that
such amendment  (other than an amendment for the specific purpose referred to 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;  and provided  further that such amendment  (other
than an amendment  for one of the specific  purposes  referred to in clauses (i)
through (iv) above) must be acceptable to each applicable Rating Agency.  Unless
otherwise specified in the related Prospectus Supplement, each Pooling Agreement
may also be amended by the respective  parties thereto,  with the consent of the
holders of the related series of Certificates  entitled to not less than 51% (or
such other  percentage  specified in the related  Prospectus  Supplement) of the
Voting  Rights  for such  series  allocated  to the  affected  classes,  for any
purpose;  provided that,  unless otherwise  specified in the related  Prospectus
Supplement,  no such  amendment  may (i)  reduce in any manner the amount of, or
delay the timing of,  payments  received or advanced on Mortgage  Loans that are
required to be distributed in respect of any Certificate  without the consent of
the holder of such  Certificate,  (ii) adversely  affect in any material respect
the  interests  of the holders of any class of  Certificates,  in a manner other
than as  described  in clause  (i),  without  the  consent of the holders of all
Certificates  of such  class or  (iii)  modify  the  provisions  of the  Pooling
Agreement  described in this paragraph without the consent of the holders of all
Certificates of the related series.  However,  unless otherwise specified in the
related Prospectus Supplement, the Trustee will be prohibited from consenting to
any  amendment  of a  Pooling  Agreement  pursuant  to which  one or more  REMIC
elections  are to be or have 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 (or designated  portion  thereof) to fail to qualify as a REMIC at any time
that the related Certificates are outstanding.

List of Certificateholders

         Unless otherwise specified in the related Prospectus  Supplement,  upon
written request of three or more  Certificateholders 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 Certificateholders  access during normal
business hours to the most recent list of Certificateholders of that series held
by such person. If such list is of a date more than 90 days prior to the date of
receipt  of such  Certificateholders'  request,  then  such  person,  if not the
registrar for such series of Certificates, will be required to request from such
registrar a current list and to afford such requesting Certificateholders access
thereto promptly upon receipt.

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 or Special Servicer and its affiliates.

Duties of the Trustee

         The Trustee for each series of Certificates will make no representation
as to  the  validity  or  sufficiency  of the  related  Pooling  Agreement,  the
Certificates or any underlying Mortgage Loan or related document and will not be
accountable  for the use or application  by or on behalf of the Master  Servicer
for such series of any funds paid to the Master Servicer or any Special Servicer
in respect of the  Certificates  or the underlying  Mortgage Loans, or any funds

                                      -56-
<PAGE>

deposited  into or withdrawn from the  Certificate  Account or any other account
for such series by or on behalf of the Master Servicer or any Special  Servicer.
If no Event of Default  has  occurred  and is  continuing,  the Trustee for each
series  of   Certificates   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 related  Pooling  Agreement,  a Trustee will be
required to examine such documents and to determine  whether they conform to the
requirements of such agreement.

Certain Matters Regarding the Trustee

         As and to the extent  described in the related  Prospectus  Supplement,
the fees and  normal  disbursements  of any  Trustee  may be the  expense of the
related Master Servicer or other specified person or may be required to be borne
by the related Trust Fund.

         Unless otherwise  specified in the related Prospectus  Supplement,  the
Trustee for each  series of  Certificates  will be entitled to  indemnification,
from amounts  held in the  Certificate  Account for such  series,  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 related Pooling Agreement,  or to any loss, liability or
expense incurred by reason of willful misfeasance, bad faith or gross negligence
on the part of the  Trustee in the  performance  of its  obligations  and duties
thereunder,  or by reason  of its  reckless  disregard  of such  obligations  or
duties,  or as may  arise  from a  breach  of any  representation,  warranty  or
covenant of the Trustee made therein.

         Unless otherwise  specified in the related Prospectus  Supplement,  the
Trustee for each series of  Certificates  will be entitled to execute any of its
trusts or powers  under the  related  Pooling  Agreement  or perform  any of its
duties thereunder either directly or by or through agents or attorneys,  and the
Trustee will not be responsible for any willful  misconduct or gross  negligence
on the part of any such agent or attorney appointed by it with due care.

Resignation and Removal of the Trustee

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

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

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


                                      -57-
<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 a letter of credit,  the  subordination  of
one or more  classes  of  Certificates,  the use of a pool  insurance  policy or
guarantee  insurance,  the establishment of one or more reserve funds or another
method of Credit Support described in the related Prospectus Supplement,  or any
combination  of  the  foregoing.  If  so  provided  in  the  related  Prospectus
Supplement,  any form of Credit Support may provide credit  enhancement for more
than one series of Certificates to the extent described therein.

         Unless otherwise  provided in the related  Prospectus  Supplement for a
series of Certificates,  the Credit Support will not provide  protection against
all risks of loss and will not guarantee  payment to  Certificateholders  of all
amounts to which they are  entitled  under the  related  Pooling  Agreement.  If
losses or shortfalls  occur that exceed the amount covered by the related Credit
Support or that are not covered by such Credit Support,  Certificateholders will
bear  their  allocable  share of  deficiencies.  Moreover,  if a form of  Credit
Support covers more than one series of Certificates,  holders of Certificates of
one  series  will be  subject  to the risk  that  such  Credit  Support  will be
exhausted  by the  claims of the  holders of  Certificates  of one or more other
series before the former receive their intended share of such coverage.

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

Subordinate Certificates

         If so  specified  in the  related  Prospectus  Supplement,  one or more
classes of  Certificates  of a series may be  Subordinate  Certificates.  To the
extent specified in the related Prospectus Supplement, the rights of the holders
of  Subordinate  Certificates  to  receive  distributions  from the  Certificate
Account  on any  Distribution  Date will be  subordinated  to the  corresponding
rights of the  holders of Senior  Certificates.  If so  provided  in the related
Prospectus Supplement,  the subordination of a class may apply only in the event
of (or may be limited to)  certain  types of losses or  shortfalls.  The related
Prospectus  Supplement  will set forth  information  concerning  the  method and
amount  of  subordination   provided  by  a  class  or  classes  of  Subordinate
Certificates in a series and the  circumstances  under which such  subordination
will be 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 the
related  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

                                      -58-
<PAGE>

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
deemed by the  Depositor to be  material,  a copy of each such  instrument  will
accompany the Current Report on Form 8-K to be filed with the Commission  within
15 days of issuance of the Certificates of the related series.

Letter of Credit

         If  so  provided  in  the   Prospectus   Supplement  for  a  series  of
Certificates,  deficiencies in amounts otherwise payable on such Certificates or
certain classes thereof will be covered by one or more letters of credit, issued
by a bank or financial  institution specified in such Prospectus Supplement (the
"L/C Bank").  Under a letter of credit,  the L/C Bank will be obligated to honor
draws  thereunder  in an aggregate  fixed  dollar  amount,  net of  unreimbursed
payments  thereunder,  generally equal to a percentage  specified in the related
Prospectus  Supplement of the aggregate principal balance of the Mortgage Assets
on the related Cut-off Date or of the initial aggregate  Certificate  Balance of
one or more classes of Certificates.  If so specified in the related  Prospectus
Supplement,  the letter of credit may permit  draws only in the event of certain
types of losses and shortfalls.  The amount available under the letter of credit
will,  in all  cases,  be reduced  to the  extent of the  unreimbursed  payments
thereunder  and may otherwise be reduced as described in the related  Prospectus
Supplement.  The obligations of the L/C Bank under the letter of credit for each
series of  Certificates  will expire at the earlier of the date specified in the
related  Prospectus  Supplement or the  termination of the Trust Fund. A copy of
any such letter of credit will  accompany  the Current  Report on Form 8-K to be
filed with the Commission  within 15 days of issuance of the Certificates of the
related series.

Certificate Insurance and Surety Bonds

         If  so  provided  in  the   Prospectus   Supplement  for  a  series  of
Certificates,  deficiencies in amounts otherwise payable on such Certificates or
certain  classes  thereof will be covered by insurance  policies  and/or  surety
bonds provided by one or more insurance companies or sureties.  Such instruments
may cover,  with respect to one or more classes of  Certificates  of the related
series,  timely distributions of interest and/or full distributions of principal
on the basis of a schedule of principal distributions set forth in or determined
in the manner  specified  in the  related  Prospectus  Supplement.  The  related
Prospectus  Supplement  will describe any  limitations  on the draws that may be
made under any such instrument. A copy of any such instrument will accompany the
Current  Report on Form 8-K to be filed  with the  Commission  within 15 days of
issuance of the Certificates of the related series.

Reserve Funds

         If  so  provided  in  the   Prospectus   Supplement  for  a  series  of
Certificates,  deficiencies in amounts otherwise payable on such Certificates or
certain  classes  thereof will be covered (to the extent of available  funds) by
one or more  reserve  funds  in  which  cash,  a  letter  of  credit,  Permitted
Investments,  a demand note or a combination  thereof will be deposited,  in the
amounts specified in such Prospectus Supplement.  If so specified in the related
Prospectus  Supplement,  the  reserve  fund for a series may also be funded over
time by a specified  amount of the collections  received on the related Mortgage
Assets.

         Amounts on deposit in any reserve fund for a series,  together with the
reinvestment  income thereon,  if any, will be applied for the purposes,  in the
manner, and to the extent specified in the related Prospectus Supplement.  If so
specified in the related Prospectus Supplement, reserve funds may be established
to provide  protection  only  against  certain  types of losses and  shortfalls.
Following  each  Distribution  Date,  amounts in a reserve fund in excess of any

                                      -59-
<PAGE>

amount  required to be maintained  therein may be released from the reserve fund
under the  conditions  and to the extent  specified  in the  related  Prospectus
Supplement.

         If so specified in the related Prospectus Supplement, amounts deposited
in any reserve fund will be invested in Permitted Investments.  Unless otherwise
specified in the related Prospectus Supplement, any reinvestment income or other
gain from such investments will be credited to the related reserve fund for such
series,  and any loss  resulting from such  investments  will be charged to such
reserve fund. However, such income may be payable to any related Master Servicer
or another service  provider as additional  compensation  for its services.  The
reserve  fund,  if any, for a series will not be a part of the Trust Fund unless
otherwise specified in the related Prospectus Supplement.

Credit Support with respect to MBS

         If  so  provided  in  the   Prospectus   Supplement  for  a  series  of
Certificates,  any MBS  included  in the  related  Trust Fund and/or the related
underlying  mortgage  loans may be covered by one or more of the types of Credit
Support described herein. The related Prospectus  Supplement will specify, as to
each such form of Credit Support,  the information  indicated above with respect
thereto, to the extent such information is material and available.


                     CERTAIN LEGAL ASPECTS OF MORTGAGE LOANS

         The following  discussion  contains general  summaries of certain legal
aspects of loans secured by commercial and multifamily  residential  properties.
Because such legal aspects are governed by applicable  state law (which laws may
differ  substantially),  the summaries do not purport to be complete, to reflect
the laws of any  particular  state,  or to  encompass  the laws of all states in
which the security for the Mortgage Loans (or mortgage loans underlying any MBS)
is situated.  Accordingly,  the  summaries  are  qualified in their  entirety by
reference to the applicable laws of those states.  See "Description of the Trust
Funds--Mortgage  Loans".  For purposes of the  following  discussion,  "Mortgage
Loan" includes a mortgage loan underlying an MBS.

General

         Each  Mortgage  Loan will be evidenced by a note or bond and secured by
an  instrument  granting a security  interest in real  property,  which may be a
mortgage,  deed of trust or a deed to secure debt, depending upon the prevailing
practice  and law in the  state in  which  the  related  Mortgaged  Property  is
located.  Mortgages,  deeds  of  trust  and  deeds to  secure  debt  are  herein
collectively  referred to as  "mortgages".  A mortgage  creates a lien upon,  or
grants a title interest in, the real property  covered  thereby,  and represents
the security for the repayment of the  indebtedness  customarily  evidenced by a
promissory  note.  The  priority of the lien  created or interest  granted  will
depend on the terms of the mortgage and, in some cases, on the terms of separate
subordination  agreements  or  intercreditor  agreements  with  others that hold
interests  in the real  property,  the  knowledge of the parties to the mortgage
and,  generally,  the order of  recordation  of the mortgage in the  appropriate
public recording office. However, the lien of a recorded mortgage will generally
be subordinate to later-arising  liens for real estate taxes and assessments and
other charges imposed under governmental police powers.

Types of Mortgage Instruments

         There are two parties to a  mortgage:  a mortgagor  (the  borrower  and
usually the owner of the subject  property)  and a mortgagee  (the  lender).  In
contrast,  a deed of trust is a  three-party  instrument,  among a trustor  (the
equivalent of a borrower),  a trustee to whom the real property is conveyed, and
a  beneficiary  (the lender) for whose benefit the  conveyance is made.  Under a
deed of trust,  the trustor grants the property,  irrevocably  until the debt is
paid,  in trust and  generally  with a power of sale,  to the  trustee to secure
repayment of the  indebtedness  evidenced by the related  note. A deed to secure
debt typically has two parties.  The grantor (the borrower) conveys title to the

                                      -60-
<PAGE>

real property to the grantee (the lender)  generally with a power of sale, until
such time as the debt is repaid.  In a case where the  borrower is a land trust,
there would be an  additional  party because legal title to the property is held
by a land trustee under a land trust  agreement for the benefit of the borrower.
At origination of a mortgage loan involving a land trust, the borrower  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 (including,  without limitation,  the
Soldiers'  and  Sailors'  Civil  Relief Act of 1940) 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.

         In most  states,  hotel and motel  room rates are  considered  accounts
receivable under the Uniform  Commercial Code ("UCC");  in cases where hotels or
motels constitute loan security, the rates are generally pledged by the borrower
as additional security for the loan. In general,  the lender must file financing
statements in order to perfect its security  interest in the rates and must file
continuation  statements,  generally every five years, to maintain perfection of
such security interest.  Even if the lender's security interest in room rates is
perfected under the UCC, it may be required to commence a foreclosure  action or
otherwise  take  possession  of the  property in order to collect the room rates
following a default. See "--Bankruptcy Laws".

Personalty

         In the case of certain types of mortgaged  properties,  such as hotels,
motels and nursing homes, personal property (to the extent owned by the borrower
and  not  previously  pledged)  may  constitute  a  significant  portion  of the
property's value as security.  The creation and enforcement of liens on personal
property are governed by the UCC.  Accordingly,  if a borrower  pledges personal
property as security for a mortgage  loan,  the lender  generally  must file UCC
financing statements in order to perfect its security interest therein, and must
file  continuation  statements,  generally  every five years,  to maintain  that
perfection.

Foreclosure

         General.  Foreclosure  is a legal  procedure  that allows the lender to
recover its mortgage debt by enforcing its rights and available  legal  remedies
under the mortgage.  If the borrower  defaults in payment or  performance of its
obligations  under the note or  mortgage,  the lender has the right to institute
foreclosure  proceedings  to sell the real property at public auction to satisfy
the indebtedness.

         Foreclosure procedures vary from state to state. Two primary methods of
foreclosing a mortgage are judicial  foreclosure,  involving court  proceedings,
and non-judicial foreclosure pursuant to a power of sale granted in the mortgage
instrument.  Other foreclosure procedures are available in some states, but they
are either infrequently used or available only in limited circumstances.

         A  foreclosure  action is subject to most of the delays and expenses of
other  lawsuits if defenses  are raised or  counterclaims  are  interposed,  and
sometimes requires several years to complete. Moreover, as discussed below, even
a  non-collusive,  regularly  conducted  foreclosure sale may be challenged as a
fraudulent conveyance,  regardless of the parties' intent, if a court determines
that the sale was for less than fair  consideration and such sale occurred while

                                      -61-
<PAGE>

the borrower was insolvent and within a specified period prior to the borrower's
filing for bankruptcy protection.

         Judicial Foreclosure. A judicial foreclosure proceeding is conducted in
a court having jurisdiction over the mortgaged property.  Generally,  the action
is  initiated  by the  service  of legal  pleadings  upon all  parties  having a
subordinate  interest  of  record  in the  real  property  and  all  parties  in
possession  of the  property,  under leases or  otherwise,  whose  interests are
subordinate  to the  mortgage.  Delays  in  completion  of the  foreclosure  may
occasionally result from difficulties in locating defendants.  When the lender's
right to foreclose is contested,  the legal  proceedings can be  time-consuming.
Upon  successful  completion  of a judicial  foreclosure  proceeding,  the court
generally  issues a  judgment  of  foreclosure  and  appoints a referee or other
officer to conduct a public  sale of the  mortgaged  property,  the  proceeds of
which are used to satisfy the judgment.  Such sales are made in accordance  with
procedures that vary from state to state.

         Equitable  Limitations on Enforceability of Certain Provisions.  United
States courts have traditionally  imposed general equitable  principles to limit
the remedies available to lenders in foreclosure  actions.  These principles are
generally  designed to relieve  borrowers from the effects of mortgage  defaults
perceived as harsh or unfair. Relying on such principles,  a court may alter the
specific  terms of a loan to the  extent it  considers  necessary  to prevent or
remedy an injustice, undue oppression or overreaching, or may require the lender
to  undertake  affirmative  actions  to  determine  the cause of the  borrower's
default and the likelihood that the borrower will be able to reinstate the loan.
In some cases,  courts have substituted their judgment for the lender's and have
required that lenders  reinstate  loans or recast payment  schedules in order to
accommodate  borrowers who are suffering from a temporary financial  disability.
In other cases,  courts have limited the right of the lender to foreclose in the
case of a  non-monetary  default,  such as a failure to adequately  maintain the
mortgaged  property or an  impermissible  further  encumbrance  of the mortgaged
property.  Finally,  some courts have addressed the issue of whether  federal or
state  constitutional  provisions  reflecting due process  concerns for adequate
notice    require   that   a   borrower    receive   notice   in   addition   to
statutorily-prescribed  minimum  notice.  For the most  part,  these  cases have
upheld the  reasonableness  of the notice provisions or have found that a public
sale under a mortgage  providing for a power of sale does not involve sufficient
state action to trigger constitutional protections.

         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  allows a  non-judicial  public sale to be
conducted  generally  following  a request  from the  beneficiary/lender  to the
trustee to sell the  property  upon  default by the borrower and after notice of
sale is given in accordance with the terms of the mortgage and applicable  state
law. In some  states,  prior to such sale,  the trustee  under the deed of trust
must  record a  notice  of  default  and  notice  of sale and send a copy to the
borrower  and to any other  party  who has  recorded  a request  for a copy of a
notice of default and notice of sale.  In  addition,  in some states the trustee
must provide  notice to any other party having an interest of record in the real
property,  including  junior  lienholders.  A notice of sale must be posted in a
public place and, in most states,  published  for a specified  period of time in
one or more  newspapers.  The  borrower or junior  lienholder  may then have the
right,  during a  reinstatement  period  required  in some  states,  to cure the
default by paying the entire  actual  amount in arrears  (without  regard to the
acceleration  of the  indebtedness),  plus the  lender's  expenses  incurred  in
enforcing the obligation. In other states, the borrower or the junior lienholder
is not  provided a period to reinstate  the loan,  but has only the right to pay
off the entire  debt to  prevent  the  foreclosure  sale.  Generally,  state law
governs the  procedure  for public  sale,  the parties  entitled to notice,  the
method of giving notice and the applicable time periods.

         Public  Sale.  A third party may be  unwilling  to purchase a mortgaged
property at a public sale because of the difficulty in determining  the value of
such property at the time of sale, due to, among other things, redemption rights
which may exist and the  possibility of physical  deterioration  of the property
during  the  foreclosure  proceedings.  Potential  buyers  may 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

                                      -62-
<PAGE>

National Insurance Company and other decisions that have followed its reasoning.
The  court in  Durrett  held  that  even a  non-collusive,  regularly  conducted
foreclosure sale was a fraudulent transfer under the federal Bankruptcy Code, as
amended  from time to time (11 U.S.C.)  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 in respect of the
Bankruptcy Code was 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 which has 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 lesser of fair market value and the  underlying  debt
and accrued and unpaid  interest  plus the expenses of  foreclosure.  Generally,
state law controls  the amount of  foreclosure  costs and expenses  which may be
recovered  by a lender.  Thereafter,  subject to the  mortgagor's  right in some
states to remain in possession during a redemption  period,  if applicable,  the
lender  will become the owner of the  property  and have both the  benefits  and
burdens of ownership of the  mortgaged  property.  For example,  the lender will
have the obligation to pay debt service on any senior  mortgages,  to pay taxes,
obtain  casualty  insurance  and to make such  repairs at its own expense as are
necessary  to render the  property  suitable  for sale.  Frequently,  the lender
employs a third party management company to manage and operate the property. The
costs of operating  and  maintaining  a commercial  or  multifamily  residential
property may be significant and may be greater than the income derived from that
property.  The costs of management and operation of those  mortgaged  properties
which are hotels,  motels or  restaurants  or nursing or  convalescent  homes or
hospitals may be particularly  significant  because of the expertise,  knowledge
and,  with respect to nursing or  convalescent  homes or  hospitals,  regulatory
compliance, required to run such operations and the effect which foreclosure and
a change in ownership  may have on the public's  and the  industry's  (including
franchisors')  perception  of the  quality of such  operations.  The lender will
commonly  obtain the  services  of a real  estate  broker  and pay the  broker's
commission in connection  with the sale of the property.  Depending  upon market
conditions,  the ultimate proceeds of the sale of the property may not equal the
amount of the mortgage against the property.  Moreover, a lender commonly incurs
substantial legal fees and court costs in acquiring a mortgaged property through
contested foreclosure and/or bankruptcy proceedings.  Furthermore,  a few states
require that any  environmental  contamination at certain types of properties be
cleaned  up before a  property  may be  resold.  In  addition,  a lender  may be
responsible  under  federal or state law for the cost of cleaning up a mortgaged
property that is  environmentally  contaminated.  See  "--Environmental  Risks".
Generally  state law  controls  the amount of  foreclosure  expenses  and costs,
including attorneys' fees, that may be recovered by a lender.

         The holder of a junior mortgage that forecloses on a mortgaged property
does so  subject  to senior  mortgages  and any other  prior  liens,  and may be
obliged to keep senior  mortgage loans current in order to avoid  foreclosure of
its  interest in the  property.  In  addition,  if the  foreclosure  of a junior
mortgage  triggers the  enforcement  of a  "due-on-sale"  clause  contained in a
senior  mortgage,  the junior mortgagee could be required to pay the full amount
of the senior mortgage indebtedness or face foreclosure.

         Rights of  Redemption.  The  purposes  of a  foreclosure  action are to
enable the lender to realize upon its security and to bar the borrower,  and all
persons who have  interests in the property that are  subordinate to that of the
foreclosing lender, from exercise of their "equity of redemption".  The doctrine
of equity of  redemption  provides  that,  until the  property  encumbered  by a
mortgage has been sold in accordance with a properly  conducted  foreclosure and
foreclosure  sale,  those having  interests that are  subordinate to that of the
foreclosing  lender have an equity of redemption  and may redeem the property by
paying the entire debt with interest.  Those having an equity of redemption must
generally be made parties and joined in the foreclosure  proceeding in order for
their equity of redemption to be terminated.

         The equity of  redemption is a common-law  (non-statutory)  right which
should be distinguished from post-sale  statutory rights of redemption.  In some
states, after sale pursuant to a deed of trust or foreclosure of a mortgage, the
borrower and foreclosed  junior lienors are given a statutory period in which to
redeem the property.  In some states,  statutory  redemption may occur only upon
payment of the  foreclosure  sale  price.  In other  states,  redemption  may be

                                      -63-
<PAGE>

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  foreclosure
or sale under a deed of trust.  A  deficiency  judgment  is a personal  judgment
against  the former  borrower  equal to the  difference  between  the net amount
realized  upon the public  sale of the real  property  and the amount due to the
lender.  Other statutes may require the lender to exhaust the security  afforded
under a mortgage  before  bringing a personal  action  against the borrower.  In
certain  other states,  the lender has the option of bringing a personal  action
against  the  borrower  on the debt  without  first  exhausting  such  security;
however,  in some of  those  states,  the  lender,  following  judgment  on such
personal  action,  may be  deemed  to have  elected  a  remedy  and  thus may be
precluded from  foreclosing  upon the security.  Consequently,  lenders in those
states where such an election of remedy  provision  exists will usually  proceed
first against the security.  Finally,  other statutory  provisions,  designed to
protect borrowers from exposure to large deficiency  judgments that might result
from  bidding  at  below-market  values  at  the  foreclosure  sale,  limit  any
deficiency  judgment to the excess of the outstanding  debt over the fair market
value of the property at the time of the sale.

         Leasehold  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,  the
leasehold  mortgagee  would lose its security.  This risk may be lessened if the
ground lease  requires  the lessor to give the  leasehold  mortgagee  notices of
lessee defaults and an opportunity to cure them, permits the leasehold estate to
be assigned to and by the leasehold  mortgagee or the purchaser at a foreclosure
sale, and contains certain other protective  provisions  typically included in a
"mortgageable" ground lease.

         Cooperative  Shares.  Mortgage  Loans  may  be  secured  by a  security
interest on the borrower's  ownership  interest in shares,  and the  proprietary
leases appurtenant thereto,  allocable to cooperative dwelling units that may be
vacant or occupied by non-owner tenants. Such loans are subject to certain risks
not  associated  with  mortgage  loans  secured by a lien on the fee estate of a
borrower in real property. Such a loan typically is subordinate to the mortgage,
if any, on the Cooperative's building which, if foreclosed, could extinguish the
equity in the building and the proprietary  leases of the dwelling units derived
from ownership of the shares of the Cooperative.  Further, transfer of shares in
a  Cooperative  are subject to various  regulations  as well as to  restrictions
under  the  governing  documents  of the  Cooperative,  and  the  shares  may be
cancelled in the event that associated maintenance charges due under the related
proprietary leases are not paid. Typically,  a recognition agreement between the
lender and the  Cooperative  provides,  among other  things,  the lender with an
opportunity to cure a default under a proprietary lease.

         Under the laws applicable in many states,  "foreclosure" on Cooperative
shares is  accomplished by a sale in accordance with the provisions of Article 9
of the UCC and the security agreement  relating to the shares.  Article 9 of the
UCC requires  that a sale be conducted in a  "commercially  reasonable"  manner,
which may be dependent upon, among other things, the notice given the debtor and
the  method,  manner,  time,  place and terms of the sale.  Article 9 of the UCC
provides  that the  proceeds of the sale will be applied  first to pay the costs
and  expenses  of the sale and then to satisfy the  indebtedness  secured by the
lender's security interest. A recognition agreement, however, generally provides

                                      -64-
<PAGE>

that  the  lender's  right  to  reimbursement  is  subject  to the  right of the
Cooperative to receive sums due under the proprietary leases.

Bankruptcy Laws

         Operation of the  Bankruptcy  Code and related state laws may interfere
with or affect the ability of a secured lender to realize upon collateral and/or
to enforce a  deficiency  judgment.  For  example,  under the  Bankruptcy  Code,
virtually all actions  (including  foreclosure  actions and deficiency  judgment
proceedings) to collect a debt are  automatically  stayed upon the filing of the
bankruptcy  petition  and,  often,  no interest or  principal  payments are made
during the course of the bankruptcy case. The delay and the consequences thereof
caused by such automatic  stay can be  significant.  Also,  under the Bankruptcy
Code,  the filing of a petition in bankruptcy by or on behalf of a junior lienor
may stay the senior lender from taking action to foreclose out such junior lien.

         Under the Bankruptcy Code,  provided certain substantive and procedural
safeguards  protective of the lender are met, the amount and terms of a mortgage
loan secured by a lien on property of the debtor may be  modified.  For example,
the lender's lien may be transferred to other collateral  and/or the outstanding
amount of the  secured  loan may be  reduced  to the  then-current  value of the
property  (with a  corresponding  partial  reduction  of the amount of  lender's
security  interest)  pursuant to a confirmed plan or lien avoidance  proceeding,
thus leaving the lender a general unsecured  creditor for the difference between
such value and the  outstanding  balance of the loan.  Other  modifications  may
include the  reduction in the amount of each  scheduled  payment,  by means of a
reduction in the rate of interest and/or an alteration of the repayment schedule
(with or without affecting the unpaid principal balance of the loan),  and/or by
an extension (or shortening) of the term to maturity. The priority of a mortgage
loan may also be  subordinated  to  bankruptcy  court-approved  financing.  Some
bankruptcy  courts have approved  plans,  based on the  particular  facts of the
reorganization case, that effected the cure of a mortgage loan default by paying
arrearages over a number of years. Also, a bankruptcy court may permit a debtor,
through its  rehabilitative  plan, to reinstate a loan mortgage payment schedule
even if the lender has  obtained a final  judgment of  foreclosure  prior to the
filing of the debtor's petition.

         The bankruptcy  court can also reinstate  accelerated  indebtedness and
also, in effect,  invalidate  due-on-sale  clauses through  confirmed Chapter 11
plans of reorganization.  Under Section 363(b) and (f) of the Bankruptcy Code, a
trustee  for a lessor,  or a lessor as  debtor-in-possession,  may,  despite the
provisions  of the related  Mortgage  Loan to the  contrary,  sell the Mortgaged
Property  free and clear of all liens,  which  liens  would  then  attach to the
proceeds of such sale.

         The  Bankruptcy  Code provides that a lender's  perfected  pre-petition
security  interest  in  leases,  rents  and  hotel  revenues  continues  in  the
post-petition leases, rents and hotel revenues, unless a bankruptcy court orders
to the contrary "based on the equities of the case." Thus, unless a court orders
otherwise,  revenues  from a  Mortgaged  Property  generated  after the date the
bankruptcy  petition  is filed  will  constitute  "cash  collateral"  under  the
Bankruptcy  Code.  Debtors  may only  use cash  collateral  upon  obtaining  the
lender's  consent or a prior court order  finding that the lender's  interest in
the Mortgaged  Properties and the cash collateral is "adequately  protected" and
such term is defined and  interpreted  under the  Bankruptcy  Code. It should be
noted, however, that the court may find that the lender has no security interest
in either  pre-petition  or  post-petition  revenues if the court finds that the
loan documents do not contain language covering  accounts,  room rents, or other
forms of  personalty  necessary  for a  security  interest  to  attach  to hotel
revenues.

         Lessee  bankruptcies at the Mortgaged  Properties could have an adverse
impact on the  Mortgagors'  ability  to meet  their  obligations.  For  example,
Section  365(e) of the  Bankruptcy  Code  provides  generally  that  rights  and
obligations  under an unexpired  lease may not be  terminated or modified at any
time after the  commencement  of a case under the Bankruptcy Code solely because
of a provision in the lease  conditioned  upon the  commencement of a case under
the Bankruptcy Code or certain other similar events. In addition, Section 362 of
the Bankruptcy  Code operates as an automatic  stay of, among other things,  any
act to obtain  possession  of property of or from a debtor's  estate,  which may

                                      -65-
<PAGE>

delay the Trustee's exercise of such remedies in the event that a lessee becomes
the subject of a proceeding under the Bankruptcy Code.

         Section 365(a) of the Bankruptcy Code generally provides that a trustee
or a  debtor-in-possession  in a case under the Bankruptcy Code has the power to
assume or to reject an executory  contract or an unexpired  lease of the debtor,
in each case subject to the approval of the bankruptcy court  administering such
case. If the trustee or debtor-in-possession rejects an executory contract or an
unexpired lease, such rejection generally  constitutes a breach of the executory
contract or  unexpired  lease  immediately  before the date of the filing of the
petition.  As a  consequence,  the  other  party or  parties  to such  executory
contract or unexpired lease, such as the lessor or 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. Moreover, under Section 502(b)(6) of the Bankruptcy Code,
the claim of a lessor for such damages from the  termination  of a lease of real
property  will be limited  to the sum of (i) the rent  reserved  by such  lease,
without  acceleration,  for the greater of one year or 15 percent, not to exceed
three years,  of the remaining term of such lease,  following the earlier of the
date  of  the  filing  of the  petition  and  the  date  on  which  such  lender
repossessed, or the lessee surrendered, the leased property, and (ii) any unpaid
rent due under such lease, without acceleration, on the earlier of such dates.

         Under  Section  365(f)  of  the  Bankruptcy   Code,  if  a  trustee  or
debtor-in-possession  assumes an executory contract or an unexpired lease of the
debtor, the trustee or debtor-in-possession  generally may assign such executory
contract  or  unexpired  lease,  notwithstanding  any  provision  therein  or in
applicable law that prohibits, restricts or conditions such assignment, provided
that the trustee or debtor-in-possession  provides "adequate assurance of future
performance"  by  the  assignee.  The  Bankruptcy  Code  specifically  provides,
however,  that adequate  assurance of future performance for purposes of a lease
of real property in a shopping center includes adequate  assurance of the source
of rent and other  consideration  due under  such  lease,  and in the case of an
assignment,  that the  financial  condition  and  operating  performance  of the
proposed assignee and its guarantors,  if any, shall be similar to the financial
condition and operating performance of the debtor and its guarantors, if any, as
of the time the debtor  became the lessee under the lease,  that any  percentage
rent due under such lease will not decline  substantially,  that the  assumption
and assignment of the lease is subject to all the provisions thereof,  including
(but not limited to) provisions  such as a radius  location,  use or exclusivity
provision,  and will not breach any such provision contained in any other lease,
financing  agreement,  or master agreement relating to such shopping center, and
that the  assumption or assignment of such lease will not disrupt the tenant mix
or balance in such shopping center. Thus, an undetermined third party may assume
the  obligations of the lessee under a lease in the event of  commencement  of a
proceeding under the Bankruptcy Code with respect to the lessee.

         Under Section 365(h) of the Bankruptcy  Code, if a trustee for a lessor
as a  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,  may remain in  possession of the leasehold for the balance of such
term and for any renewal or  extension of such term that is  enforceable  by the
lessee under applicable  nonbankruptcy law. The Bankruptcy Code provides that if
a lessee elects to remain in possession  after such a rejection of a lease,  the
lessee may offset  against rents reserved under the lease for the balance of the
term after the date of rejection of the lease, and any such renewal or extension
thereof,  any damages occurring after such date caused by the  nonperformance of
any obligation of the lessor under the lease after such date.

         In a bankruptcy or similar proceeding,  action may be taken seeking the
recovery as a preferential  transfer of any payments made by the mortgagor 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

                                      -66-
<PAGE>

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.

Environmental Risks

         A lender may be subject to unforeseen  environmental risks with respect
to loans secured by real or personal property, such as the Mortgage Loans. Under
the laws of many states,  contamination on a property may give rise to a lien on
the property for cleanup costs. In several states, such a lien has priority over
all existing liens (a "superlien"),  including those of existing  mortgages;  in
these  states,  the  lien of the  mortgage  for any  Mortgage  Loan may lose its
priority to such a superlien.

         Under the federal Comprehensive Response Compensation and Liability Act
("CERCLA"),  a lender  may be liable  either  to the  government  or to  private
parties for cleanup costs on a property securing a loan, even if the lender does
not cause or contribute to the contamination.  CERCLA imposes strict, as well as
joint and  several,  liability  on several  classes of  potentially  responsible
parties ("PRPs"), including current owners and operators of the property who did
not cause or contribute to the  contamination.  Many states have laws similar to
CERCLA.

         Lenders may be held liable under  CERCLA as owners or operators  unless
they qualify for the secured  creditor  exemption to CERCLA.  On April 29, 1992,
the United States  Environmental  Protection  Agency ("EPA") issued a final rule
intended  to protect  lenders  from  liability  under  CERCLA.  This rule was in
response  to a 1990  decision  of the United  States  Court of  Appeals  for the
Eleventh Circuit, United States v. Fleet Factors Corp., which narrowly construed
the security interest  exemption under CERCLA to hold lenders liable if they had
the capacity to influence  their  borrower's  management of hazardous  waste. On
February  4,  1994,  the United  States  Court of Appeals  for the  District  of
Columbia Circuit in Kelley v.  Environmental  Protection Agency invalidated this
EPA rule.  As a result of the Kelley case,  the state of the law with respect to
the secured creditor exemption and the scope of permissible  activities in which
a lender may engage to protect its security interest remain  uncertain.  EPA and
the Department of Justice ("DOJ"),  however, issued a joint policy memorandum in
which these  agencies  announced  that they would continue to follow the "Lender
Liability Rule" vacated by the Kelley case. These agencies  indicated that prior
to its  invalidation,  several  courts  adhered  to  the  terms  of the  "Lender
Liability  Rule" or interpreted  CERCLA in a manner  consistent with the "Lender
Liability Rule." EPA and DOJ indicated in the September 22, 1995 memorandum that
they intend to follow this line of cases.  This EPA/DOJ policy,  however,  would
not necessarily  affect the potential for lender liability in actions by parties
other than EPA or under laws or legal theories other than CERCLA. If a lender is
or becomes liable, it can bring an action for contribution  against the owner or
operator who created the environmental  hazard, but that person or entity may be
bankrupt or otherwise judgment proof.

         Environment clean-up costs may be substantial. It is possible that such
costs  could   become  a  liability   of  the  Trust  and  occasion  a  loss  to
Certificateholders if such remedial costs were incurred.

         In a few states,  transfers of some types of properties are conditioned
upon cleanup of contamination prior to transfer.  It is possible that a property
securing a Mortgage Loan could be subject to such transfer restrictions. In such
a case, if the lender becomes the owner upon foreclosure,  it may be required to
clean up the contamination before selling the property.

         The cost of remediating hazardous substance contamination at a property
can be substantial. If a lender is or becomes liable, it can bring an action for
contribution  against  the owner or  operator  that  created  the  environmental
hazard,  but  that  person  or  entity  may  be  without   substantial   assets.
Accordingly,  it is possible that such costs could become a liability of a Trust
Fund and occasion a loss to Certificateholders of the related series.



                                      -67-
<PAGE>

         To reduce the likelihood of such a loss, and unless otherwise  provided
in the related Prospectus Supplement, the related Pooling Agreement will provide
that the Master  Servicer  may, on behalf of the Trust Fund,  acquire title to a
Mortgaged Property or take over its operation unless the Master Servicer,  based
on a report  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".

         Even when a lender is not directly liable for cleanup costs on property
securing loans, if a property securing a loan is contaminated,  the value of the
security is likely to be  affected.  In  addition,  a lender bears the risk that
unanticipated cleanup costs may jeopardize the borrower's repayment.  Neither of
these  two  issues  is  likely  to pose  risks  exceeding  the  amount of unpaid
principal and interest of a particular loan secured by a contaminated  property,
particularly  if the lender  declines to foreclose on a mortgage  secured by the
property.

         If a  lender  forecloses  on a  mortgage  secured  by  a  property  the
operations  of which are  subject to  environmental  laws and  regulations,  the
lender will be required to operate the  property in  accordance  with those laws
and regulations. Compliance may entail some expense.

         In  addition,  a lender  may be  obligated  to  disclose  environmental
conditions on a property to government  entities  and/or to  prospective  buyers
(including  prospective buyers at a foreclosure sale or following  foreclosure).
Such disclosure may decrease the amount that  prospective  buyers are willing to
pay for the affected  property  and thereby  lessen the ability of the lender to
recover 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.

                                      -68-
<PAGE>

Default Interest and Limitations on Prepayments

         Notes and mortgages may contain  provisions  that obligate the borrower
to pay a late charge or additional interest if payments are not timely made, and
in some  circumstances,  may prohibit  prepayments for a specified period and/or
condition  prepayments  upon the borrower's  payment of prepayment fees or yield
maintenance  penalties.  In  certain  states,  there  are  or  may  be  specific
limitations upon the late charges which a lender may collect from a borrower for
delinquent  payments.  Certain  states also limit the amounts  that a lender may
collect  from a borrower  as an  additional  charge if the loan is  prepaid.  In
addition,  the  enforceability of provisions that provide for prepayment fees or
penalties  upon an  involuntary  prepayment  is  unclear  under the laws of many
states.

Applicability of Usury Laws

         Title  V of  the  Depository  Institutions  Deregulation  and  Monetary
Control Act of 1980 ("Title V") provides that state usury  limitations shall not
apply to certain types of  residential  (including  multifamily)  first mortgage
loans originated by certain lenders after March 31, 1980. Title V authorized any
state to reimpose interest rate limits by adopting,  before April 1, 1983, a law
or constitutional  provision that expressly  rejects  application of the federal
law. In addition, even where Title V is not so rejected, any state is authorized
by the law to adopt a provision  limiting  discount  points or other  charges on
mortgage  loans covered by Title V. Certain states have taken action to reimpose
interest rate limits and/or to limit discount points or other charges.

         No Mortgage Loan originated in any state in which  application of Title
V has been expressly  rejected or a provision  limiting discount points or other
charges has been adopted,  will (if originated after that rejection or adoption)
be eligible for inclusion in a Trust Fund unless (i) such Mortgage Loan provides
for such  interest  rate,  discount  points and charges as are permitted in such
state or (ii) such  Mortgage  Loan  provides  that the terms  thereof  are to be
construed in accordance with the laws of another state under which such interest
rate,  discount  points and  charges  would not be usurious  and the  borrower's
counsel has rendered an opinion that such choice of law provision would be given
effect.

Soldiers' and Sailors' Civil Relief Act of 1940

         Under the terms of the Soldiers' and Sailors' Civil Relief Act of 1940,
as amended (the "Relief Act"), a borrower who enters military  service after the
origination of such  borrower's  mortgage loan  (including a borrower who was in
reserve  status and is called to active duty after  origination  of the Mortgage
Loan), may not be charged interest  (including fees and charges) above an annual
rate of 6% during the period of such  borrower's  active duty  status,  unless a
court orders otherwise upon application of the lender. The Relief Act applies to
individuals  who are members of the Army,  Navy,  Air Force,  Marines,  National
Guard,  Reserves,  Coast Guard and officers of the U.S.  Public  Health  Service
assigned  to  duty  with  the  military.  Because  the  Relief  Act  applies  to
individuals who enter military service  (including  reservists who are called to
active duty) after  origination of the related mortgage loan, no information can
be provided as to the number of loans with  individuals as borrowers that may be
affected  by the Relief  Act.  Application  of the  Relief  Act would  adversely
affect,  for an  indeterminate  period of time,  the ability of any  servicer to
collect  full  amounts  of  interest  on  certain  of the  Mortgage  Loans.  Any
shortfalls in interest collections  resulting from the application of the Relief
Act would result in a reduction of the amounts  distributable  to the holders of
the related  series of  Certificates,  and would not be covered by advances  or,
unless otherwise  specified in the related  Prospectus  Supplement,  any form of
Credit Support provided in connection with such Certificates.  In addition,  the
Relief Act imposes  limitations that would impair the ability of the servicer to
foreclose on an affected  Mortgage Loan during the  borrower's  period of active
duty status, and, under certain circumstances,  during an additional three month
period thereafter.


                                      -69-
<PAGE>
                     CERTAIN FEDERAL INCOME TAX CONSEQUENCES

         The  following  is a general  discussion  of the  anticipated  material
federal income tax  consequences  of the purchase,  ownership and disposition of
Certificates.  The  discussion  below does not  purport to address  all  federal
income tax  consequences  that may be  applicable  to  particular  categories of
investors,  some of which may be subject to special  rules.  The  authorities on
which  this   discussion   is  based  are   subject   to  change  or   differing
interpretations,   and  any  such   change   or   interpretation   could   apply
retroactively.  This  discussion  reflects  the  applicable  provisions  of  the
Internal  Revenue Code of 1986, as amended (the "Code"),  as well as regulations
(the "REMIC  Regulations")  promulgated by the U.S.  Department of Treasury (the
"Treasury")  on  December  23,  1992.  Investors  should  consult  their own tax
advisors in determining the federal,  state, local and other tax consequences to
them of the purchase, ownership and disposition of Certificates.

         For purposes of this  discussion,  (i) references to the Mortgage Loans
include references to the mortgage loans underlying MBS included in the Mortgage
Assets and (ii) where the applicable  Prospectus Supplement provides for a fixed
retained  yield  with  respect  to the  Mortgage  Loans  underlying  a series of
Certificates,  references to the Mortgage  Loans will be deemed to refer to that
portion of the Mortgage  Loans held by the Trust Fund which does not include the
Retained  Interest.  References  to a "holder"  or  "Certificateholder"  in this
discussion generally mean the beneficial owner of a Certificate.


             Federal Income Tax Consequences for REMIC Certificates


     General

         With respect to a particular series of Certificates, an election may be
made to treat the Trust Fund or one or more  segregated  pools of assets therein
as one or more REMICs within the meaning of Code Section 860D. A Trust Fund or a
portion thereof as to which a REMIC election will be made will be referred to as
a "REMIC Pool". For purposes of this discussion,  Certificates of a series as to
which  one  or  more  REMIC  elections  are  made  are  referred  to  as  "REMIC
Certificates" and will consist of one or more Classes of "Regular  Certificates"
and one  Class  of  "Residual  Certificates"  in the  case of each  REMIC  Pool.
Qualification  as a REMIC requires ongoing  compliance with certain  conditions.
With  respect to each series of REMIC  Certificates,  Cadwalader,  Wickersham  &
Taft,  counsel to the  Depositor,  has advised the Depositor  that in the firm's
opinion,  assuming (i) the making of such an election,  (ii) compliance with the
Pooling  Agreement and (iii)  compliance with any changes in the law,  including
any amendments to the Code or applicable Treasury regulations  thereunder,  each
REMIC Pool will qualify as a REMIC. In such case, the Regular  Certificates will
be considered to be "regular  interests" in the REMIC Pool and generally will be
treated for federal  income tax purposes as if they were newly  originated  debt
instruments,  and the Residual  Certificates  will be considered to be "residual
interests"  in the REMIC  Pool.  The  Prospectus  Supplement  for each series of
Certificates  will indicate  whether one or more REMIC elections with respect to
the related  Trust Fund will be made,  in which event  references  to "REMIC" or
"REMIC  Pool"  herein  shall be deemed to refer to each such REMIC  Pool.  If so
specified in the applicable Prospectus  Supplement,  the portion of a Trust Fund
as to which a REMIC  election is not made may be treated as a grantor  trust for
federal  income  tax  purposes.  See  "--Federal  Income  Tax  Consequences  for
Certificates as to Which No REMIC Election Is Made".


     Status of REMIC Certificates

         REMIC Certificates held by a mutual savings bank or a domestic building
and loan association will constitute "qualifying real property loans" within the
meaning of Code Section  593(d)(1) in the same proportion that the assets of the
REMIC Pool would be so treated.  REMIC  Certificates held by a domestic building
and loan association will constitute "a regular or residual interest in a REMIC"
within the  meaning  of Code  Section  7701(a)(19)(C)(xi),  but only in the same
proportion  that the  assets of the REMIC  Pool would be treated as "loans . . .
secured  by an  interest  in  real  property  which  is . . .  residential  real
property" (such as single family or multifamily  properties,  but not commercial
properties)  within the meaning of Code  Section  7701(a)(19)(C)(v)  or as other

                                      -70-
<PAGE>

assets described in Code Section 7701(a)(19)(C),  and otherwise will not qualify
for such treatment.  REMIC  Certificates  held by a real estate investment trust
will  constitute  "real  estate  assets"  within  the  meaning  of Code  Section
856(c)(5)(A),  and interest on the Regular  Certificates and income with respect
to Residual  Certificates will be considered "interest on obligations secured by
mortgages on real property or on interests in real property"  within the meaning
of Code Section 856(c)(3)(B) in the same proportion that, for both purposes, the
assets of the REMIC Pool would be so treated. If at all times 95% or more of the
assets  of  the  REMIC  Pool  qualify  for  each  of  the  foregoing  respective
treatments,  the REMIC Certificates will qualify for the corresponding status in
their  entirety.  For  purposes of Code  Sections  593(d)(1)  and  856(c)(5)(A),
payments of principal  and interest on the  Mortgage  Loans that are  reinvested
pending   distribution  to  holders  of  REMIC  Certificates  qualify  for  such
treatment.  Where two REMIC Pools are a part of a tiered  structure they will be
treated as one REMIC for purposes of the tests described above  respecting asset
ownership  of more or less than 95%.  In  addition,  if the  assets of the REMIC
include  Buy-Down  Mortgage  Loans,  it is possible that the  percentage of such
assets constituting  "qualifying real property loans" or "loans . . . secured by
an interest  in real  property"  for  purposes of Code  Sections  593(d)(1)  and
7701(a)(19)(C)(v),  respectively, may be required to be reduced by the amount of
the related Buy-Down Funds.  REMIC  Certificates held by a regulated  investment
company will not constitute  "Government  securities" within the meaning of Code
Section   851(b)(4)(A)(i).   REMIC   Certificates   held  by  certain  financial
institutions will constitute an "evidence of indebtedness" within the meaning of
Code Section 582(c)(1).


     Qualification as a REMIC

         In order  for the  REMIC  Pool to  qualify  as a REMIC,  there  must be
ongoing compliance on the part of the REMIC Pool with the requirements set forth
in the Code.  The REMIC Pool must fulfill an asset test,  which requires that no
more than a de minimis  portion of the assets of the REMIC Pool, as of the close
of the third  calendar  month  beginning  after the  "Startup  Day"  (which  for
purposes of this  discussion is the date of issuance of the REMIC  Certificates)
and at all times  thereafter,  may  consist  of  assets  other  than  "qualified
mortgages" and "permitted  investments".  The REMIC  Regulations  provide a safe
harbor  pursuant to which the de minimis  requirement is met if at all times the
aggregate  adjusted  basis of the  nonqualified  assets  is less  than 1% of the
aggregate adjusted basis of all the REMIC Pool's assets. An entity that fails to
meet the safe harbor may  nevertheless  demonstrate that it holds no more than a
de minimis amount of nonqualified  assets. A REMIC also must provide "reasonable
arrangements" to prevent its residual  interest from being held by "disqualified
organizations"  and must furnish  applicable  tax  information to transferors or
agents   that   violate   this   requirement.    See   "Taxation   of   Residual
Certificates--Tax-Related     Restrictions     on     Transfer    of    Residual
Certificates--Disqualified Organizations".

         A qualified  mortgage is any obligation that is principally  secured by
an interest in real property and that is either transferred to the REMIC Pool on
the Startup Day or is  purchased by the REMIC Pool within a  three-month  period
thereafter  pursuant  to a fixed price  contract  in effect on the Startup  Day.
Qualified  mortgages  include whole mortgage loans,  such as the Mortgage Loans,
certificates  of  beneficial  interest  in a grantor  trust that holds  mortgage
loans, including certain of the MBS, regular interests in another REMIC, such as
MBS in a trust as to which a REMIC  election  has been  made,  loans  secured by
timeshare  interests and loans secured by shares held by a tenant stockholder in
a cooperative housing  corporation,  provided,  in general,  (i) the fair market
value  of  the  real  property  security  (including  buildings  and  structural
components  thereof)  is at least 80% of the  principal  balance of the  related
Mortgage Loan or mortgage loan  underlying  the Mortgage  Certificate  either at
origination  or as of the Startup Day (an  original  loan-to-value  ratio of not
more than 125% with respect to the real property security) or (ii) substantially
all the proceeds of the Mortgage Loan or the underlying  mortgage loan were used
to  acquire,  improve or protect  an  interest  in real  property  that,  at the
origination  date,  was the only  security for the Mortgage  Loan or  underlying
mortgage loan. If the Mortgage Loan has been  substantially  modified other than
in connection with a default or reasonably foreseeable default, it must meet the
loan-to-value  test in (i) of the preceding  sentence as of the date of the last
such  modification  or at  closing.  A qualified  mortgage  includes a qualified
replacement  mortgage,  which is any property  that would have been treated as a
qualified  mortgage if it were  transferred to the REMIC Pool on the Startup Day
and that is received either (i) in exchange for any qualified  mortgage within a
three-month  period thereafter or (ii) in exchange for a "defective  obligation"

                                      -71-
<PAGE>

within a two-year period  thereafter.  A "defective  obligation"  includes (i) a
mortgage in default or as to which  default is  reasonably  foreseeable,  (ii) a
mortgage as to which a customary  representation or warranty made at the time of
transfer  to the  REMIC  Pool  has  been  breached,  (iii) a  mortgage  that was
fraudulently procured by the mortgagor, and (iv) a mortgage that was not in fact
principally  secured by real  property (but only if such mortgage is disposed of
within 90 days of  discovery).  A Mortgage Loan that is "defective" as described
in clause  (iv) that is not sold or, if  within  two years of the  Startup  Day,
exchanged,  within 90 days of discovery, ceases to be a qualified mortgage after
such 90-day period.

         Permitted investments include cash flow investments,  qualified reserve
assets,  and  foreclosure  property.  A cash flow  investment is an  investment,
earning a return in the  nature of  interest,  of  amounts  received  on or with
respect to qualified  mortgages for a temporary period, not exceeding 13 months,
until the next scheduled distribution to holders of interests in the REMIC Pool.
A qualified reserve asset is any intangible property held for investment that is
part of any reasonably  required reserve maintained by the REMIC Pool to provide
for  payments  of  expenses  of the REMIC Pool or amounts  due on the regular or
residual  interests in the event of defaults  (including  delinquencies)  on the
qualified  mortgages,  lower  than  expected  reinvestment  returns,  prepayment
interest  shortfalls and certain other  contingencies.  The reserve fund will be
disqualified  if more than 30% of the gross  income from the assets in such fund
for the year is derived from the sale or other  disposition of property held for
less than three  months,  unless  required  to prevent a default on the  regular
interests caused by a default on one or more qualified mortgages. A reserve fund
must be reduced  "promptly and  appropriately" as payments on the Mortgage Loans
are received.  Foreclosure  property is real property acquired by the REMIC Pool
in connection with the default or imminent  default of a qualified  mortgage and
generally  held for not more than two  years,  with  extensions  granted  by the
Internal Revenue Service (the "Service").

         In addition to the foregoing  requirements,  the various interests in a
REMIC Pool also must meet certain requirements.  All of the interests in a REMIC
Pool  must be  either  of the  following:  (i) one or more  classes  of  regular
interests or (ii) a single class of residual  interests on which  distributions,
if any,  are made pro rata.  A regular  interest  is an interest in a REMIC Pool
that is issued on the Startup Day with fixed terms,  is  designated as a regular
interest,  and  unconditionally  entitles  the  holder to  receive  a  specified
principal amount (or other similar amount),  and provides that interest payments
(or other similar  amounts),  if any, at or before  maturity  either are payable
based on a fixed rate or a qualified  variable  rate, or consist of a specified,
nonvarying  portion of the  interest  payments on  qualified  mortgages.  Such a
specified  portion  may  consist  of a fixed  number  of basis  points,  a fixed
percentage of the total  interest,  or a fixed or qualified  variable or inverse
variable rate on some or all of the qualified  mortgages minus a different fixed
or qualified variable rate. The specified principal amount of a regular interest
that  provides  for interest  payments  consisting  of a  specified,  nonvarying
portion of interest  payments on  qualified  mortgages  may be zero.  A residual
interest is an interest  in a REMIC Pool other than a regular  interest  that is
issued on the  Startup Day and that is  designated  as a residual  interest.  An
interest in a REMIC Pool may be treated as a regular  interest  even if payments
of principal with respect to such interest are subordinated to payments on other
regular  interests or the residual interest in the REMIC Pool, and are dependent
on the absence of defaults or delinquencies on qualified  mortgages or permitted
investments,  lower than reasonably  expected returns on permitted  investments,
unanticipated  expenses  incurred  by the  REMIC  Pool  or  prepayment  interest
shortfalls.  Accordingly,  the Regular  Certificates of a series will constitute
one or more classes of regular  interests,  and the Residual  Certificates  with
respect to that series will  constitute a single class of residual  interests on
which distributions are made pro rata.

         If an entity,  such as the REMIC Pool, fails to comply with one or more
of the  ongoing  requirements  of the Code for REMIC  status  during any taxable
year,  the Code provides that the entity will not be treated as a REMIC for such
year and thereafter. In this event, an entity with multiple classes of ownership
interests  may be  treated as a separate  association  taxable as a  corporation
under  Treasury  regulations,  and the  Regular  Certificates  may be treated as
equity interests therein. The Code, however,  authorizes the Treasury Department
to issue  regulations that address  situations where failure to meet one or more
of the requirements for REMIC status occurs inadvertently and in good faith, and
disqualification  of the  REMIC  Pool  would  occur  absent  regulatory  relief.
Investors should be aware,  however, that the Conference Committee Report to the
Tax  Reform  Act of 1986 (the  "1986  Act")  indicates  that the  relief  may be

                                      -72-
<PAGE>

accompanied by sanctions,  such as the imposition of a corporate tax on all or a
portion  of the  REMIC  Pool's  income  for the  period  of time  in  which  the
requirements for REMIC status are not satisfied.

Taxation of Regular Certificates

     General

         In general, interest,  original issue discount and market discount on a
Regular  Certificate  will be  treated  as  ordinary  income  to a holder of the
Regular  Certificate  (the  "Regular  Certificateholder")  as they  accrue,  and
principal  payments  on a Regular  Certificate  will be  treated  as a return of
capital to the extent of the  Regular  Certificateholder's  basis in the Regular
Certificate allocable thereto.  Regular  Certificateholders must use the accrual
method of  accounting  with regard to Regular  Certificates,  regardless  of the
method of accounting otherwise used by such Regular Certificateholders.

     Original Issue Discount

         Accrual Certificates and principal-only Certificates will be, and other
Classes of Regular  Certificates  may be, issued with "original  issue discount"
within the  meaning  of Code  Section  1273(a).  Holders of any Class of Regular
Certificates  having  original  issue discount  generally must include  original
issue discount in ordinary income for federal income tax purposes as it accrues,
in  accordance  with the  constant  yield  method  that takes into  account  the
compounding of interest,  in advance of receipt of the cash attributable to such
income.  The  following  discussion  is based  in part on  temporary  and  final
Treasury  regulations  issued on  February 2, 1994 (the "OID  Regulations")  and
proposed  Treasury  regulations  issued on December 16, 1994 (the  "Proposed OID
Regulations")  under Code Sections 1271 through 1273 and 1275 and in part on the
provisions of the 1986 Act. Regular Certificateholders should be aware, however,
that the OID  Regulations  and the Proposed OID  Regulations  do not  adequately
address  certain issues relevant to prepayable  securities,  such as the Regular
Certificates.  To the extent such issues are not addressed in such  regulations,
the  Depositor  intends to apply the  methodology  described  in the  Conference
Committee  Report to the 1986 Act. No assurance can be provided that the Service
will not take a different  position as to those matters not currently  addressed
by the OID  Regulations  and the Proposed  OID  Regulations.  Moreover,  the OID
Regulations  include an anti-abuse  rule allowing the Service to apply or depart
from the OID  Regulations  where necessary or appropriate to ensure a reasonable
tax result in light of the applicable  statutory  provisions.  A tax result will
not be considered  unreasonable  under the  anti-abuse  rule in the absence of a
substantial effect on the present value of a taxpayer's tax liability. Investors
are advised to consult  their own tax advisors as to the  discussion  herein and
the appropriate  method for reporting  interest and original issue discount with
respect to the Regular Certificates.

         Each Regular  Certificate  (except to the extent  described  below with
respect to a Regular Certificate on which principal is distributed by random lot
("Random Lot Certificates")) will be treated as a single installment  obligation
for purposes of determining the original issue discount  includible in a Regular
Certificateholder's  income.  The total amount of original  issue  discount on a
Regular  Certificate is the excess of the "stated  redemption price at maturity"
of the Regular Certificate over its "issue price". The issue price of a Class of
Regular  Certificates offered pursuant to this Prospectus generally is the first
price at which a  substantial  amount of Regular  Certificates  of that Class is
sold to the public (excluding bond houses,  brokers and underwriters).  Although
unclear  under the OID  Regulations,  the  Depositor  intends to treat the issue
price of a Class as to which there is no  substantial  sale as of the issue date
or that is retained by the  Depositor  as the fair market value of that Class as
of the issue date.  The issue price of a Regular  Certificate  also includes the
amount paid by an initial Regular  Certificateholder  for accrued  interest that
relates to a period prior to the issue date of the Regular  Certificate,  unless
the Regular Certificateholder elects on its federal income tax return to exclude
such  amount  from the issue  price and to recover it on the first  Distribution
Date. The stated  redemption price at maturity of a Regular  Certificate  always
includes the original principal amount of the Regular Certificate, but generally
will not include distributions of stated interest if such interest distributions
constitute  "qualified  stated interest".  Under the OID Regulations,  qualified

                                      -73-
<PAGE>

stated  interest  generally  means interest  payable at a single fixed rate or a
qualified  variable  rate (as  described  below)  provided  that  such  interest
payments are unconditionally payable at intervals of one year or less during the
entire term of the Regular Certificate.  Distributions of interest on an Accrual
Certificate,  or on other Regular  Certificates  with respect to which  deferred
interest will accrue,  will not constitute  qualified stated interest,  in which
case the  stated  redemption  price at  maturity  of such  Regular  Certificates
includes all distributions of interest as well as principal  thereon.  Likewise,
the  Depositor  intends to treat an "interest  only" class,  or a class on which
interest is substantially  disproportionate to its principal amount (a so-called
"super-premium"  class)  as  having  no  qualified  stated  interest.  Where the
interval  between  the issue date and the first  Distribution  Date on a Regular
Certificate is shorter than the interval between subsequent  Distribution Dates,
the interest  attributable to the additional days will be included in the stated
redemption price at maturity.

         Under  a  de  minimis  rule,  original  issue  discount  on  a  Regular
Certificate  will be considered to be zero if such  original  issue  discount is
less than  0.25% of the  stated  redemption  price at  maturity  of the  Regular
Certificate   multiplied  by  the  weighted  average  maturity  of  the  Regular
Certificate.  For this  purpose,  the weighted  average  maturity of the Regular
Certificate is computed as the sum of the amounts  determined by multiplying the
number of full years (i.e.,  rounding  down  partial  years) from the issue date
until each distribution is scheduled to be made by a fraction,  the numerator of
which is the amount of each distribution included in the stated redemption price
at maturity  of the  Regular  Certificate  and the  denominator  of which is the
stated redemption price at maturity of the Regular  Certificate.  The Conference
Committee   Report  to  the  1986  Act  provides   that  the  schedule  of  such
distributions  should be  determined  in  accordance  with the  assumed  rate of
prepayment  of  the  Mortgage  Loans  (the  "Prepayment   Assumption")  and  the
anticipated reinvestment rate, if any, relating to the Regular Certificates. The
Prepayment  Assumption with respect to a Series of Regular  Certificates will be
set forth in the related Prospectus Supplement. Holders generally must report de
minimis OID pro rata as principal payments are received, and such income will be
capital gain if the Regular  Certificate  is held as a capital  asset.  However,
under the OID Regulations, Regular Certificateholders may elect to accrue all de
minimis  original issue  discount as well as market  discount and market premium
under the constant  yield method.  See "Election to Treat All Interest Under the
Constant Yield Method".

         A Regular Certificateholder  generally must include in gross income for
any  taxable  year the sum of the "daily  portions,"  as defined  below,  of the
original  issue  discount on the Regular  Certificate  accrued during an accrual
period for each day on which it holds the  Regular  Certificate,  including  the
date of purchase but excluding the date of disposition. The Depositor will treat
the  monthly  period  ending on the day  before  each  Distribution  Date as the
accrual period. With respect to each Regular Certificate,  a calculation will be
made of the original  issue discount that accrues  during each  successive  full
accrual period (or shorter period from the date of original  issue) that ends on
the day before the related  Distribution  Date on the Regular  Certificate.  The
Conference  Committee  Report to the 1986 Act states that the rate of accrual of
original issue  discount is intended to be based on the  Prepayment  Assumption.
Other than as  discussed  below with  respect to a Random Lot  Certificate,  the
original issue  discount  accruing in a full accrual period would be the excess,
if  any,  of (i)  the  sum of (a)  the  present  value  of all of the  remaining
distributions  to be  made  on the  Regular  Certificate  as of the  end of that
accrual period that are included in the Regular  Certificate's stated redemption
price at maturity  and (b) the  distributions  made on the  Regular  Certificate
during the accrual period that are included in the Regular  Certificate's stated
redemption price at maturity,  over (ii) the adjusted issue price of the Regular
Certificate  at the  beginning of the accrual  period.  The present value of the
remaining  distributions  referred to in the  preceding  sentence is  calculated
based on (i) the yield to maturity of the Regular Certificate at the issue date,
(ii) events (including  actual  prepayments) that have occurred prior to the end
of the accrual period and (iii) the Prepayment  Assumption.  For these purposes,
the  adjusted  issue  price of a Regular  Certificate  at the  beginning  of any
accrual period equals the issue price of the Regular  Certificate,  increased by
the  aggregate  amount of original  issue  discount  with respect to the Regular
Certificate  that accrued in all prior accrual periods and reduced by the amount
of distributions  included in the Regular  Certificate's stated redemption price
at maturity that were made on the Regular Certificate in such prior periods. The
original  issue  discount  accruing  during any accrual period (as determined in
this  paragraph)  will then be  divided  by the  number of days in the period to
determine  the daily  portion of  original  issue  discount  for each day in the

                                      -74-
<PAGE>

period.  With respect to an initial  accrual  period shorter than a full accrual
period,  the daily  portions  of  original  issue  discount  must be  determined
according to an appropriate allocation under any reasonable method.

         Under the method  described above, the daily portions of original issue
discount  required  to be  included  in income  by a  Regular  Certificateholder
generally  will  increase  to  take  into  account  prepayments  on the  Regular
Certificates  as a result of  prepayments  on the Mortgage Loans that exceed the
Prepayment  Assumption,  and generally will decrease (but not below zero for any
period)  if the  prepayments  are  slower  than the  Prepayment  Assumption.  An
increase  in  prepayments  on the  Mortgage  Loans  with  respect to a Series of
Regular  Certificates  can result in both a change in the  priority of principal
payments with respect to certain Classes of Regular  Certificates  and either an
increase or decrease in the daily  portions  of  original  issue  discount  with
respect to such Regular Certificates.

         In the case of a Random  Lot  Certificate,  the  Depositor  intends  to
determine the yield to maturity of such  Certificate  based upon the anticipated
payment characteristics of the Class as a whole under the Prepayment Assumption.
In general,  the original issue discount accruing on each Random Lot Certificate
in a full accrual  period  would be its  allocable  share of the original  issue
discount with respect to the entire Class,  as determined in accordance with the
preceding paragraph. However, in the case of a distribution in retirement of the
entire unpaid  principal  balance of any Random Lot  Certificate  (or portion of
such unpaid  principal  balance),  (a) the remaining  unaccrued  original  issue
discount  allocable to such  Certificate (or to such portion) will accrue at the
time of such  distribution,  and (b) the  accrual  of  original  issue  discount
allocable to each remaining  Certificate of such Class (or the remaining  unpaid
principal  balance  of a  partially  redeemed  Random  Lot  Certificate  after a
distribution  of principal has been  received)  will be adjusted by reducing the
present  value of the  remaining  payments on such Class and the adjusted  issue
price of such  Class to the  extent  attributable  to the  portion of the unpaid
principal balance thereof that was distributed.  The Depositor believes that the
foregoing  treatment is consistent with the "pro rata  prepayment"  rules of the
OID  Regulations,  but with the  rate of  accrual  of  original  issue  discount
determined based on the Prepayment Assumption for the Class as a whole.
Investors are advised to consult their tax advisors as to this treatment.

     Acquisition Premium

         A  purchaser  of a  Regular  Certificate  at a price  greater  than its
adjusted issue price but less than its stated  redemption price at maturity will
be required to include in gross income the daily  portions of the original issue
discount  on the  Regular  Certificate  reduced  pro  rata  by a  fraction,  the
numerator of which is the excess of its purchase  price over such adjusted issue
price  and the  denominator  of  which is the  excess  of the  remaining  stated
redemption price at maturity over the adjusted issue price. Alternatively,  such
a subsequent purchaser may elect to treat all such acquisition premium under the
constant yield method,  as described below under the heading  "Election to Treat
All Interest Under the Constant Yield Method".

     Variable Rate Regular Certificates

         Regular Certificates may provide for interest based on a variable rate.
Under the OID Regulations, interest is treated as payable at a variable rate if,
generally, (i) the issue price does not exceed the original principal balance by
more than a specified  amount and (ii) the  interest  compounds or is payable at
least annually at current values of (a) one or more "qualified  floating rates",
(b) a single fixed rate and one or more qualified  floating rates,  (c) a single
"objective rate", or (d) a single fixed rate and a single objective rate that is
a "qualified  inverse  floating  rate". A floating rate is a qualified  floating
rate  if  variations  in  the  rate  can   reasonably  be  expected  to  measure
contemporaneous  variations in the cost of newly borrowed funds, where such rate
is subject to a multiple of not less than zero nor more than 1.35. Such rate may
also be  increased  or  decreased by a fixed spread or subject to a fixed cap or
floor, or a cap or floor that is not reasonably expected as of the issue date to
affect the yield of the instrument  significantly.  An objective rate includes a
rate  determined  using a single fixed  formula and that is based on one or more
qualified floating rates or the yield or changes in the price of actively traded
personal  property.  The Proposed OID Regulations would expand the definition of

                                      -75-
<PAGE>

objective  rate to include any rate (other than a qualified  floating rate) that
is  determined  using a single  fixed  formula  and  that is based on  objective
financial or economic  information,  provided that such  information  is not (i)
within  the  control  of the  issuer  or a related  party or (ii)  unique to the
circumstances  of the issuer or a related  party. A qualified  inverse  floating
rate is a rate  equal to a fixed  rate  minus a  qualified  floating  rate  that
inversely  reflects  contemporaneous  variations  in the cost of newly  borrowed
funds;  an  inverse  floating  rate that is not a  qualified  floating  rate may
nevertheless be an objective rate. A Class of Regular Certificates may be issued
under  this  Prospectus  that  does  not  have a  variable  rate  under  the OID
regulations or, less likely,  the Proposed OID  Regulations,  and it is possible
that such a Class may be considered  to bear  "contingent  interest"  within the
meaning of the OID  Regulations and the Proposed OID  Regulations.  The Proposed
OID Regulations,  as they relate to the treatment of contingent interest, are by
their terms not applicable to Regular Certificates.  However, if future Treasury
regulations   dealing  with   contingent   interest   with  respect  to  Regular
Certificates  apply the same  principles as the Proposed OID  Regulations,  such
regulations may lead to different  timing of income  inclusion that would be the
case under the OID  Regulations.  Furthermore,  application  of such  principles
could lead to the  characterization  of gain on the sale of contingent  interest
Regular  Certificates  as ordinary  income.  Investors  should consult their tax
advisors  regarding the appropriate  treatment of any Regular  Certificate  that
does not pay  interest at a fixed rate or  variable  rate as  described  in this
paragraph.  Moreover,  under the REMIC  Regulations,  a Regular  Certificate (i)
bearing a rate that qualifies as a variable rate under the OID Regulations  that
is tied to current values of a variable rate (or the highest,  lowest or average
of two or more  variable  rates),  including a rate based on the average cost of
funds of one or more financial institutions,  or a positive or negative multiple
of such a rate  (plus or minus a  specified  number  of basis  points),  or that
represents a weighted average of rates on some or all of the Mortgage Loans that
bear  either a fixed  rate or a  variable  rate,  including  such a rate that is
subject to one or more caps or floors, or (ii) bearing one or more such variable
rates  for  one or  more  periods  or one or more  fixed  rates  for one or more
periods, and a different variable rate or fixed rate for other periods qualifies
as a regular interest in a REMIC. Accordingly, unless otherwise indicated in the
applicable  Prospectus  Supplement,  the  Depositor  intends  to  treat  Regular
Certificates  that  qualify  as  regular  interests  under this rule in the same
manner as  obligations  bearing a  variable  rate for  original  issue  discount
reporting purposes.

         The  amount  of  original  issue  discount  with  respect  to a Regular
Certificate  bearing a  variable  rate of  interest  will  accrue in the  manner
described  above under  "Original Issue Discount" with the yield to maturity and
future  payments on such  Regular  Certificate  generally  to be  determined  by
assuming that  interest will be payable for the life of the Regular  Certificate
based on the  initial  rate  (or,  if  different,  the  value of the  applicable
variable rate as of the pricing date) for the relevant Class.  Unless  otherwise
specified in the  applicable  Prospectus  Supplement,  the Depositor  intends to
treat such variable  interest as qualified stated interest,  other than variable
interest on an interest-only or  super-premium  Class,  which will be treated as
non-qualified  stated  interest  includible  in the stated  redemption  price at
maturity.  Ordinary  income  reportable for any period will be adjusted based on
subsequent changes in the applicable interest rate index.

         Although  unclear under the OID Regulations,  the Depositor  intends to
treat Regular  Certificates  bearing an interest rate that is a weighted average
of the net  interest  rates on Mortgage  Loans or Mortgage  Certificates  having
fixed or adjustable  rates, as having qualified stated interest.  In the case of
adjustable rate Mortgage Loans, the applicable index used to compute interest on
the  Mortgage  Loans in effect on the pricing  date (or possibly the issue date)
will be  deemed  to be in effect  beginning  with the  period in which the first
weighted  average  adjustment  date  occurring  after  the  issue  date  occurs.
Adjustments will be made in each accrual period either  increasing or decreasing
the amount of ordinary income reportable to reflect the actual Pass-Through Rate
on the Regular Certificates.

     Deferred Interest

         Under the OID Regulations,  all interest on a Regular Certificate as to
which there may be  Deferred  Interest is  includible  in the stated  redemption
price at maturity thereof.  Accordingly, any Deferred Interest that accrues with
respect to a Class of Regular  Certificates may constitute income to the holders
of such  Regular  Certificates  prior to the  time  distributions  of cash  with
respect to such Deferred Interest are made.

                                      -76-
<PAGE>

     Market Discount

         A purchaser of a Regular  Certificate also may be subject to the market
discount rules of Code Section 1276 through 1278.  Under these Code sections and
the principles  applied by the OID  Regulations in the context of original issue
discount,  "market  discount"  is the amount by which the  purchaser's  original
basis in the Regular  Certificate (i) is exceeded by the then-current  principal
amount of the Regular  Certificate or (ii) in the case of a Regular  Certificate
having original issue discount,  is exceeded by the adjusted issue price of such
Regular  Certificate at the time of purchase.  Such purchaser  generally will be
required to recognize  ordinary  income to the extent of accrued market discount
on such Regular Certificate as distributions includible in the stated redemption
price at maturity  thereof are  received,  in an amount not  exceeding  any such
distribution.  Such market  discount  would accrue in a manner to be provided in
Treasury regulations and should take into account the Prepayment Assumption. The
Conference Committee Report to the 1986 Act provides that until such regulations
are  issued,  such market  discount  would  accrue  either (i) on the basis of a
constant interest rate or (ii) in the ratio of stated interest  allocable to the
relevant  period to the sum of the interest  for such period plus the  remaining
interest as of the end of such period,  or in the case of a Regular  Certificate
issued with original  issue  discount,  in the ratio of original  issue discount
accrued  for the  relevant  period  to the sum of the  original  issue  discount
accrued for such period plus the remaining original issue discount as of the end
of such  period.  Such  purchaser  also  generally  will be  required to treat a
portion of any gain on a sale or exchange of the Regular 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 as partial  distributions in reduction of the stated
redemption  price at maturity were received.  Such purchaser will be required to
defer  deduction of a portion of the excess of the  interest  paid or accrued on
indebtedness  incurred  to  purchase  or carry a  Regular  Certificate  over the
interest distributable thereon. The deferred portion of such interest expense in
any taxable year generally  will not exceed the accrued  market  discount on the
Regular  Certificate  for such year. Any such deferred  interest  expense is, in
general,  allowed as a  deduction  not later than the year in which the  related
market discount income is recognized or the Regular  Certificate is disposed of.
As an alternative to the inclusion of market discount in income on the foregoing
basis,  the Regular  Certificateholder  may elect to include market  discount in
income  currently as it accrues on all market discount  instruments  acquired by
such Regular Certificateholder in that taxable year or thereafter, in which case
the interest  deferral rule will not apply.  See "Election to Treat All Interest
Under the Constant Yield Method" below regarding an alternative  manner in which
such election may be deemed to be made.

         Market  discount  with  respect  to  a  Regular   Certificate  will  be
considered  to be  zero if such  market  discount  is  less  than  0.25%  of the
remaining  stated  redemption  price at  maturity  of such  Regular  Certificate
multiplied  by  the  weighted  average  maturity  of  the  Regular   Certificate
(determined as described  above in the third  paragraph  under  "Original  Issue
Discount")  remaining  after the date of  purchase.  It appears  that de minimis
market  discount  would be reported in a manner  similar to de minimis  original
issue  discount.  See "Original  Issue  Discount"  above.  Treasury  regulations
implementing  the market discount rules have not yet been issued,  and therefore
investors  should  consult their own tax advisors  regarding the  application of
these rules.  Investors  should also consult Revenue  Procedure 92-67 concerning
the  elections  to include  market  discount in income  currently  and to accrue
market discount on the basis of the constant yield method.

     Premium

         A Regular  Certificate  purchased at a cost greater than its  remaining
stated redemption price at maturity generally is considered to be purchased at a
premium.  If the Regular  Certificateholder  holds such Regular Certificate as a
"capital   asset"  within  the  meaning  of  Code  Section  1221,   the  Regular
Certificateholder  may elect under Code  Section 171 to  amortize  such  premium
under the constant yield method. The Conference Committee Report to the 1986 Act
indicates  a  Congressional  intent  that the same  rules that will apply to the
accrual  of market  discount  on  installment  obligations  will  also  apply to
amortizing bond premium under Code Section 171 on installment  obligations  such
as the Regular Certificates,  although it is unclear whether the alternatives to
the constant yield method described above under "Market Discount" are available.

                                      -77-
<PAGE>

Amortizable  bond premium  will be treated as an offset to interest  income on a
Regular  Certificate  rather than as a separate deduction item. See "Election to
Treat  All  Interest  Under  the  Constant  Yield  Method"  below  regarding  an
alternative  manner in which the Code  Section 171  election may be deemed to be
made.

     Election to Treat All Interest Under the Constant Yield Method

         A holder of a debt instrument  such as a Regular  Certificate may elect
to treat all interest that accrues on the  instrument  using the constant  yield
method,  with none of the interest being treated as qualified  stated  interest.
For purposes of applying the constant yield method to a debt instrument  subject
to such an election,  (i) "interest"  includes stated  interest,  original issue
discount,  de minimis  original issue  discount,  market discount and de minimis
market  discount,  as adjusted by any  amortizable  bond premium or  acquisition
premium and (ii) the debt instrument is treated as if the instrument were issued
on the holder's  acquisition  date in the amount of the holder's  adjusted basis
immediately  after  acquisition.  It is unclear whether,  for this purpose,  the
initial  Prepayment  Assumption  would  continue to apply or if a new prepayment
assumption  as of the date of the holder's  acquisition  would  apply.  A holder
generally may make such an election on an instrument by instrument  basis or for
a class or group of debt  instruments.  However,  if the  holder  makes  such an
election with respect to a debt instrument with amortizable bond premium or with
market  discount,  the holder is deemed to have made  elections to amortize bond
premium or to report market  discount  income  currently as it accrues under the
constant yield method,  respectively,  for all debt instruments  acquired by the
holder in the same  taxable  year or  thereafter.  The  election  is made on the
holder's  federal income tax return for the year in which the debt instrument is
acquired and is irrevocable  except with the approval of the Service.  Investors
should consult their own tax advisors  regarding the advisability of making such
an election.

     Sale or Exchange of Regular Certificates

         If  a  Regular   Certificateholder   sells  or   exchanges   a  Regular
Certificate,  the Regular Certificateholder will recognize gain or loss equal to
the  difference,  if any,  between the amount received and its adjusted basis in
the Regular Certificate.  The adjusted basis of a Regular Certificate  generally
will equal the cost of the Regular  Certificate to the seller,  increased by any
original issue discount or market discount  previously  included in the seller's
gross  income  with  respect to the Regular  Certificate  and reduced by amounts
included in the stated  redemption price at maturity of the Regular  Certificate
that were  previously  received by the seller,  by any amortized  premium and by
previously recognized losses..

         Except as described above with respect to market  discount,  and except
as  provided  in this  paragraph,  any gain or loss on the sale or exchange of a
Regular Certificate realized by an investor who holds the Regular Certificate as
a capital asset will be capital gain or loss and will be long-term or short-term
depending  on whether the Regular  Certificate  has been held for the  long-term
capital gain holding period  (currently  more than one year).  Such gain will be
treated as  ordinary  income (i) if a Regular  Certificate  is held as part of a
"conversion transaction" as defined in Code Section 1258(c), up to the amount of
interest  that  would  have  accrued  on  the  Regular  Certificateholder's  net
investment in the conversion  transaction at 120% of the appropriate  applicable
Federal  rate under  Code  Section  1274(d)  in effect at the time the  taxpayer
entered into the  transaction  minus any amount  previously  treated as ordinary
income with  respect to any prior  distribution  of property  that was held as a
part of such transaction,  (ii) in the case of a non-corporate  taxpayer, to the
extent such taxpayer has made an election  under Code Section  163(d)(4) to have
net capital gains taxed as investment  income at ordinary rates, or (iii) to the
extent that such gain does not exceed the excess, if any, of (a) the amount that
would  have been  includible  in the gross  income of the holder if its yield on
such Regular Certificate were 110% of the applicable Federal rate as of the date
of  purchase,  over (b) the amount of income  actually  includible  in the gross
income of such holder with respect to the Regular Certificate. In addition, gain
or loss  recognized  from the sale of a Regular  Certificate by certain banks or
thrift  institutions will be treated as ordinary income or loss pursuant to Code
Section 582(c). Capital gains of certain non-corporate  taxpayers are subject to
a lower maximum tax rate than ordinary income of such taxpayers. The maximum tax
rate for  corporations  is the same with  respect  to both  ordinary  income and
capital gains.



                                      -78-
<PAGE>

     Treatment of Losses

         Holders of Regular  Certificates will be required to report income with
respect to Regular  Certificates  on the accrual method of  accounting,  without
giving effect to delays or reductions in distributions  attributable to defaults
or  delinquencies  on the Mortgage  Loans  allocable  to a  particular  class of
Regular  Certificates,  except  to the  extent it can be  established  that such
losses are uncollectible.  Accordingly,  the holder of a Regular Certificate may
have income,  or may incur a diminution in cash flow as a result of a default or
delinquency,  but may not be able to take a deduction (subject to the discussion
below) for the  corresponding  loss until a  subsequent  taxable  year.  In this
regard,  investors are cautioned  that while they may generally  cease to accrue
interest   income  if  it   reasonably   appears  that  the  interest   will  be
uncollectible,  the Internal Revenue Service may take the position that original
issue  discount  must  continue  to be accrued in spite of its  uncollectibility
until the debt  instrument  is disposed of in a taxable  transaction  or becomes
worthless  in  accordance  with the rules of Code Section 166. To the extent the
rules of Code Section 166  regarding bad debts are  applicable,  it appears that
holders of Regular Certificates that are corporations or that otherwise hold the
Regular Certificates in connection with a trade or business should in general be
allowed to deduct as an ordinary loss any such loss sustained during the taxable
year on account of any such Regular  Certificates  becoming  wholly or partially
worthless,  and that, in general,  holders of Regular  Certificates that are not
corporations and do not hold the Regular Certificates in connection with a trade
or business will be allowed to deduct as a short-term capital loss any loss with
respect to principal  sustained  during the taxable year on account of a portion
of any class or subclass of such Regular Certificates becoming wholly worthless.
Although  the matter is not free from  doubt,  non-corporate  holders of Regular
Certificates  should  be  allowed  a bad  debt  deduction  at  such  time as the
principal  balance of any class or  subclass  of such  Regular  Certificates  is
reduced to reflect  losses  resulting from any liquidated  Mortgage  Loans.  The
Service,  however,  could take the position that  non-corporate  holders will be
allowed a bad debt  deduction  to reflect  such losses  only after all  Mortgage
Loans  remaining in the Trust Fund have been liquidated or such class of Regular
Certificates  has been  otherwise  retired.  The Service  could also assert that
losses on the Regular  Certificates  are  deductible  based on some other method
that may defer such  deductions  for all holders,  such as reducing  future cash
flow for purposes of computing original issue discount. This may have the effect
of creating  "negative"  original issue discount which would be deductible  only
against future positive original issue discount or otherwise upon termination of
the Class.  Holders of Regular  Certificates  are urged to consult their own tax
advisors  regarding  the  appropriate  timing,  amount and character of any loss
sustained with respect to such Regular  Certificates.  While losses attributable
to interest  previously  reported  as income  should be  deductible  as ordinary
losses by both corporate and non-corporate holders, the Internal Revenue Service
may take the  position  that  losses  attributable  to  accrued  original  issue
discount  may only be deducted as  short-term  capital  losses by  non-corporate
holders not engaged in a trade or business. Special loss rules are applicable to
banks and thrift institutions, including rules regarding reserves for bad debts.
Such taxpayers are advised to consult their tax advisors regarding the treatment
of losses on Regular Certificates.

Taxation of Residual Certificates

     Taxation of REMIC Income

         Generally,  the "daily  portions" of REMIC  taxable  income or net loss
will be includible as ordinary income or loss in determining the federal taxable
income of holders of Residual Certificates ("Residual Certificateholders"),  and
will not be taxed  separately  to the REMIC  Pool.  The daily  portions of REMIC
taxable  income or net loss of a Residual  Certificateholder  are  determined by
allocating the REMIC Pool's taxable income or net loss for each calendar quarter
ratably to each day in such quarter and by  allocating  such daily portion among
the Residual  Certificateholders  in proportion to their respective  holdings of
Residual  Certificates  in the REMIC Pool on such day.  REMIC taxable  income is
generally  determined in the same manner as the taxable  income of an individual
using the  accrual  method of  accounting,  except that (i) the  limitations  on
deductibility of investment  interest expense and expenses for the production of
income do not apply, (ii) all bad loans will be deductible as business bad debts
and (iii) the limitation on the  deductibility  of interest and expenses related
to  tax-exempt  income  will  apply.  The REMIC  Pool's  gross  income  includes

                                      -79-
<PAGE>

interest,  original issue discount income and market discount income, if any, on
the  Mortgage  Loans,  reduced by  amortization  of any premium on the  Mortgage
Loans,  plus income from  amortization of issue premium,  if any, on the Regular
Certificates, plus income on reinvestment of cash flows and reserve assets, plus
any  cancellation of  indebtedness  income upon allocation of realized losses to
the Regular  Certificates.  The REMIC  Pool's  deductions  include  interest and
original issue discount expense on the Regular  Certificates,  servicing fees on
the Mortgage Loans, other administrative expenses of the REMIC Pool and realized
losses on the Mortgage Loans. The requirement  that Residual  Certificateholders
report their pro rata share of taxable income or net loss of the REMIC Pool will
continue  until there are no  Certificates  of any class of the  related  series
outstanding.

         The taxable income  recognized by a Residual  Certificateholder  in any
taxable year will be affected by, among other factors,  the relationship between
the timing of  recognition  of interest  and original  issue  discount or market
discount  income or  amortization of premium with respect to the Mortgage Loans,
on the one hand, and the timing of deductions for interest  (including  original
issue discount) on the Regular Certificates or income from amortization of issue
premium on the Regular  Certificates,  on the other  hand.  In the event that an
interest in the Mortgage Loans is acquired by the REMIC Pool at a discount,  and
one or more of such Mortgage  Loans is prepaid,  the Residual  Certificateholder
may recognize  taxable income without being entitled to receive a  corresponding
amount of cash  because  (i) the  prepayment  may be used in whole or in part to
make  distributions  in reduction of principal on the Regular  Certificates  and
(ii) the discount on the Mortgage Loans which is includible in income may exceed
the deduction allowed upon such  distributions on those Regular  Certificates on
account of any  unaccrued  original  issue  discount  relating to those  Regular
Certificates.  When  there is more than one class of Regular  Certificates  that
distribute principal sequentially,  this mismatching of income and deductions is
particularly  likely  to occur in the  early  years  following  issuance  of the
Regular Certificates when distributions in reduction of principal are being made
in respect of earlier  classes of Regular  Certificates  to the extent that such
classes are not issued with substantial discount. If taxable income attributable
to such a mismatching is realized, in general,  losses would be allowed in later
years as  distributions  on the later classes of Regular  Certificates are made.
Taxable  income may also be greater  in earlier  years than in later  years as a
result of the fact that interest expense  deductions,  expressed as a percentage
of the outstanding  principal  amount of such a series of Regular  Certificates,
may increase  over time as  distributions  in reduction of principal are made on
the lower yielding classes of Regular  Certificates,  whereas to the extent that
the REMIC Pool includes fixed rate Mortgage Loans,  interest income with respect
to any given Mortgage Loan will remain constant over time as a percentage of the
outstanding   principal   amount   of   that   loan.   Consequently,    Residual
Certificateholders  must  have  sufficient  other  sources  of  cash  to pay any
federal,  state or local  income  taxes due as a result of such  mismatching  or
unrelated  deductions  against  which to  offset  such  income,  subject  to the
discussion  of  "excess  inclusions"  below  under  "Limitations  on  Offset  or
Exemption  of REMIC  Income".  The  timing of such  mismatching  of  income  and
deductions  described in this paragraph,  if present with respect to a series of
Certificates,   may  have  a  significant   adverse  effect  upon  the  Residual
Certificateholder's   after-tax  rate  of  return.   In  addition,   a  Residual
Certificateholder's  taxable income during certain periods may exceed the income
reflected by such Residual Certificateholder for such periods in accordance with
generally  accepted  accounting  principles.  Investors should consult their own
accountants  concerning the accounting treatment of their investment in Residual
Certificates.

     Basis and Losses

         The  amount  of any net loss of the REMIC  Pool that may be taken  into
account by the Residual  Certificateholder  is limited to the adjusted  basis of
the Residual  Certificate as of the close of the quarter (or time of disposition
of the Residual Certificate if earlier),  determined without taking into account
the net loss for the  quarter.  The initial  adjusted  basis of a purchaser of a
Residual  Certificate  is the amount paid for such  Residual  Certificate.  Such
adjusted  basis will be increased  by the amount of taxable  income of the REMIC
Pool reportable by the Residual Certificateholder and will be decreased (but not
below zero),  first, by a cash  distribution from the REMIC Pool and, second, by
the   amount   of  loss  of  the  REMIC   Pool   reportable   by  the   Residual
Certificateholder. Any loss that is disallowed on account of this limitation may
be carried over indefinitely with respect to the Residual  Certificateholder  as
to  whom  such  loss  was   disallowed   and  may  be  used  by  such   Residual
Certificateholder only to offset any income generated by the same REMIC Pool.



                                      -80-
<PAGE>

         A Residual Certificateholder will not be permitted to amortize directly
the cost of its  Residual  Certificate  as an offset to its share of the taxable
income of the related REMIC Pool. However,  that taxable income will not include
cash  received by the REMIC Pool that  represents a recovery of the REMIC Pool's
basis in its  assets.  Such  recovery  of basis by the REMIC  Pool will have the
effect of  amortization  of the issue price of the  Residual  Certificates  over
their  life.  However,  in view of the  possible  acceleration  of the income of
Residual  Certificateholders  described  above under "Taxation of REMIC Income",
the period of time over which such issue price is  effectively  amortized may be
longer than the economic life of the Residual Certificates.

         A Residual  Certificate  may have a negative  value if the net  present
value of anticipated  tax  liabilities  exceeds the present value of anticipated
cash  flows.  The REMIC  Regulations  appear to treat the issue  price of such a
residual  interest  as zero  rather than such  negative  amount for  purposes of
determining  the REMIC  Pool's  basis in its assets.  The  preamble to the REMIC
Regulations  states that the Service may provide  future  guidance on the proper
tax treatment of payments  made by a transferor  of such a residual  interest to
induce the transferee to acquire the interest,  and Residual  Certificateholders
should consult their own tax advisors in this regard.

         Further,  to the extent that the initial  adjusted  basis of a Residual
Certificateholder (other than an original holder) in the Residual Certificate is
greater that the corresponding portion of the REMIC Pool's basis in the Mortgage
Loans, the Residual  Certificateholder  will not recover a portion of such basis
until termination of the REMIC Pool unless future Treasury  regulations  provide
for  periodic  adjustments  to the REMIC  income  otherwise  reportable  by such
holder.  The  REMIC  Regulations  currently  in effect  do not so  provide.  See
"Treatment of Certain Items of REMIC Income and Expense--Market  Discount" below
regarding the basis of Mortgage Loans to the REMIC Pool and "Sale or Exchange of
a  Residual  Certificate"  below  regarding  possible  treatment  of a loss upon
termination of the REMIC Pool as a capital loss.

   Treatment of Certain Items of REMIC Income and Expense

         Although the  Depositor  intends to compute REMIC income and expense in
accordance with the Code and applicable  regulations,  the authorities regarding
the  determination  of  specific  items of income  and  expense  are  subject to
differing  interpretations.  The  Depositor  makes no  representation  as to the
specific  method  that it will use for  reporting  income  with  respect  to the
Mortgage  Loans and  expenses  with  respect to the  Regular  Certificates,  and
different  methods  could  result in  different  timing of  reporting of taxable
income or net loss to Residual Certificateholders or differences in capital gain
versus ordinary income.

         Original  Issue  Discount  and  Premium.  Generally,  the REMIC  Pool's
deductions  for original issue  discount and income from  amortization  of issue
premium will be determined in the same manner as original issue discount  income
on  Regular   Certificates   as  described  above  under  "Taxation  of  Regular
Certificates--Original    Issue   Discount"   and   "--Variable   Rate   Regular
Certificates",  without  regard to the de minimis rule  described  therein,  and
"--Premium".

         Deferred  Interest.  Any Deferred Interest that accrues with respect to
any adjustable rate Mortgage Loans held by the REMIC Pool will constitute income
to the  REMIC  Pool and will be  treated  in a manner  similar  to the  Deferred
Interest that accrues with respect to Regular  Certificates  as described  above
under "Taxation of Regular Certificates--Deferred Interest".

         Market  Discount.  The REMIC Pool will have market  discount  income in
respect of Mortgage Loans if, in general,  the basis of the REMIC Pool allocable
to such Mortgage Loans is exceeded by their unpaid principal balances. The REMIC
Pool's basis in such  Mortgage  Loans is generally  the fair market value of the
Mortgage  Loans  immediately  after the transfer  thereof to the REMIC Pool. The
REMIC Regulations provide that such basis is equal in the aggregate to the issue
prices of all  regular  and  residual  interests  in the REMIC Pool (or the fair
market value thereof at the Closing Date, in the case of a retained  Class).  In
respect of Mortgage  Loans that have market  discount to which Code Section 1276
applies,  the  accrued  portion  of such  market  discount  would be  recognized
currently as an item of ordinary  income in a manner  similar to original  issue

                                      -81-
<PAGE>

discount. Market discount income generally should accrue in the manner described
above under "Taxation of Regular Certificates--Market Discount".

         Premium.  Generally,  if the  basis of the REMIC  Pool in the  Mortgage
Loans  exceeds the unpaid  principal  balances  thereof,  the REMIC Pool will be
considered to have acquired such Mortgage Loans at a premium equal to the amount
of such excess. As stated above, the REMIC Pool's basis in Mortgage Loans is the
fair market value of the  Mortgage  Loans,  based on the  aggregate of the issue
prices  (or the fair  market  value of  retained  Classes)  of the  regular  and
residual  interests in the REMIC Pool immediately  after the transfer thereof to
the REMIC Pool. In a manner analogous to the discussion above under "Taxation of
Regular  Certificates--Premium",  a REMIC Pool that  holds a Mortgage  Loan as a
capital  asset  under Code  Section  1221 may elect  under Code  Section  171 to
amortize  premium on whole mortgage loans or mortgage loans  underlying MBS that
were originated after September 27, 1985 or MBS that are REMIC regular interests
under the constant yield method.  Amortizable bond premium will be treated as an
offset to  interest  income on the  Mortgage  Loans,  rather  than as a separate
deduction  item. To the extent that the mortgagors  with respect to the Mortgage
Loans are  individuals,  Code Section 171 will not be  available  for premium on
Mortgage Loans (including  underlying  mortgage loans) originated on or prior to
September  27,  1985.  Premium  with  respect  to  such  Mortgage  Loans  may be
deductible  in accordance  with a reasonable  method  regularly  employed by the
holder thereof. The allocation of such premium pro rata among principal payments
should be considered a reasonable  method;  however,  the Service may argue that
such premium should be allocated in a different manner,  such as allocating such
premium entirely to the final payment of principal.


     Limitations on Offset or Exemption of REMIC Income

         Except in the case of certain thrift institutions,  a portion or all of
the REMIC  taxable  income  includible  in  determining  the federal  income tax
liability of a Residual  Certificateholder will be subject to special treatment.
That portion,  referred to as the "excess inclusion",  is equal to the excess of
REMIC  taxable  income  for  the  calendar  quarter   allocable  to  a  Residual
Certificate over the daily accruals for such quarterly period of (i) 120% of the
long-term  applicable  Federal  rate that  would have  applied  to the  Residual
Certificate (if it were a debt instrument) on the Startup Day under Code Section
1274(d),   multiplied  by  (ii)  the  adjusted  issue  price  of  such  Residual
Certificate at the beginning of such  quarterly  period.  For this purpose,  the
adjusted issue price of a Residual  Certificate at the beginning of a quarter is
the issue  price of the  Residual  Certificate,  plus the  amount of such  daily
accruals of REMIC income  described in this  paragraph  for all prior  quarters,
decreased by any  distributions  made with respect to such Residual  Certificate
prior to the beginning of such quarterly period. Accordingly, the portion of the
REMIC Pool's taxable income that will be treated as excess  inclusions will be a
larger  portion  of such  income as the  adjusted  issue  price of the  Residual
Certificates diminishes.

         The  portion of a Residual  Certificateholder's  REMIC  taxable  income
consisting  of the  excess  inclusions  generally  may not be  offset  by  other
deductions,  including  net  operating  loss  carryforwards,  on  such  Residual
Certificateholder's  return.  Further, if the Residual  Certificateholder  is an
organization  subject to the tax on unrelated  business  income  imposed by Code
Section 511, the Residual  Certificateholder's excess inclusions will be treated
as unrelated  business  taxable  income of such Residual  Certificateholder  for
purposes of Code Section 511. In addition,  REMIC  taxable  income is subject to
30% withholding tax with respect to certain persons who are not U.S. Persons (as
defined  below  under   "Tax-Related   Restrictions   on  Transfer  of  Residual
Certificates--Foreign  Investors"),  and the  portion  thereof  attributable  to
excess  inclusions is not eligible for any reduction in the rate of  withholding
tax   (by   treaty   or   otherwise).   See   "Taxation   of   Certain   Foreign
Investors--Residual  Certificates"  below.  Finally, if a real estate investment
trust or a regulated investment company owns a Residual  Certificate,  a portion
(allocated under Treasury regulations yet to be issued) of dividends paid by the
real estate  investment  trust or a regulated  investment  company  could not be
offset by net operating losses of its shareholders,  would constitute  unrelated
business taxable income for tax-exempt shareholders, and would be ineligible for
reduction of withholding to certain persons who are not U.S. Persons.



                                      -82-
<PAGE>

         An exception to the inability of a Residual Certificateholder to offset
excess inclusions with unrelated  deductions and net operating losses applies to
Code Section 593 institutions ("thrift institutions").  For purposes of applying
this rule, all members of an affiliated  group filing a consolidated  return are
treated as one taxpayer,  except that thrift  institutions to which Code Section
593  applies,  together  with their  subsidiaries  formed to issue  REMICs,  are
treated  as  separate   corporations.   Furthermore,   the  Code  provides  that
regulations  may disallow the ability of a thrift  institution to use deductions
to offset excess inclusions if necessary or appropriate to prevent the avoidance
of tax. A thrift  institution may not so offset its excess inclusions unless the
Residual  Certificates  have  "significant  value",  which requires that (i) the
Residual  Certificates  have an issue  price that is at least equal to 2% of the
aggregate  of  the  issue  prices  of  all  Residual  Certificates  and  Regular
Certificates  with respect to the REMIC Pool and (ii) the  anticipated  weighted
average life of the  Residual  Certificates  is at least 20% of the  anticipated
weighted  average life of the REMIC Pool. The anticipated  weighted average life
of the Residual  Certificates  is based on all  distributions  anticipated to be
received with respect thereto (using the Prepayment Assumption). The anticipated
weighted  average life of the REMIC Pool is the aggregate  weighted average life
of  all  classes  of  interests   therein   (computed   using  all   anticipated
distributions on a regular interest with nominal or no principal).  Finally,  an
ordering rule under the REMIC Regulations provides that a thrift institution may
only  offset its excess  inclusion  income  with  deductions  after it has first
applied its deductions  against income that is not excess inclusion  income.  If
applicable,  the Prospectus  Supplement  with respect to a Series will set forth
whether the  Residual  Certificates  are  expected to have  "significant  value"
within the meaning of the REMIC Regulations.


     Tax-Related Restrictions on Transfer of Residual Certificates

         Disqualified  Organizations.  If any legal or beneficial  interest in a
Residual  Certificate is transferred to a Disqualified  Organization (as defined
below),  a tax would be  imposed  in an amount  equal to the  product of (i) the
present value of the total  anticipated  excess  inclusions with respect to such
Residual  Certificate  for  periods  after  the  transfer  and (ii) the  highest
marginal  federal  income  tax  rate  applicable  to  corporations.   The  REMIC
Regulations  provide that the anticipated  excess inclusions are based on actual
prepayment  experience to the date of the transfer and projected  payments based
on the  Prepayment  Assumption.  The present  value rate  equals the  applicable
Federal  rate under Code  Section  1274(d) as of the date of the  transfer for a
term  ending  with the last  calendar  quarter in which  excess  inclusions  are
expected to accrue.  Such a tax generally  would be imposed on the transferor of
the Residual  Certificate,  except that where such  transfer is through an agent
(including  a  broker,   nominee  or  other   middleman)   for  a   Disqualified
Organization,  the tax would  instead  be  imposed  on such  agent.  However,  a
transferor  of a 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. The tax also may be waived by the Treasury Department if the
Disqualified  Organization  promptly  disposes of the residual  interest and the
transferor  pays  income  tax at  the  highest  corporate  rate  on  the  excess
inclusions  for the period the  Residual  Certificate  is  actually  held by the
Disqualified Organization.

         In addition,  if a "Pass-Through  Entity" (as defined below) has excess
inclusion  income with respect to a Residual  Certificate  during a taxable year
and a Disqualified  Organization  is the record holder of an equity  interest in
such  entity,  then a tax is imposed on such entity  equal to the product of (i)
the amount of excess  inclusions on the Residual  Certificate that are allocable
to the interest in the  Pass-Through  Entity  during the period such interest is
held by such  Disqualified  Organization,  and (ii) the highest marginal federal
corporate  income tax rate. Such tax would be deductible from the ordinary gross
income of the Pass-Through  Entity for the taxable year. The Pass-Through Entity
would not be  liable  for such tax if it has  received  an  affidavit  from such
record  holder  that  it is not a  Disqualified  Organization  or  stating  such
holder's  taxpayer  identification  number and, during the period such person is
the record holder of the Residual Certificate,  the Pass-Through Entity does not
have actual knowledge that such affidavit is false.

         For these purposes,  (i) "Disqualified  Organization"  means the United
States, any state or political subdivision thereof, any foreign government,  any
international  organization,  any  agency  or  instrumentality  of  any  of  the
foregoing  (provided,  that such term does not include an instrumentality if all
of its activities are subject to tax and a majority of its board of directors is

                                      -83-
<PAGE>

not selected by any such  governmental  entity),  any  cooperative  organization
furnishing  electric energy or providing  telephone  service to persons in rural
areas as described in Code Section  1381(a)(2)(C),  and any organization  (other
than a farmers'  cooperative  described in Code Section 521) that is exempt from
taxation  under the Code  unless  such  organization  is  subject  to the tax on
unrelated  business  income imposed by Code Section 511, and (ii)  "Pass-Through
Entity" means any regulated  investment  company,  real estate investment trust,
common  trust  fund,  partnership,  trust or  estate  and  certain  corporations
operating  on a  cooperative  basis.  Except  as may  be  provided  in  Treasury
regulations,  any  person  holding an  interest  in a  Pass-Through  Entity as a
nominee  for  another  will,  with  respect  to such  interest,  be treated as a
Pass-Through Entity.

         The Pooling  Agreement  with respect to a series of  Certificates  will
provide that no legal or beneficial  interest in a Residual  Certificate  may be
transferred  unless (i) the proposed  transferee  provides to the transferor and
the  Trustee an  affidavit  providing  its  taxpayer  identification  number and
stating  that  such   transferee  is  the  beneficial   owner  of  the  Residual
Certificate,  is not a  Disqualified  Organization  and is not  purchasing  such
Residual  Certificates  on behalf of a  Disqualified  Organization  (i.e.,  as a
broker,  nominee  or  middleman  thereof),  and (ii) the  transferor  provides a
statement  in writing to the  Depositor  and the  Trustee  that it has no actual
knowledge that such  affidavit is false.  Moreover,  the Pooling  Agreement will
provide that any attempted or purported  transfer in violation of these transfer
restrictions  will be null and void and will  vest no  rights  in any  purported
transferee.  Each  Residual  Certificate  with  respect to a series  will bear a
legend   referring  to  such   restrictions  on  transfer,   and  each  Residual
Certificateholder  will be deemed to have  agreed,  as a condition  of ownership
thereof,  to any amendments to the related Pooling Agreement  required under the
Code  or  applicable   Treasury   regulations   to   effectuate   the  foregoing
restrictions.  Information necessary to compute an applicable excise tax must be
furnished  to the  Service  and to the  requesting  party  within 60 days of the
request,  and the  Depositor or the Trustee may charge a fee for  computing  and
providing such information.

         Noneconomic  Residual Interests.  The REMIC Regulations would disregard
certain transfers of Residual  Certificates,  in which case the transferor would
continue to be treated as the owner of the Residual  Certificates and thus would
continue to be subject to tax on its allocable  portion of the net income of the
REMIC Pool. Under the REMIC Regulations,  a transfer of a "noneconomic  residual
interest"  (as  defined  below) to a Residual  Certificateholder  (other  than a
Residual  Certificateholder  who is not a U.S.  Person,  as defined  below under
"Foreign  Investors")  is  disregarded  for all federal income tax purposes if a
significant  purpose of the transferor is to impede the assessment or collection
of tax. A residual  interest in a REMIC  (including a residual  interest  with a
positive value at issuance) is a "noneconomic  residual interest" unless, at the
time of the transfer, (i) the present value of the expected future distributions
on the residual interest at least equals the product of the present value of the
anticipated  excess  inclusions  and the  highest  corporate  income tax rate in
effect  for the year in  which  the  transfer  occurs,  and (ii) the  transferor
reasonably expects that the transferee will receive distributions from the REMIC
at or after the time at which taxes accrue on the anticipated  excess inclusions
in an amount  sufficient to satisfy the accrued taxes.  The  anticipated  excess
inclusions  and the present value rate are  determined in the same manner as set
forth above under  "Disqualified  Organizations".  The REMIC Regulations explain
that a significant  purpose to impede the assessment or collection of tax exists
if the transferor, at the time of the transfer, either knew or should have known
that the  transferee  would be unwilling or unable to pay taxes due on its share
of the  taxable  income  of the  REMIC.  A safe  harbor is  provided  if (i) the
transferor conducted, at the time of the transfer, a reasonable investigation of
the  financial  condition  of the  transferee  and  found  that  the  transferee
historically  had paid  its  debts as they  came  due and  found no  significant
evidence to indicate that the transferee  would not continue to pay its debts as
they  came  due in  the  future,  and  (ii)  the  transferee  represents  to the
transferor that it understands  that, as the holder of the noneconomic  residual
interest,  the  transferee  may incur tax  liabilities  in excess of cash  flows
generated  by the  interest  and  that  the  transferee  intends  to  pay  taxes
associated  with holding the  residual  interest as they become due. The Pooling
Agreement  with  respect  to  each  series  of  Certificates  will  require  the
transferee of a Residual  Certificate to certify to the matters in the preceding
sentence  as  part  of  the   affidavit   described   above  under  the  heading
"Disqualified  Organizations".  The transferor must have no actual  knowledge or
reason to know that such statements are false.



                                      -84-
<PAGE>

         Foreign Investors. The REMIC Regulations provide that the transfer of a
Residual  Certificate  that has "tax avoidance  potential" to a "foreign person"
will be disregarded for all federal tax purposes.  This rule appears intended to
apply to a transferee who is not a "U.S. Person" (as defined below), unless such
transferee's  income is  effectively  connected  with the  conduct of a trade or
business within the United States. A Residual  Certificate is deemed to have tax
avoidance potential unless, at the time of the transfer, (i) the future value of
expected  distributions equals at least 30% of the anticipated excess inclusions
after  the  transfer,  and  (ii)  the  transferor  reasonably  expects  that the
transferee will receive sufficient distributions from the REMIC Pool at or after
the time at which the excess  inclusions accrue and prior to the end of the next
succeeding  taxable year for the  accumulated  withholding  tax  liability to be
paid. If the non-U.S.  Person transfers the Residual  Certificate back to a U.S.
Person,  the  transfer  will be  disregarded  and the  foreign  transferor  will
continue  to be treated as the owner  unless  arrangements  are made so that the
transfer  does not have the effect of allowing  the  transferor  to avoid tax on
accrued excess inclusions.

         The  Prospectus  Supplement  relating to a series of  Certificates  may
provide that a Residual  Certificate  may not be purchased by or  transferred to
any person  that is not a U.S.  Person or may  describe  the  circumstances  and
restrictions  pursuant  to which  such a  transfer  may be made.  The term "U.S.
Person"  means a citizen  or  resident  of the  United  States,  a  corporation,
partnership  or other  entity  created or  organized in or under the laws of the
United States or any political subdivision thereof or an estate or trust that is
subject to U.S.
federal income tax regardless of the source of its income.


     Sale or Exchange of a Residual Certificate

         Upon the sale or  exchange  of a  Residual  Certificate,  the  Residual
Certificateholder  will recognize  gain or loss equal to the excess,  if any, of
the amount  realized over the adjusted basis (as described above under "Taxation
of Residual  Certificates--Basis and Losses") of such Residual Certificateholder
in such Residual Certificate at the time of the sale or exchange. In addition to
reporting  the taxable  income of the REMIC Pool,  a Residual  Certificateholder
will have taxable income to the extent that any cash distribution to it from the
REMIC Pool exceeds such adjusted basis on that  Distribution  Date.  Such income
will be treated as gain from the sale or exchange of the  Residual  Certificate.
It is possible that the  termination  of the REMIC Pool may be treated as a sale
or exchange of a Residual  Certificateholder's  Residual  Certificate,  in which
case, if the Residual  Certificateholder  has an adjusted basis in such Residual
Certificateholder's  Residual  Certificate  remaining  when its  interest in the
REMIC  Pool  terminates,  and if  such  Residual  Certificateholder  holds  such
Residual  Certificate  as a capital  asset under Code  Section  1221,  then such
Residual  Certificateholder  will  recognize a capital  loss at that time in the
amount of such remaining adjusted basis.

         Any gain on the  sale of a  Residual  Certificate  will be  treated  as
ordinary  income (i) if a Residual  Certificate is held as part of a "conversion
transaction"  as defined in Code Section  1258(c),  up to the amount of interest
that would have accrued on the Residual  Certificateholder's  net  investment in
the conversion transaction at 120% of the appropriate applicable Federal rate in
effect at the time the taxpayer  entered into the  transaction  minus any amount
previously  treated as ordinary income with respect to any prior  disposition of
property  that was held as a part of such  transaction  or (ii) in the case of a
non-corporate  taxpayer,  to the extent such taxpayer has made an election under
Code Section  163(d)(4) to have net capital gains taxed as investment  income at
ordinary income rates.  In addition,  gain or loss recognized from the sale of a
Residual  Certificate by certain banks or thrift institutions will be treated as
ordinary income or loss pursuant to Code Section 582(c).

         The Conference  Committee Report to the 1986 Act provides that,  except
as  provided in Treasury  regulations  yet to be issued,  the wash sale rules of
Code Section 1091 will apply to dispositions of Residual  Certificates where the
seller of the  Residual  Certificate,  during  the period  beginning  six months
before the sale or disposition of the Residual Certificate and ending six months
after such sale or disposition,  acquires (or enters into any other  transaction
that results in the  application  of Section 1091) any residual  interest in any
REMIC or any interest in a "taxable  mortgage  pool" (such as a non-REMIC  owner
trust) that is economically comparable to a Residual Certificate.


                                      -85-
<PAGE>

     Mark to Market Regulations

         Prospective  purchasers  of the  Residual  Certificates  should also be
aware that on January 3, 1995, the Service  released  proposed  regulations (the
"Proposed  Mark to Market  Regulations")  under Code Section 475 relating to the
requirement that a securities  dealer mark to market securities held for sale to
customers.  This  mark-to-market  requirement  applies  to all  securities  of a
dealer,  except to the  extent  that the dealer has  specifically  identified  a
security as held for investment. The Proposed Mark to Market Regulations provide
that, for purposes of this mark-to-market requirement, a Residual Certificate is
not  treated as a security  and thus may not be marked to market.  The  Proposed
Mark to Market Regulations would apply to all Residual  Certificates acquired on
or after January 4, 1995.


Taxes That May Be Imposed on the REMIC Pool


     Prohibited Transactions

         Income from certain  transactions by the REMIC Pool,  called prohibited
transactions,  will not be part of the  calculation of income or loss includible
in the federal  income tax returns of  Residual  Certificateholders,  but rather
will be taxed directly to the REMIC Pool at a 100% rate. Prohibited transactions
generally include (i) the disposition of a qualified mortgage other than for (a)
substitution  within two years of the Startup Day for a defective  (including  a
defaulted)  obligation  (or  repurchase in lieu of  substitution  of a defective
(including a defaulted)  obligation at any time) or for any  qualified  mortgage
within three months of the Startup  Day,  (b)  foreclosure,  default or imminent
default of a qualified mortgage,  (c) bankruptcy or insolvency of the REMIC Pool
or (d) a  qualified  (complete)  liquidation,  (ii) the  receipt of income  from
assets that are not the type of mortgages or investments  that the REMIC Pool is
permitted to hold,  (iii) the receipt of  compensation  for services or (iv) the
receipt of gain from disposition of cash flow investments other than pursuant to
a qualified  liquidation.  Notwithstanding  (i) and (iv), it is not a prohibited
transaction  to sell  REMIC  Pool  property  to  prevent  a default  on  Regular
Certificates as a result of a default on qualified  mortgages or to facilitate a
clean-up call (generally,  an optional  termination to save administrative costs
when no more than a small percentage of the  Certificates is  outstanding).  The
REMIC  Regulations  indicate that the  modification of a Mortgage Loan generally
will not be  treated  as a  disposition  if it is  occasioned  by a  default  or
reasonably  foreseeable  default, an assumption of the Mortgage Loan, the waiver
of a due-on-sale or  due-on-encumbrance  clause or the conversion of an interest
rate by a  mortgagor  pursuant  to the terms of a  convertible  adjustable  rate
Mortgage Loan.


     Contributions to the REMIC Pool After the Startup Day

         In  general,  the REMIC Pool will be subject to a tax at a 100% rate on
the value of any property  contributed  to the REMIC Pool after the Startup Day.
Exceptions are provided for cash  contributions to the REMIC Pool (i) during the
three months following the Startup Day, (ii) made to a qualified reserve fund by
a Residual  Certificateholder,  (iii) in the nature of a guarantee, (iv) made to
facilitate  a  qualified  liquidation  or  clean-up  call  and (v) as  otherwise
permitted in Treasury regulations yet to be issued.


     Net Income from Foreclosure Property

         The REMIC Pool will be subject  to  federal  income tax at the  highest
corporate  rate  on  "net  income  from  foreclosure  property",  determined  by
reference to the rules applicable to real estate investment  trusts.  Generally,
property   acquired  by  deed  in  lieu  of  foreclosure  would  be  treated  as
"foreclosure property" for a period of two years, with possible extensions.  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.

         It is not  anticipated  that the  REMIC  Pool  will  receive  income or
contributions  subject to tax under the preceding  three  paragraphs,  except as
described in the  applicable  Prospectus  Supplement  with respect to net income

                                      -86-
<PAGE>

from foreclosure  property on a commercial or multifamily  residential  property
that secured a Mortgage  Loan. In addition,  unless  otherwise  disclosed in the
applicable Prospectus Supplement,  it is not anticipated that any material state
income or franchise tax will be imposed on a REMIC Pool.


Liquidation of the REMIC Pool

         If a REMIC  Pool  adopts a plan of  complete  liquidation,  within  the
meaning  of  Code  Section  860F(a)(4)(A)(i),   which  may  be  accomplished  by
designating  in the REMIC Pool's final tax return a date on which such  adoption
is deemed to occur,  and sells all of its  assets  (other  than  cash)  within a
90-day period  beginning on the date of the adoption of the plan of liquidation,
the REMIC Pool will not be subject to the  prohibited  transaction  rules on the
sale of its  assets,  provided  that the REMIC Pool  credits or  distributes  in
liquidation all of the sale proceeds plus its cash (other than amounts  retained
to  meet   claims)   to   holders   of   Regular   Certificates   and   Residual
Certificateholders within the 90-day period.


Administrative Matters

         The REMIC Pool will be  required  to  maintain  its books on a calendar
year  basis and to file  federal  income  tax  returns  for  federal  income tax
purposes  in a manner  similar to a  partnership.  The form for such  income tax
return is Form 1066,  U.S. Real Estate  Mortgage  Investment  Conduit Income Tax
Return. The Trustee will be required to sign the REMIC Pool's returns.  Treasury
regulations   provide   that,   except   where   there  is  a  single   Residual
Certificateholder  for an entire taxable year, the REMIC Pool will be subject to
the procedural and administrative  rules of the Code applicable to partnerships,
including the  determination  by the Service of any  adjustments to, among other
things,  items of REMIC  income,  gain,  loss,  deduction or credit in a unified
administrative  proceeding.  The Residual  Certificateholder  owning the largest
percentage  interest in the  Residual  Certificates  will be obligated to act as
"tax  matters  person",  as defined in  applicable  Treasury  regulations,  with
respect to the REMIC Pool. Each Residual  Certificateholder  will be deemed,  by
acceptance of such Residual Certificates,  to have agreed (i) to the appointment
of the tax matters person as provided in the preceding  sentence and (ii) to the
irrevocable  designation  of the Master  Servicer  as agent for  performing  the
functions of the tax matters person.


Limitations on Deduction of Certain Expenses

         An investor  who is an  individual,  estate or trust will be subject to
limitation with respect to certain itemized deductions described in Code Section
67, to the extent that such itemized deductions, in the aggregate, do not exceed
2% of the  investor's  adjusted  gross  income.  In  addition,  Code  Section 68
provides that itemized  deductions  otherwise allowable for a taxable year of an
individual  taxpayer  will be reduced by the lesser of (i) 3% of the excess,  if
any, of adjusted  gross income over  $100,000  ($50,000 in the case of a married
individual  filing a separate  return) (subject to adjustments for inflation) or
(ii) 80% of the amount of itemized deductions otherwise allowable for such year.
In the case of a REMIC Pool, such deductions may include  deductions  under Code
Section 212 for the  servicing  fee and all  administrative  and other  expenses
relating to the REMIC Pool, or any similar expenses  allocated to the REMIC Pool
with respect to a regular interest it holds in another REMIC. Such investors who
hold  REMIC   Certificates   either  directly  or  indirectly   through  certain
pass-through  entities may have their pro rata share of such expenses  allocated
to them as  additional  gross income,  but may be subject to such  limitation on
deductions. In addition, such expenses are not deductible at all for purposes of
computing  the  alternative  minimum  tax,  and may cause such  investors  to be
subject to significant additional tax liability.  Temporary Treasury regulations
provide that the additional  gross income and  corresponding  amount of expenses
generally are to be allocated  entirely to the holders of Residual  Certificates
in the case of a REMIC Pool that would not qualify as a fixed  investment  trust
in the absence of a REMIC election.  However,  such additional  gross income and
limitation on deductions will apply to the allocable portion of such expenses to
holders of Regular  Certificates,  as well as holders of Residual  Certificates,
where  such  Regular  Certificates  are  issued in a manner  that is  similar to
pass-through  certificates  in  a  fixed  investment  trust.  In  general,  such
allocable   portion  will  be  determined  based  on  the  ratio  that  a  REMIC
Certificateholder's  income, determined on a daily basis, bears to the income of

                                      -87-
<PAGE>

all holders of Regular Certificates and Residual  Certificates with respect to a
REMIC  Pool.  As  a  result,  individuals,   estates  or  trusts  holding  REMIC
Certificates   (either   directly  or  indirectly   through  a  grantor   trust,
partnership,  S  corporation,  REMIC,  or certain  other  pass-through  entities
described in the  foregoing  temporary  Treasury  regulations)  may have taxable
income in excess of the  interest  income at the  pass-through  rate on  Regular
Certificates  that are issued in a single Class or otherwise  consistently  with
fixed investment trust status or in excess of cash distributions for the related
period on Residual  Certificates.  Unless otherwise  indicated in the applicable
Prospectus  Supplement,  all such  expenses  will be  allocable  to the Residual
Certificates.


Taxation of Certain Foreign Investors


     Regular Certificates

         Interest,  including original issue discount,  distributable to Regular
Certificateholders who are non-resident aliens,  foreign corporations,  or other
Non-U.S.  Persons (as defined below),  will be considered  "portfolio  interest"
and,  therefore,  generally will not be subject to 30% United States withholding
tax,  provided that such Non-U.S.  Person (i) is not a "10-percent  shareholder"
within  the  meaning  of  Code  Section  871(h)(3)(B)  or a  controlled  foreign
corporation  described  in Code  Section  881(c)(3)(C)  and  (ii)  provides  the
Trustee, or the person who would otherwise be required to withhold tax from such
distributions  under Code Section 1441 or 1442,  with an appropriate  statement,
signed under penalties of perjury, identifying the beneficial owner and stating,
among other things,  that the beneficial  owner of the Regular  Certificate is a
Non-U.S.  Person.  If such statement,  or any other required  statement,  is not
provided, 30% withholding will apply unless reduced or eliminated pursuant to an
applicable  tax treaty or unless the  interest  on the  Regular  Certificate  is
effectively  connected with the conduct of a trade or business within the United
States by such Non-U.S. Person. In the latter case, such Non-U.S. Person will be
subject  to United  States  federal  income  tax at  regular  rates.  Prepayment
Premiums distributable to Regular  Certificateholders  who are Non-U.S.  Persons
may be subject to 30% United States  withholding tax. Investors who are Non-U.S.
Persons  should  consult  their own tax  advisors  regarding  the  specific  tax
consequences to them of owning a Regular Certificate. The term "Non-U.S. Person"
means any person who is not a U.S. Person.


     Residual Certificates

         The Conference  Committee Report to the 1986 Act indicates that amounts
paid to  Residual  Certificateholders  who are  Non-U.S.  Persons are treated as
interest  for  purposes  of  the  30%  (or  lower  treaty  rate)  United  States
withholding  tax.  Treasury  regulations  provide  that amounts  distributed  to
Residual Certificateholders may qualify as "portfolio interest",  subject to the
conditions  described in "Regular  Certificates"  above,  but only to the extent
that (i) the Mortgage  Loans  (including  mortgage  loans  underlying  MBS) were
issued after July 18, 1984 and (ii) the Trust Fund or segregated  pool of assets
therein  (as to which a  separate  REMIC  election  will be made),  to which the
Residual  Certificate  relates,  consists of  obligations  issued in "registered
form" within the meaning of Code Section  163(f)(1).  Generally,  whole mortgage
loans will not be, but MBS and regular  interests in another REMIC Pool will be,
considered  obligations  issued in  registered  form.  Furthermore,  a  Residual
Certificateholder will not be entitled to any exemption from the 30% withholding
tax (or lower treaty rate) to the extent of that portion of REMIC taxable income
that   constitutes   an  "excess   inclusion".   See   "Taxation   of   Residual
Certificates--Limitations  on  Offset  or  Exemption  of REMIC  Income".  If the
amounts  paid to  Residual  Certificateholders  who  are  Non-U.S.  Persons  are
effectively  connected with the conduct of a trade or business within the United
States by such Non-U.S. Persons, 30% (or lower treaty rate) withholding will not
apply.  Instead,  the amounts paid to such  Non-U.S.  Persons will be subject to
United States federal income tax at regular rates. If 30% (or lower treaty rate)
withholding is applicable, such amounts generally will be taken into account for
purposes of  withholding  only when paid or otherwise  distributed  (or when the
Residual  Certificate  is disposed of) under rules similar to  withholding  upon
disposition  of  debt  instruments  that  have  original  issue  discount.   See
"Tax-Related   Restrictions   on  Transfer  of  Residual   Certificates--Foreign
Investors"  above  concerning  the  disregard of certain  transfers  having "tax
avoidance  potential".  Investors who are Non-U.S.  Persons should consult their
own tax  advisors  regarding  the specific  tax  consequences  to them of owning
Residual Certificates.


                                      -88-
<PAGE>

Backup Withholding

         Distributions made on the Regular  Certificates,  and proceeds from the
sale of the Regular  Certificates to or through certain brokers,  may be subject
to a "backup"  withholding  tax under Code  Section  3406 of 31% on  "reportable
payments" (including interest distributions, original issue discount, and, under
certain   circumstances,    principal    distributions)   unless   the   Regular
Certificateholder   complies  with  certain   reporting   and/or   certification
procedures, including the provision of its taxpayer identification number to the
Trustee,  its  agent  or the  broker  who  effected  the  sale  of  the  Regular
Certificate,  or such  Certificateholder  is otherwise an exempt recipient under
applicable  provisions of the Code. Any amounts to be withheld from distribution
on the  Regular  Certificates  would be  refunded by the Service or allowed as a
credit against the Regular Certificateholder's federal income tax liability.


Reporting Requirements

         Reports of accrued  interest,  original issue discount and  information
necessary  to  compute  the  accrual  of any  market  discount  on  the  Regular
Certificates  will be made annually to the Service and to individuals,  estates,
non-exempt and non-charitable trusts, and partnerships who are either holders of
record of Regular Certificates or beneficial owners who own Regular Certificates
through a broker or  middleman as nominee.  All brokers,  nominees and all other
non-exempt holders of record of Regular  Certificates  (including  corporations,
non-calendar  year  taxpayers,  securities or commodities  dealers,  real estate
investment trusts, investment companies, common trust funds, thrift institutions
and charitable  trusts) may request such information for any calendar quarter by
telephone  or  in  writing  by  contacting  the  person  designated  in  Service
Publication  938 with  respect to a particular  series of Regular  Certificates.
Holders through nominees must request such information from the nominee.

         The  Service's  Form 1066 has an  accompanying  Schedule  Q,  Quarterly
Notice  to  Residual  Interest  Holders  of  REMIC  Taxable  Income  or Net Loss
Allocation.  Treasury  regulations  require that  Schedule Q be furnished by the
REMIC Pool to each Residual  Certificateholder by the end of the month following
the close of each  calendar  quarter  (41 days after the end of a quarter  under
proposed Treasury regulations) in which the REMIC Pool is in existence.

         Treasury  regulations  require  that,  in  addition  to  the  foregoing
requirements,    information   must   be   furnished   quarterly   to   Residual
Certificateholders,  furnished  annually,  if applicable,  to holders of Regular
Certificates,  and filed  annually with the Service  concerning  Code Section 67
expenses (see "Limitations on Deduction of Certain Expenses" above) allocable to
such holders. Furthermore, under such regulations, information must be furnished
quarterly  to  Residual  Certificateholders,  furnished  annually  to holders of
Regular  Certificates,  and  filed  annually  with the  Service  concerning  the
percentage  of the  REMIC  Pool's  assets  meeting  the  qualified  asset  tests
described above under "Status of REMIC Certificates".

               Federal Income Tax Consequences For Certificates as
                       to Which No Remic Election Is Made

Standard Certificates

     General

         In the  event  that no  election  is made to  treat a Trust  Fund (or a
segregated pool of assets therein) with respect to a series of Certificates that
are not designated as "Stripped  Certificates",  as described  below, as a REMIC
(Certificates   of  such  a  series   hereinafter   referred  to  as   "Standard
Certificates"),  the Trust  Fund will be  classified  as a grantor  trust  under
subpart E, Part 1 of subchapter J of the Code and not as an association  taxable
as a corporation or a "taxable mortgage pool" within the meaning of Code Section
7701(i).  Where there is no fixed  retained  yield with  respect to the Mortgage
Loans  underlying  the Standard  Certificates,  the holder of each such Standard

                                      -89-
<PAGE>

Certificate (a "Standard  Certificateholder")  in such series will be treated as
the owner of a pro rata  undivided  interest in the  ordinary  income and corpus
portions of the Trust Fund  represented by its Standard  Certificate and will be
considered the beneficial owner of a pro rata undivided  interest in each of the
Mortgage Loans,  subject to the discussion  below under  "Recharacterization  of
Servicing  Fees".  Accordingly,  the  holder  of  a  Standard  Certificate  of a
particular  series will be  required to report on its federal  income tax return
its pro rata share of the entire income from the Mortgage  Loans  represented by
its Standard Certificate, including interest at the coupon rate on such Mortgage
Loans,  original issue discount (if any),  prepayment fees, assumption fees, and
late payment charges  received by the Master  Servicer,  in accordance with such
Standard  Certificateholder's method of accounting. A Standard Certificateholder
generally  will  be  able to  deduct  its  share  of the  servicing  fee and all
administrative  and other  expenses  of the Trust  Fund in  accordance  with its
method of accounting, provided that such amounts are reasonable compensation for
services  rendered to that Trust Fund.  However,  investors who are individuals,
estates or trusts who own Standard  Certificates,  either directly or indirectly
through  certain  pass-through  entities,  will be  subject to  limitation  with
respect to certain itemized  deductions  described in Code Section 67, including
deductions   under  Code  Section  212  for  the  servicing  fee  and  all  such
administrative  and other  expenses of the Trust  Fund,  to the extent that such
deductions,  in the  aggregate,  do not  exceed  two  percent  of an  investor's
adjusted  gross  income.  In addition,  Code Section 68 provides  that  itemized
deductions otherwise allowable for a taxable year of an individual taxpayer will
be reduced by the lesser of (i) 3% of the  excess,  if any,  of  adjusted  gross
income  over  $100,000  ($50,000  in the case of a married  individual  filing a
separate  return)  (subject to adjustments  for  inflation),  or (ii) 80% of the
amount of itemized  deductions  otherwise  allowable for such year. As a result,
such investors holding Standard  Certificates,  directly or indirectly through a
pass-through  entity,  may  have  aggregate  taxable  income  in  excess  of the
aggregate amount of cash received on such Standard  Certificates with respect to
interest at the pass-through  rate on such Standard  Certificates.  In addition,
such  expenses  are  not  deductible  at  all  for  purposes  of  computing  the
alternative  minimum  tax,  and  may  cause  such  investors  to be  subject  to
significant  additional tax liability.  Moreover,  where there is fixed retained
yield  with  respect  to the  Mortgage  Loans  underlying  a series of  Standard
Certificates  or where the servicing  fee is in excess of  reasonable  servicing
compensation,  the  transaction  will  be  subject  to  the  application  of the
"stripped  bond" and "stripped  coupon"  rules of the Code,  as described  below
under  "Stripped  Certificates"  and  "Recharacterization  of  Servicing  Fees",
respectively.

     Tax Status

         Standard Certificates will have the following status for federal income
tax purposes:

         1. A  Standard  Certificate  owned  by a  "domestic  building  and loan
association"  within the meaning of Code Section  7701(a)(19) will be considered
to represent  "loans secured by an interest in real property" within the meaning
of Code Section 7701(a)(19)(C)(v),  provided that the real property securing the
Mortgage Loans represented by that Standard Certificate is of the type described
in such section of the Code.

         2. A Standard Certificate owned by a financial institution described in
Code Section  593(a) will be considered to represent  "qualifying  real property
loans"  within the meaning of Code  Section  593(d)(1),  provided  that the real
property securing the Mortgage Loans represented by that Standard Certificate is
of the type described in such section of the Code.

         3. A Standard  Certificate owned by a real estate investment trust will
be  considered  to  represent  "real estate  assets"  within the meaning of Code
Section  856(c)(5)(A)  to the extent that the assets of the  related  Trust Fund
consist  of  qualified  assets,  and  interest  income  on such  assets  will be
considered  "interest on  obligations  secured by mortgages on real property" to
such extent within the meaning of Code Section 856(c)(3)(B).

         4. A  Standard  Certificate  owned  by a REMIC  will be  considered  to
represent an  "obligation.  . . which is  principally  secured by an interest in
real property"  within the meaning of Code Section  860G(a)(3)(A)  to the extent

                                      -90-
<PAGE>

that the assets of the  related  Trust Fund  consist  of  "qualified  mortgages"
within the meaning of Code Section 860G(a)(3).


     Premium and Discount

         Standard  Certificateholders  are  advised  to  consult  with their tax
advisors as to the federal income tax treatment of premium and discount  arising
either upon initial acquisition of Standard Certificates or thereafter.

         Premium.  The  treatment  of premium  incurred  upon the  purchase of a
Standard  Certificate  will be  determined  generally as  described  above under
"Certain  Federal Income Tax Consequences  for REMIC  Certificates--Taxation  of
Residual   Certificates--Treatment   of  Certain   Items  of  REMIC  Income  and
Expense--Premium".

         Original  Issue  Discount.  The original  issue  discount rules will be
applicable to a Standard Certificateholder's interest in those Mortgage Loans as
to which the  conditions  for the  application  of those sections are met. Rules
regarding periodic inclusion of original issue discount income are applicable to
mortgages  of  corporations   originated  after  May  27,  1969,   mortgages  of
noncorporate  mortgagors (other than individuals) originated after July 1, 1982,
and  mortgages  of  individuals  originated  after March 2, 1984.  Under the OID
Regulations,  such original issue discount could arise by the charging of points
by the  originator  of the  mortgages  in an amount  greater than a statutory de
minimis  exception,  including a payment of points  currently  deductible by the
borrower under  applicable Code provisions or, under certain  circumstances,  by
the presence of "teaser rates" on the Mortgage Loans.

         Original  issue  discount must  generally be reported as ordinary gross
income as it accrues  under a constant  interest  method that takes into account
the compounding of interest, in advance of the cash attributable to such income.
Unless  indicated  otherwise  in  the  applicable  Prospectus   Supplement,   no
prepayment  assumption  will be assumed for purposes of such  accrual.  However,
Code  Section  1272  provides  for a reduction  in the amount of original  issue
discount includible in the income of a holder of an obligation that acquires the
obligation  after its initial  issuance at a price  greater  than the sum of the
original issue price and the previously  accrued  original issue discount,  less
prior payments of principal.  Accordingly,  if such Mortgage Loans acquired by a
Standard  Certificateholder  are  purchased  at a price equal to the then unpaid
principal amount of such Mortgage Loans, no original issue discount attributable
to the difference  between the issue price and the original  principal amount of
such Mortgage Loans (i.e., points) will be includible by such holder.

         Market Discount.  Standard  Certificateholders  also will be subject to
the market  discount rules to the extent that the conditions for  application of
those sections are met. Market discount on the Mortgage Loans will be determined
and will be reported as ordinary income  generally in the manner described above
under "Certain Federal Income Tax Consequences for REMIC  Certificates--Taxation
of Regular  Certificates--Market  Discount",  except  that the  ratable  accrual
methods  described therein will not apply and it is unclear whether a Prepayment
Assumption would apply.  Rather, the holder will accrue market discount pro rata
over the life of the  Mortgage  Loans,  unless  the  constant  yield  method  is
elected. Unless indicated otherwise in the applicable Prospectus Supplement,  no
prepayment assumption will be assumed for purposes of such accrual.


     Recharacterization of Servicing Fees

         If the servicing fee paid to the Master  Servicer were deemed to exceed
reasonable  servicing  compensation,  the amount of such excess would  represent
neither income nor a deduction to Certificateholders.  In this regard, there are
no  authoritative  guidelines  for federal  income tax purposes as to either the
maximum amount of servicing  compensation  that may be considered  reasonable in
the  context  of this or similar  transactions  or  whether,  in the case of the
Standard  Certificate,  the reasonableness of servicing  compensation  should be
determined on a weighted average or loan-by-loan  basis. If a loan-by-loan basis
is  appropriate,  the  likelihood  that  such  amount  would  exceed  reasonable
servicing  compensation  as to some of the  Mortgage  Loans would be  increased.

                                      -91-
<PAGE>

Service  guidance  indicates  that a  servicing  fee  in  excess  of  reasonable
compensation  ("excess  servicing")  will cause the Mortgage Loans to be treated
under the  "stripped  bond"  rules.  Such  guidance  provides  safe  harbors for
servicing deemed to be reasonable and requires taxpayers to demonstrate that the
value of servicing  fees in excess of such amounts is not greater than the value
of the services provided.

        Accordingly,  if the  Service's  approach  is  upheld,  a  servicer  who
receives a servicing  fee in excess of such amounts would be viewed as retaining
an  ownership  interest in a portion of the  interest  payments on the  Mortgage
Loans.  Under the rules of Code Section 1286, the separation of ownership of the
right to receive some or all of the interest  payments on an obligation from the
right to receive some or all of the principal  payments on the obligation  would
result in treatment of such Mortgage  Loans as "stripped  coupons" and "stripped
bonds".  Subject  to the de  minimis  rule  discussed  below  under  "--Stripped
Certificates",  each  stripped bond or stripped  coupon could be considered  for
this purpose as a non-interest bearing obligation issued on the date of issue of
the Standard  Certificates,  and the original  issue  discount rules of the Code
would apply to the holder thereof. While Standard Certificateholders would still
be treated as owners of  beneficial  interests  in a grantor  trust for  federal
income tax  purposes,  the corpus of such trust could be viewed as excluding the
portion of the Mortgage Loans the ownership of which is attributed to the Master
Servicer,  or as including such portion as a second class of equitable interest.
Applicable Treasury  regulations treat such an arrangement as a fixed investment
trust, since the multiple classes of trust interests should be treated as merely
facilitating  direct  investments  in the  trust  assets  and the  existence  of
multiple  classes of  ownership  interests is  incidental  to that  purpose.  In
general,  such a recharacterization  should not have any significant effect upon
the timing or amount of income reported by a Standard Certificateholder,  except
that the income  reported by a cash method  holder may be slightly  accelerated.
See  "Stripped  Certificates"  below for a further  description  of the  federal
income tax treatment of stripped bonds and stripped coupons.

     Sale or Exchange of Standard Certificates

         Upon  sale  or   exchange  of  a  Standard   Certificate,   a  Standard
Certificateholder  will recognize  gain or loss equal to the difference  between
the amount realized on the sale and its aggregate adjusted basis in the Mortgage
Loans and the other assets represented by the Standard Certificate.  In general,
the aggregate  adjusted basis will equal the Standard  Certificateholder's  cost
for the Standard  Certificate,  increased by the amount of any income previously
reported with respect to the Standard Certificate and decreased by the amount of
any losses previously reported with respect to the Standard  Certificate and the
amount of any  distributions  received  thereon.  Except as provided  above with
respect to market  discount  on any  Mortgage  Loans,  and  except  for  certain
financial  institutions  subject to the provisions of Code Section  582(c),  any
such gain or loss would be capital gain or loss if the Standard  Certificate was
held as a capital  asset.  However,  gain on the sale of a Standard  Certificate
will be treated as ordinary income (i) if a Standard Certificate is held as part
of a  "conversion  transaction"  as defined in Code Section  1258(c),  up to the
amount of interest  that would have accrued on the Standard  Certificateholder's
net  investment  in the  conversion  transaction  at  120%  of  the  appropriate
applicable  Federal  rate in effect at the time the  taxpayer  entered  into the
transaction minus any amount previously  treated as ordinary income with respect
to any prior disposition of property that was held as a part of such transaction
or (ii) in the case of a non-corporate taxpayer, to the extent such taxpayer has
made an election under Code Section 163(d)(4) to have net capital gains taxed as
investment   income  at  ordinary   income  rates.   Capital  gains  of  certain
non-corporate  taxpayers  are subject to a lower  maximum tax rate than ordinary
income of such taxpayers. The maximum tax rate for corporations is the same with
respect to both ordinary income and capital gains.

Stripped Certificates

     General

         Pursuant to Code Section 1286, the separation of ownership of the right
to receive some or all of the principal payments on an obligation from ownership
of the right to  receive  some or all of the  interest  payments  results in the
creation of "stripped  bonds" with respect to principal  payments and  "stripped
coupons"  with respect to interest  payments.  For purposes of this  discussion,
Certificates  that are subject to those  rules will be referred to as  "Stripped

                                      -92-
<PAGE>

Certificates".  Stripped  Certificates include "Stripped Interest  Certificates"
and "Stripped  Principal  Certificates"  (as defined in this  Prospectus)  as to
which no REMIC election is made.

         The Certificates will be subject to those rules if (i) the Depositor or
any of its  affiliates  retains (for its own account or for purposes of resale),
in the form of fixed  retained  yield or otherwise,  an ownership  interest in a
portion of the  payments  on the  Mortgage  Loans,  (ii) the Master  Servicer is
treated as having an ownership  interest in the Mortgage  Loans to the extent it
is paid (or retains) servicing compensation in an amount greater than reasonable
consideration    for    servicing    the   Mortgage    Loans   (see    "Standard
Certificates--Recharacterization   of   Servicing   Fees"   above)   and   (iii)
Certificates  are issued in two or more classes or subclasses  representing  the
right to non-pro-rata  percentages of the interest and principal payments on the
Mortgage Loans.

         In general,  a holder of a Stripped  Certificate  will be considered to
own  "stripped  bonds" with respect to its pro rata share of all or a portion of
the  principal  payments on each Mortgage  Loan and/or  "stripped  coupons" with
respect to its pro rata share of all or a portion of the  interest  payments  on
each Mortgage Loan, including the Stripped Certificate's  allocable share of the
servicing  fees  paid to the  Master  Servicer,  to the  extent  that  such fees
represent  reasonable  compensation for services rendered.  See discussion above
under "Standard  Certificates--Recharacterization  of Servicing Fees".  Although
not free from doubt,  for purposes of reporting to Stripped  Certificateholders,
the servicing fees will be allocated to the Stripped  Certificates in proportion
to the respective  entitlements to  distributions of each class (or subclass) of
Stripped  Certificates  for the  related  period  or  periods.  The  holder of a
Stripped  Certificate  generally  will be entitled  to a deduction  each year in
respect  of  the   servicing   fees,   as   described   above  under   "Standard
Certificates--General", subject to the limitation described therein.

         Code  Section  1286 treats a stripped  bond or a stripped  coupon as an
obligation  issued at an original  issue discount on the date that such stripped
interest is  purchased.  Although  the  treatment of Stripped  Certificates  for
federal  income  tax  purposes  is not clear in certain  respects  at this time,
particularly  where such  Stripped  Certificates  are issued  with  respect to a
Mortgage Pool containing  variable-rate  Mortgage Loans,  the Depositor has been
advised  by counsel  that (i) the Trust Fund will be treated as a grantor  trust
under  subpart E, Part 1 of  subchapter J of the Code and not as an  association
taxable as a corporation or a "taxable mortgage pool" within the meaning of Code
Section  7701(i),  and (ii) each  Stripped  Certificate  should be  treated as a
single  installment  obligation  for  purposes  of  calculating  original  issue
discount  and  gain or loss on  disposition.  This  treatment  is  based  on the
interrelationship of Code Section 1286, Code Sections 1272 through 1275, and the
OID  Regulations.  While under Code  Section 1286  computations  with respect to
Stripped Certificates arguably should be made in one of the ways described below
under     "Taxation    of    Stripped     Certificates--Possible     Alternative
Characterizations," the OID Regulations state, in general, that two or more debt
instruments  issued  by  a  single  issuer  to a  single  investor  in a  single
transaction  should be treated as a single debt  instrument  for original  issue
discount  purposes.  The Pooling  Agreement  requires  that the Trustee make and
report all computations  described below using this aggregate  approach,  unless
substantial legal authority requires otherwise.

         Furthermore,  Treasury regulations issued December 28, 1992 provide for
the treatment of a Stripped  Certificate as a single debt  instrument  issued on
the  date it is  purchased  for  purposes  of  calculating  any  original  issue
discount.  In addition,  under these  regulations,  a Stripped  Certificate that
represents  a right to payments of both  interest  and  principal  may be viewed
either as issued with original issue  discount or market  discount (as described
below), at a de minimis original issue discount,  or, presumably,  at a premium.
This  treatment  suggests  that  the  interest  component  of  such  a  Stripped
Certificate  would  be  treated  as  qualified  stated  interest  under  the OID
Regulations. Further, these final regulations provide that the purchaser of such
a Stripped  Certificate  will be required to account for any  discount as market
discount rather than original issue discount if either (i) the initial  discount
with  respect  to the  Stripped  Certificate  was  treated  as zero under the de
minimis  rule,  or (ii) no more  than 100 basis  points in excess of  reasonable
servicing is stripped off the related  Mortgage Loans.  Any such market discount
would be reportable as described under "Certain  Federal Income Tax Consequences
for REMIC  Certificates--Taxation  of  Regular  Certificates--Market  Discount,"
without  regard to the de  minimis  rule  therein,  assuming  that a  prepayment
assumption is employed in such computation.



                                      -93-
<PAGE>

     Status of Stripped Certificates

         No specific legal  authority  exists as to whether the character of the
Stripped Certificates, for federal income tax purposes, will be the same as that
of the Mortgage  Loans.  Although the issue is not free from doubt,  counsel has
advised the Depositor  that Stripped  Certificates  owned by applicable  holders
should be considered to represent  "qualifying  real property  loans" within the
meaning of Code Section  593(d)(1),  "real estate  assets" within the meaning of
Code Section 856(c)(5)(A),  "obligation[s] principally secured by an interest in
real  property"  within the meaning of Code  Section  860G(a)(3)(A),  and "loans
secured by an interest  in real  property"  within the  meaning of Code  Section
7701(a)(19)(C)(v),  and interest  (including  original  issue  discount)  income
attributable  to  Stripped   Certificates  should  be  considered  to  represent
"interest  on  obligations  secured by mortgages  on real  property"  within the
meaning of Code Section  856(c)(3)(B),  provided  that in each case the Mortgage
Loans and interest on such Mortgage Loans qualify for such treatment.


     Taxation of Stripped Certificates

         Original Issue  Discount.  Except as described  above under  "General",
each Stripped  Certificate will be considered to have been issued at an original
issue  discount for federal  income tax purposes.  Original  issue discount with
respect to a Stripped  Certificate  must be included  in  ordinary  income as it
accrues,  in accordance with a constant  interest method that takes into account
the  compounding  of  interest,  which may be prior to the  receipt  of the cash
attributable  to such  income.  Based  in part  on the OID  Regulations  and the
amendments to the original issue discount  sections of the Code made by the 1986
Act, the amount of original issue discount required to be included in the income
of a holder of a  Stripped  Certificate  (referred  to in this  discussion  as a
"Stripped  Certificateholder")  in any  taxable  year  likely  will be  computed
generally as described above under "Certain  Federal Income Tax Consequences for
REMIC  Certificates--Taxation of Regular  Certificates--Original Issue Discount"
and "--Variable Rate Regular Certificates". However, with the apparent exception
of a Stripped  Certificate  issued with de minimis  original  issue  discount as
described above under "General",  the issue price of a Stripped Certificate will
be the purchase  price paid by each holder  thereof,  and the stated  redemption
price at maturity will include the  aggregate  amount of the payments to be made
on the Stripped Certificate to such Stripped Certificateholder, presumably under
the Prepayment Assumption.

         If the  Mortgage  Loans  prepay at a rate either  faster or slower than
that under the Prepayment Assumption, a Stripped Certificateholder's recognition
of original  issue discount will be either  accelerated  or decelerated  and the
amount of such original  issue  discount  will be either  increased or decreased
depending on the relative  interests in principal  and interest on each Mortgage
Loan  represented  by such Stripped  Certificateholder's  Stripped  Certificate.
While the matter is not free from  doubt,  the holder of a Stripped  Certificate
should be  entitled  in the year that it becomes  certain  (assuming  no further
prepayments) that the holder will not recover a portion of its adjusted basis in
such Stripped Certificate to recognize an ordinary loss equal to such portion of
unrecoverable basis.

         As an alternative to the method  described above, the fact that some or
all of the interest payments with respect to the Stripped  Certificates will not
be made if the Mortgage Loans are prepaid could lead to the interpretation  that
such  interest  payments  are  "contingent"   within  the  meaning  of  the  OID
Regulations and the Proposed OID Regulations.  The Proposed OID Regulations,  as
they relate to the  treatment  of  contingent  interest,  are by their terms not
applicable to prepayable securities such as the Stripped Certificates.  However,
if future Treasury  regulations dealing with contingent interest with respect to
the  Stripped  Certificates  apply  the  same  principles  as the  Proposed  OID
Regulations,  such  regulations may lead to different timing of income inclusion
that would be the case under the OID  Regulations.  Furthermore,  application of
such  principles  could  lead to the  characterization  of  gain on the  sale of
contingent interest Stripped  Certificates as ordinary income.  Investors should
consult their tax advisors  regarding the  appropriate tax treatment of Stripped
Certificates.

         Sale or  Exchange  of  Stripped  Certificates.  Sale or  exchange  of a
Stripped  Certificate prior to its maturity will result in gain or loss equal to
the  difference,   if  any,   between  the  amount  received  and  the  Stripped

                                      -94-
<PAGE>

Certificateholder's  adjusted basis in such Stripped  Certificate,  as described
above   under   "Certain    Federal   Income   Tax    Consequences   for   REMIC
Certificates--Taxation  of Regular  Certificates--Sale  or  Exchange  of Regular
Certificates".  To the extent that a subsequent  purchaser's  purchase  price is
exceeded by the remaining payments on the Stripped Certificates, such subsequent
purchaser  will be required for federal income tax purposes to accrue and report
such excess as if it were original issue discount in the manner described above.
It is not clear for this purpose whether the assumed  prepayment rate that is to
be used in the  case of a  Stripped  Certificateholder  other  than an  original
Stripped  Certificateholder  should be the  Prepayment  Assumption or a new rate
based on the circumstances at the date of subsequent purchase.

         Purchase  of More Than One  Class of  Stripped  Certificates.  Where an
investor purchases more than one class of Stripped Certificates, it is currently
unclear  whether  for  federal  income tax  purposes  such  classes of  Stripped
Certificates  should be treated  separately  or  aggregated  for purposes of the
rules described above.

         Possible Alternative  Characterizations.  The  characterizations of the
Stripped Certificates discussed above are not the only possible  interpretations
of the applicable Code provisions.  For example, the Stripped  Certificateholder
may be treated as the owner of (i) one installment obligation consisting of such
Stripped  Certificate's pro rata share of the payments attributable to principal
on each Mortgage  Loan and a second  installment  obligation  consisting of such
Stripped  Certificate's pro rata share of the payments  attributable to interest
on each Mortgage Loan, (ii) as many stripped bonds or stripped  coupons as there
are  scheduled  payments of principal  and/or  interest on each Mortgage Loan or
(iii) a separate installment obligation for each Mortgage Loan, representing the
Stripped  Certificate's  pro rata share of payments of principal and/or interest
to be made  with  respect  thereto.  Alternatively,  the  holder  of one or more
classes  of  Stripped  Certificates  may be  treated  as the owner of a pro rata
fractional  undivided  interest  in each  Mortgage  Loan to the extent that such
Stripped  Certificate,  or classes of Stripped  Certificates  in the  aggregate,
represent  the same pro rata  portion of  principal  and  interest  on each such
Mortgage  Loan,  and a stripped  bond or  stripped  coupon (as the case may be),
treated as an installment obligation or contingent payment obligation, as to the
remainder.  Final  regulations  issued on December 28, 1992  regarding  original
issue discount on stripped  obligations make the foregoing  interpretations less
likely to be applicable.  The preamble to those regulations states that they are
premised on the  assumption  that an  aggregation  approach is  appropriate  for
determining  whether  original  issue  discount  on a stripped  bond or stripped
coupon is de minimis, and solicits comments on appropriate rules for aggregating
stripped bonds and stripped coupons under Code Section 1286.

         Because  of  these  possible  varying   characterizations  of  Stripped
Certificates  and the  resultant  differing  treatment  of  income  recognition,
Stripped  Certificateholders  are  urged  to  consult  their  own  tax  advisors
regarding the proper  treatment of Stripped  Certificates for federal income tax
purposes.


Reporting Requirements and Backup Withholding

         The Trustee will  furnish,  within a  reasonable  time after the end of
each   calendar   year,   to  each   Standard   Certificateholder   or  Stripped
Certificateholder  at any time during such year, such  information  (prepared on
the basis described  above) as the Trustee deems to be necessary or desirable to
enable such Certificateholders to prepare their federal income tax returns. Such
information  will  include  the amount of  original  issue  discount  accrued on
Certificates  held by persons  other than  Certificateholders  exempted from the
reporting  requirements.  The amounts required to be reported by the Trustee may
not be equal to the proper  amount of  original  issue  discount  required to be
reported  as  taxable  income by a  Certificateholder,  other  than an  original
Certificateholder that purchased at the issue price. In particular,  in the case
of Stripped Certificates, unless provided otherwise in the applicable Prospectus
Supplement,  such reporting will be based upon a representative initial offering
price of each class of Stripped  Certificates.  The Trustee  will also file such
original issue discount  information  with the Service.  If a  Certificateholder
fails to supply an accurate taxpayer  identification  number or if the Secretary
of the  Treasury  determines  that a  Certificateholder  has  not  reported  all
interest  and  dividend  income  required to be shown on his federal  income tax
return,  31% backup  withholding  may be required  in respect of any  reportable

                                      -95-
<PAGE>

payments,  as described above under "Certain Federal Income Tax Consequences for
REMIC Certificates--Backup Withholding".


Taxation of Certain Foreign Investors

         To the extent that a Certificate  evidences ownership in Mortgage Loans
that are issued on or before July 18, 1984,  interest or original issue discount
paid by the person  required to withhold  tax under Code Section 1441 or 1442 to
nonresident aliens,  foreign corporations,  or other Non-U.S.  Persons generally
will be subject to 30% United States  withholding tax, or such lower rate as may
be provided for interest by an applicable  tax treaty.  Accrued  original  issue
discount   recognized   by   the   Standard    Certificateholder   or   Stripped
Certificateholder   on  original  issue  discount  recognized  by  the  Standard
Certificateholder or Stripped Certificateholders on the sale or exchange of such
a Certificate also will be subject to federal income tax at the same rate.

         Treasury  regulations  provide that interest or original issue discount
paid by the Trustee or other withholding  agent to a Non-U.S.  Person evidencing
ownership  interest  in  Mortgage  Loans  issued  after  July 18,  1984  will be
"portfolio interest" and will be treated in the manner, and such persons will be
subject to the same certification  requirements,  described above under "Certain
Federal  Income Tax  Consequences  for REMIC  Certificates--Taxation  of Certain
Foreign Investors--Regular Certificates".


                       STATE AND OTHER TAX CONSIDERATIONS

         In  addition  to the  federal  income  tax  consequences  described  in
"Certain Federal Income Tax Consequences",  potential  investors should consider
the  state  and  local  tax  consequences  of the  acquisition,  ownership,  and
disposition of the Offered Certificates.  State tax law may differ substantially
from the corresponding federal law, and the discussion above does not purport to
describe  any  aspect  of the  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 Code impose certain  requirements on employee benefit plans,
and on certain other retirement  plans and  arrangements,  including  individual
retirement  accounts and annuities,  Keogh plans,  collective  investment funds,
insurance  company and separate  accounts  and some  insurance  company  general
accounts in which such plans,  accounts or  arrangements  are invested  that are
subject to the fiduciary responsibility  provisions of ERISA and Section 4975 of
the Code (all of which are hereinafter  referred to as "Plans"),  and on persons
who are fiduciaries  with respect to Plans, in connection with the investment of
Plan assets.  Certain  employee  benefit plans,  such as governmental  plans (as
defined in ERISA Section 3(32)), and, if no election has been made under Section
410(d) of the Code,  church plans (as defined in Section 3(33) of ERISA) are not
subject to ERISA requirements. Accordingly, assets of such plans may be invested
in Offered  Certificates  without regard to the ERISA  considerations  described
below,  subject to the provisions of other applicable federal and state law. Any
such plan which is qualified and exempt from taxation under Sections  401(a) and
501(a) of the Code, however, is subject to the prohibited  transaction rules set
forth in Section 503 of the Code.

         ERISA generally  imposes on Plan fiduciaries  certain general fiduciary
requirements, including those of investment prudence and diversification and the
requirement  that a Plan's  investments be made in accordance with the documents
governing  the Plan.  In addition,  ERISA and the Code prohibit a broad range of
transactions  involving assets of a Plan and persons ("Parties in Interest") who
have  certain  specified  relationships  to the  Plan,  unless  a  statutory  or
administrative  exemption  is  available.   Certain  Parties  in  Interest  that
participate in a prohibited  transaction may be subject to an excise tax imposed
pursuant  to Section  4975 of the Code,  unless a  statutory  or  administrative

                                      -96-
<PAGE>

exemption is available. These prohibited transactions generally are set forth in
Section 406 of ERISA and Section  4975 of the Code.  Special  caution  should be
exercised  before the assets of a Plan are used to  purchase a  Certificate  if,
with respect to such assets,  the Depositor,  the Master Servicer or the Trustee
or an affiliate thereof,  either: (a) has investment  discretion with respect to
the   investment  of  such  assets  of  such  Plan;  or  (b)  has  authority  or
responsibility  to give, or regularly  gives  investment  advice with respect to
such assets for a fee and pursuant to an agreement  or  understanding  that such
advice will serve as a primary basis for  investment  decisions  with respect to
such  assets and that such  advice  will be based on the  particular  investment
needs of the Plan.

         Before  purchasing any Offered  Certificates,  a Plan fiduciary  should
consult with its counsel and determine  whether there exists any  prohibition to
such  purchase  under  the   requirements  of  ERISA,   whether  any  prohibited
transaction   class-exemption  or  any  individual   administrative   prohibited
transaction  exemption  (as  described  below)  applies,  including  whether the
appropriate  conditions set forth therein would be met, or whether any statutory
prohibited  transaction exemption is applicable,  and further should consult the
applicable Prospectus Supplement relating to such Series of Certificates.

Plan Asset Regulations

         A Plan's  investment in  Certificates  may cause the Trust Assets to be
deemed Plan assets.  Section  2510.3-101 of the regulations of the United States
Department  of Labor  ("DOL")  provides  that  when a Plan  acquires  an  equity
interest in an entity,  the Plan's assets include both such equity  interest and
an undivided  interest in each of the  underlying  assets of the entity,  unless
certain exceptions not applicable to this discussion apply, or unless the equity
participation  in the entity by "benefit  plan  investors"  (that is,  Plans and
certain employee benefit plans not subject to ERISA) is not  "significant".  For
this  purpose,  in  general,  equity  participation  in a  Trust  Fund  will  be
"significant" on any date if,  immediately after the most recent  acquisition of
any  Certificate,  25% or more of any class of  Certificates  is held by benefit
plan investors.

         Any person who has  discretionary  authority or control  respecting the
management or disposition of Plan assets, and any person who provides investment
advice with  respect to such assets for a fee, is a fiduciary  of the  investing
Plan.  If the Trust Assets  constitute  Plan assets,  then any party  exercising
management or  discretionary  control  regarding those assets,  such as a Master
Servicer,  a Special  Servicer or any  Sub-Servicer,  may be deemed to be a Plan
"fiduciary"  with  respect  to the  investing  Plan,  and  thus  subject  to the
fiduciary  responsibility  provisions and prohibited  transaction  provisions of
ERISA and the Code. In addition, if the Trust Assets constitute Plan assets, the
purchase of  Certificates by a Plan, as well as the operation of the Trust Fund,
may constitute or involve a prohibited transaction under ERISA and the Code.


Administrative Exemptions

         Several underwriters of mortgage-backed securities have applied for and
obtained individual administrative ERISA prohibited transaction exemptions which
can only apply to the purchase and holding of mortgage-backed  securities which,
among  other  conditions,  are sold in an  offering  with  respect to which such
underwriter  serves as the sole or a  managing  underwriter,  or as a selling or
placement  agent.  If such an  exemption  might be  applicable  to a  Series  of
Certificates,  the related Prospectus Supplement will refer to such possibility,
as well as provide a summary of the conditions to the applicability.


Unrelated Business Taxable Income; Residual Certificates

         The purchase of a Residual  Certificate  by any  employee  benefit plan
qualified  under Code Section 401(a) and exempt from taxation under Code Section
501(a),  including  most  varieties of ERISA Plans,  may give rise to "unrelated
business  taxable  income"  as  described  in Code  Sections  511-515  and 860E.
Further,  prior  to  the  purchase  of  Residual  Certificates,   a  prospective
transferee  may be required to provide an affidavit  to a transferor  that it is
not, nor is it purchasing a Residual  Certificate on behalf of, a  "Disqualified

                                      -97-
<PAGE>

Organization,"  which term as defined above includes certain tax-exempt entities
not  subject to Code  Section  511  including  certain  governmental  plans,  as
discussed    above   under   the   caption    "Certain    Federal   Income   Tax
Consequences--Federal  Income Tax Consequences for REMIC  Certificates--Taxation
of  Residual  Certificates--Tax-Related  Restrictions  on  Transfer  of Residual
Certificates--Disqualified Organizations."

         Due to the  complexity  of these rules and the  penalties  imposed upon
persons involved in prohibited  transactions,  it is particularly important that
potential  investors  who  are  Plan  fiduciaries  consult  with  their  counsel
regarding the  consequences  under ERISA of their  acquisition  and ownership of
Certificates.

         The sale of Certificates to an employee benefit plan is in no respect a
representation  by the Depositor or the Underwriter  that this investment  meets
all relevant legal  requirements  with respect to investments by plans generally
or by any  particular  plan, or that this  investment is  appropriate  for plans
generally or for any particular plan.


                                LEGAL INVESTMENT

         The Offered  Certificates will constitute "mortgage related securities"
for purposes of the Secondary  Mortgage Market Enhancement Act of 1984 ("SMMEA")
only  if  so  specified  in  the  related  Prospectus  Supplement.  Accordingly,
investors whose  investment  authority is subject to legal  restrictions  should
consult  their own legal  advisors to  determine  whether and to what extent the
Offered Certificates constitute legal investments for them.

         Generally,  only classes of Offered  Certificates that (i) are rated in
one of the two highest rating categories by one or more Rating Agencies and (ii)
are part of a series  evidencing  interests in a Trust Fund  consisting of loans
secured by 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. As "mortgage  related  securities,"
such  classes  will   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) whose  authorized
investments  are subject to state  regulation)  to the same extent  that,  under
applicable law, obligations issued by or guaranteed as to principal and interest
by the United States or any agency or  instrumentality  thereof constitute legal
investments  for  such  entities.  Under  SMMEA,  a  number  of  states  enacted
legislation  on or prior to the  October  3, 1991  cut-off  for such  enactments
limiting the ability of certain entities (in particular, insurance companies) to
invest in "mortgage related securities," in most cases by requiring the affected
investors to rely solely upon  existing  state law, and not SMMEA.  Accordingly,
the  investors  affected by such  legislation  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 in
"mortgage related  securities"  without limitation as to the percentage of their
assets represented thereby, federal credit unions may invest in such securities,
and national banks may purchase such  securities  for their own account  without
regard to the  limitations  generally  applicable to investment  securities  set
forth  in 12  U.S.C.  Section  24  (Seventh),  subject  in  each  case  to  such
regulations as the applicable  federal  regulatory  authority may prescribe.  In
this  connection,  federal  credit  unions  should  review NCUA Letter to Credit
Unions No. 96, as modified by Letter to Credit  Unions No. 108,  which  includes
guidelines to assist  federal credit unions in making  investment  decisions for
mortgage related securities.  The NCUA has adopted rules,  codified as 12 C.F.R.
Section  703.5(f)-(k),  which  prohibit  federal credit unions from investing in
certain  mortgage  related  securities  (including  securities  such as  certain
classes of the Offered Certificates), except under limited circumstances.



                                      -98-
<PAGE>

         All  depository  institutions  considering an investment in the Offered
Certificates  should  review the  "Supervisory  Policy  Statement on  Securities
Activities"  dated  January 28,  1992,  as revised  April 15, 1994 (the  "Policy
Statement")  of the Federal  Financial  Institutions  Examination  Council.  The
Policy  Statement,  which has been  adopted by the Federal  Reserve  Board,  the
Office of the Comptroller of the Currency, the FDIC and the OTS, and by the NCUA
(with certain  modifications),  prohibits depository institutions from investing
in certain "high-risk mortgage securities" (including securities such as certain
classes of the Offered Certificates),  except under limited  circumstances,  and
sets forth certain  investment  practices  deemed to be unsuitable for regulated
institutions.

         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 class of the
Offered Certificates,  as certain 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, provisions which
may  restrict or  prohibit  investment  in  securities  which are not  "interest
bearing"  or  "income  paying,"  and,  with  regard to any class of the  Offered
Certificates  issued  in  book-entry  form,  provisions  which may  restrict  or
prohibit investments in securities which are issued in book-entry form.

         Except as to the status of certain  classes of Offered  Certificates as
"mortgage  related  securities,"  no  representations  are made as to the proper
characterization  of any class of  Offered  Certificates  for  legal  investment
purposes, financial institution regulatory purposes, or other purposes, or as to
the  ability  of   particular   investors  to  purchase  any  class  of  Offered
Certificates under applicable legal investment restrictions. These uncertainties
(and any  unfavorable  future  determinations  concerning  legal  investment  or
financial  institution  regulatory  characteristics of the Offered Certificates)
may adversely affect the liquidity of any class of Offered Certificates.

         Accordingly,  all investors whose investment  activities are subject to
legal investment laws and regulations, regulatory capital requirements or review
by  regulatory  authorities  should  consult  with their own legal  advisors  in
determining  whether and to what extent the  Offered  Certificates  of any class
constitute  legal  investments  or are subject to  investment,  capital or other
restrictions.


                             METHOD OF DISTRIBUTION

         The Offered Certificates  offered hereby and by Prospectus  Supplements
hereto will be offered in series  through  one or more of the methods  described
below.  The  Prospectus  Supplement  prepared for each series will  describe the
method  of  offering  being  utilized  for that  series  and will  state the net
proceeds to the Depositor from such sale.

         The Depositor intends that Offered Certificates will be offered through
the  following  methods  from  time  to  time  and  that  offerings  may be made
concurrently  through  more than one of these  methods or that an  offering of a
particular  series of  Certificates  may be made through a combination of two or
more of these methods. Such methods are as follows:

                  1.  by  negotiated  firm  commitment  underwriting  and public
         offering  by  one  or  more  underwriters   specified  in  the  related
         Prospectus Supplement;

                  2.  by  placements   through  one  or  more  placement  agents
         specified  in  the  related   Prospectus   Supplement   primarily  with
         institutional investors and dealers; and

                  3.  through direct offerings by the Depositor.



                                      -99-
<PAGE>

         If underwriters are used in a sale of any Offered  Certificates  (other
than  in  connection  with  an  underwriting  on a  best  efforts  basis),  such
Certificates  will be acquired by the underwriters for their own account and may
be resold from time to time in one or more  transactions,  including  negotiated
transactions,  at fixed  public  offering  prices  or at  varying  prices  to be
determined  at the  time of sale or at the  time of  commitment  therefor.  Such
underwriters  may  be   broker-dealers   affiliated  with  the  Depositor  whose
identities  and  relationships  to the  Depositor  will be as set  forth  in the
related  Prospectus  Supplement.  The managing  underwriter or underwriters with
respect to the offer and sale of a particular series of Certificates will be set
forth in the cover of the Prospectus  Supplement relating to such series and the
members of the underwriting  syndicate, if any, will be named in such Prospectus
Supplement.

         In connection with the sale of the Offered  Certificates,  underwriters
may receive  compensation  from the Depositor or from  purchasers of the Offered
Certificates in the form of discounts, concessions or commissions.  Underwriters
and dealers participating in the distribution of the Offered Certificates may be
deemed to be underwriters in connection with such Offered Certificates,  and any
discounts or  commissions  received by them from the Depositor and any profit on
the  resale of  Offered  Certificates  by them may be deemed to be  underwriting
discounts  and  commissions  under the  Securities  Act of 1933, as amended (the
"Securities Act").

         It is anticipated  that the  underwriting  agreement  pertaining to the
sale of any series of  Certificates  will  provide that the  obligations  of the
underwriters  will  be  subject  to  certain  conditions  precedent,   that  the
underwriters  will be obligated to purchase all Offered  Certificates if any are
purchased  (other than in  connection  with an  underwriting  on a best  efforts
basis) and that the Depositor will indemnify the several underwriters,  and each
person, if any, who controls any such underwriter  within the meaning of Section
15  of  the  Securities  Act,  against  certain  civil  liabilities,   including
liabilities under the Securities Act, or will contribute to payments required to
be made in respect thereof.

         The  Prospectus  Supplement  with  respect  to any  series  offered  by
placements through dealers will contain information regarding the nature of such
offering  and any  agreements  to be entered  into  between  the  Depositor  and
purchasers of Offered Certificates of such series.

         The Depositor  anticipates that the Offered Certificates offered hereby
will be  sold  primarily  to  institutional  investors.  Purchasers  of  Offered
Certificates,  including dealers,  may, depending on the facts and circumstances
of such  purchases,  be deemed to be  "underwriters"  within the  meaning of the
Securities  Act in  connection  with  reoffers  and  sales  by them  of  Offered
Certificates.  Certificateholders  should  consult with their legal  advisors in
this regard prior to any such reoffer or sale.

         As to each  series of  Certificates,  only  those  classes  rated in an
investment  grade rating  category by any Rating Agency will be offered  hereby.
Any unrated class may be initially retained by the Depositor, and may be sold by
the Depositor at any time to one or more institutional investors.

         If and to the extent  required by applicable  law or  regulation,  this
Prospectus will be used by Chase Securities Inc., an affiliate of the Depositor,
in connection with offers and sales related to market-making transactions in the
Offered Certificates previously offered hereunder in transactions in which Chase
Securities Inc. acts as principal.  Chase  Securities Inc. may also act as agent
in such  transactions.  Sales may be made at negotiated prices determined at the
time of sale.




                                     -100-
<PAGE>

                                  LEGAL MATTERS

         Unless  otherwise  specified  in  the  related  Prospectus  Supplement,
certain  legal  matters in  connection  with the  Certificates  of each  series,
including certain federal income tax  consequences,  will be passed upon for the
Depositor by Cadwalader, Wickersham & Taft, New York, New York.


                              FINANCIAL INFORMATION

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

                                     RATING

         It is a condition to the issuance of any class of Offered  Certificates
that they shall have been rated not lower than investment grade, that is, in one
of the four highest rating categories, by at least one Rating Agency.

         Ratings on 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  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.

         A  security  rating  is not a  recommendation  to  buy,  sell  or  hold
securities  and may be  subject to  revision  or  withdrawal  at any time by the
assigning  rating  organization.   Each  security  rating  should  be  evaluated
independently of any other security rating.





                                     -101-
<PAGE>

                                          INDEX OF PRINCIPAL DEFINITIONS


1986 Act..............................................73
Accrual Certificates..............................13, 37
Accrued Certificate Interest..........................37
ARM Loans.............................................27
Available Distribution Amount.........................36
Book-Entry Certificates...........................15, 36
call risk.........................................18, 33
Cash Flow Agreement............................1, 12, 29
CERCLA............................................22, 67
Certificate........................................9, 44
Certificate Account...........................11, 28, 47
Certificate Balance............................3, 13, 37
Certificate Owner.................................15, 42
Certificateholders.....................................2
Certificates...........................................1
Code..............................................16, 70
Commercial Properties.............................10, 24
Commission.............................................3
Companion Class...................................14, 38
Controlled Amortization Class.....................14, 38
Cooperatives..........................................24
CPR...................................................32
Credit Support.................................1, 11, 28
Cut-off Date..........................................14
Debt Service Coverage Ratio...........................25
Definitive Certificates...........................15, 36
Depositor..........................................9, 24
Determination Date................................29, 36
Direct Participants...................................42
Disqualified Organization.............................83
Distribution Date.....................................13
Distribution Date Statement...........................39
DOL...................................................97
DTC........................................3, 15, 36, 42
Due Dates.............................................26
Due Period............................................29
EPA...................................................67
Equity Participation..................................27
ERISA.............................................16, 96
Excess Funds..........................................34
Exchange Act...........................................4
extension risk....................................18, 33
Events of Default.....................................55
FAMC..................................................11
FHLMC.................................................11
FNMA..................................................11
Garn Act..............................................68
GNMA..................................................11
Indirect Participants.................................42
Insurance and Condemnation Proceeds...................47
L/C Bank..............................................59
Liquidation Proceeds..............................47, 48
Loan-to-Value Ratio...................................26
Lock-out Date.........................................26
Lock-out Period.......................................26
Master Servicer.....................................3, 9
MBS............................................1, 11, 24
MBS Agreement.........................................27
MBS Issuer............................................27
MBS Servicer..........................................27
MBS Trustee...........................................27
Mortgage..............................................24
Mortgage Asset Pool....................................1
Mortgage Asset Seller.................................24
Mortgage Assets....................................1, 24
Mortgage Loans..................................1, 9, 24
Mortgage Notes........................................24
Mortgage Rate.....................................10, 26
Mortgaged Properties..................................24
Multifamily Properties.............................9, 24
Net Leases............................................25
Nonrecoverable Advance................................39
Non-U.S. Person.......................................88
Notional Amount...................................13, 37
Offered Certificates...................................1
OID Regulations.......................................73
Originator............................................25
PAC...................................................32
Participants......................................23, 42
Parties in Interest...................................96
Pass-Through Entity...................................84
Pass-Through Rate..................................3, 13
Permitted Investments.................................47
Plans.................................................96
Policy Statement......................................99
Pooling Agreement.................................12, 43
Prepayment Assumption.................................74
Prepayment Interest Shortfall.........................29
Prepayment Period.....................................40
Prepayment Premium....................................26
Proposed OID Regulations..............................73
Prospectus Supplement..................................1
PRPs..................................................67
Rating Agency.........................................16
Record Date...........................................36
Regular Certificateholder.............................73
Regular Certificates..................................70
Related Proceeds......................................39
Relief Act............................................69


                                     -102-
<PAGE>

REMIC..............................................2, 16
REMIC Certificates....................................70
REMIC Pool............................................70
REMIC Regulations.....................................70
REO Property..........................................46
Residual Certificateholders...........................79
Residual Certificates.................................70
Securities Act.......................................100
Senior Certificates...............................12, 35
Service...............................................72
Servicing Standard....................................46
SMMEA.................................................98
SPA...................................................32
Special Servicer................................3, 9, 46
Standard Certificateholder............................90
Standard Certificates.................................89
Startup Day...........................................71
Stripped Certificateholder............................94
Stripped Certificates.................................93
Stripped Interest Certificates....................12, 35
Stripped Principal Certificates...................12, 35
Subordinate Certificates..........................12, 35
Sub-Servicer..........................................46
Sub-Servicing Agreement...............................46
TAC...................................................32
Title V...............................................69
Treasury..............................................70
Trust Assets...........................................3
Trust Fund.............................................1
Trustee.............................................3, 9
UCC...................................................61
Value.................................................26
Voting Rights.........................................41
Warranting Party......................................45


                                     -103-
<PAGE>


<PAGE>


                                     PART II

                     INFORMATION NOT REQUIRED IN PROSPECTUS

Item 14. Other Expenses of Issuance and Distribution.

     The expenses  expected to be incurred in  connection  with the issuance and
distribution  of the  Certificates  being  registered,  other than  underwriting
compensation, are set forth below.

SEC Registration Fee......................................          $241,380.00
Printing and Engraving Fees...............................            20,000.00*
Legal Fees and Expenses...................................           150,000.00*
Accounting Fees and Expenses..............................            50,000.00*
Trustee Fees and Expenses.................................            20,000.00*
Rating Agency Fees........................................            75,000.00*
Miscellaneous.............................................            15,000.00
                                                                   ------------
                  Total                                             $571,380.00
                                                                   ============

- -------------
* Based on the offering of a single series of Certificates.

Item 15. Indemnification of Directors and Officers.

     Under  Section  7 of the  proposed  form  of  Underwriting  Agreement,  the
Underwriters  are obligated  under certain  circumstances  to indemnify  certain
controlling  persons of the Depositor  against  certain  liabilities,  including
liabilities under the Securities Act of 1933.

     Sections  722 and 723 of the Business  Corporation  Law of New York empower
the Depositor to indemnify,  subject to the  limitations and standards set forth
therein,  any  person  made or  threatened  to be made a party to an  action  or
proceeding  brought or  threatened  by reason of the fact that such person is or
was a  director  or  officer  of the  Depositor.  Section  726  of the  Business
Corporation  Law of New York provides that the Depositor may purchase  insurance
on behalf of any such  director  or  officer.  Article  XIII of the  Depositor's
By-Laws  provides in effect for the  indemnification  by the  Depositor  of each
director,  officer,  employee  or agent  of the  Depositor  to the  full  extent
permitted by the Business Corporation Law of New York.

     The  By-Laws  of the  Depositor  provide,  in  effect,  that to the  extent
permitted  under the Business  Corporation  Law of New York, the Depositor shall
indemnify  and  advance  the  expenses  of any  person  who is or  was  made  or
threatened  to be made a party to or is involved in any  threatened,  pending or
completed action, suit or proceeding, whether civil, criminal, administrative or
investigative,  including  an  action  by or in the  right of the  Depositor  to
procure  a  judgment  in its favor and an action by or in the right of any other
corporation of any type or kind, domestic or foreign, or any partnership,  joint
venture,  trust, employee benefit plan or any other entity which any director or
officer of the  Depositor  is serving,  has served or has agreed to serve in any
capacity at the request of the Depositor, by reason of the fact that such person

                                      II-1
<PAGE>

or such  person's  testator  or  intestate  is or was or has  agreed to become a
director  or officer  of the  Depositor,  or is or was  serving or has agreed to
serve  such other  corporation,  partnership,  joint  venture,  trust,  employee
benefit plan or other entity in any capacity, against judgments,  fines, amounts
paid or to be paid in  settlement,  taxes or penalties,  and costs,  charges and
expenses,  including attorneys' fees, incurred in connection with such action or
proceeding or any appeal therein.

     The  Pooling  and  Servicing  Agreements  will  provide  that no  director,
officer,  employee or agent of the  Depositor is liable to the Trust Fund or the
Certificateholders,  except for such person's own willful misfeasance, bad faith
or gross  negligence  in the  performance  of duties or  reckless  disregard  of
obligations  and duties.  The  Pooling and  Servicing  Agreements  will  further
provide that, with the exceptions stated above, a director, officer, employee or
agent of the Depositor is entitled to be indemnified against any loss, liability
or expense incurred in connection with legal action relating to such Pooling and
Servicing  Agreements and related  Certificates other than such expenses related
to particular Mortgage Loans.

Item 16. Exhibits.

         1.1        Form of Underwriting  Agreement (previously filed as Exhibit
                    1.1 to the  Depositor's  Registration  Statement on Form S-3
                    (Registration  No.  33-67742)  filed  under the  Depositor's
                    former name,  Chemical  Commercial Mortgage Securities Corp.
                    (the "1994 Registration Statement"), and incorporated herein
                    by reference).

         4.1        Form of Pooling and Servicing Agreement (previously filed as
                    Exhibit  4.1  to  the  1994   Registration   Statement   and
                    incorporated herein by reference).
          
         5.1        Opinion of  Cadwalader,  Wickersham & Taft as to legality of
                    the Certificates.

         8.1        Opinion of  Cadwalader,  Wickersham & Taft as to certain tax
                    matters (included in Exhibit 5.1).

         24.1       Consent of  Cadwalader,  Wickersham & Taft (included as part
                    of Exhibit 5.1).

         25.1       Powers of Attorney.


Item 17.  Undertakings.

A.   Undertaking Pursuant to Rule 415.

     The Registrant hereby undertakes:

     (1) To file,  during any period in which  offers or sales are being made, a
post-effective  amendment  to this  Registration  Statement;  (i) to include any
prospectus  required by Section  10(a)(3) of the Securities Act of 1933; (ii) to
reflect in the  prospectus  any facts or events arising after the effective date

                                      II-2
<PAGE>

of the  Registration  Statement  (or the most  recent  post-effective  amendment
thereof) which, individually or in the aggregate, represent a fundamental change
in the information set forth in the Registration Statement; (iii) to include any
material  information  with respect to the plan of  distribution  not previously
disclosed  in  the  Registration  Statement  or  any  material  change  of  such
information in the Registration  Statement;  provided,  however, that paragraphs
(i) and (ii) do not apply if the  information  required  to be  included  in the
post-effective   amendment  is  contained  in  periodic  reports  filed  by  the
Registrant pursuant to Section 13 or Section 15(d) of the Securities Act of 1934
that are incorporated by reference in the 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.   Undertaking  in  connection  with  incorporation  by  reference  of certain
     filings under the Securities Exchange Act of 1934.

     The  Registration  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 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.   Undertaking in respect of indemnification.

     Insofar as indemnification for liabilities arising under the Securities Act
of 1933 (the "Act") may be permitted  to  directors,  officers  and  controlling
persons of the Registrant pursuant to the provisions described in Item 15 above,
or otherwise,  the  Registrant has advised that in the opinion of the Securities
and  Exchange  Commission  such  indemnification  is  against  public  policy as
expressed in the Act and is, therefore, unenforceable. In the event that a claim
for  indemnification  against  such  liabilities  (other than the payment by the
Registrant of expenses  incurred or paid by a director,  officer or  controlling
person of the  Registrant  in the  successful  defense  of any  action,  suit or
proceeding)  is asserted  against the  Registrant by such  director,  officer or
controlling  person in connection  with the  securities  being  registered,  the
Registrant  will,  unless in the  opinion  of its  counsel  the  matter has been
settled by controlling precedent,  submit to a court of appropriate jurisdiction
the question  whether such  indemnification  by its is against  public policy as
expressed  in the Act and will be  governed  by the final  adjudication  of such
issues.


                                      II-3
<PAGE>


                                   SIGNATURES

     Pursuant to the  requirements  of the  Securities  Act of 1933, as amended,
Chase  Commercial  Mortgage  Securities  Corp.  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  Registration  Statement  to be signed on its behalf by
the undersigned,  thereunto duly  authorized,  in the City of New York, State of
New York, on the 3rd day of June, 1996.

                                           CHASE COMMERCIAL MORTGAGE 
                                           SECURITIES CORP.
                                       
                                           By: /s/ Jacqueling R. Slater
                                               --------------------------
                                               Jacqueline R. Slater
                                               Chairman


                                      II-4
<PAGE>


                                POWER OF ATTORNEY

     KNOW ALL MEN BY THESE PRESENTS,  that each person whose  signature  appears
below constitutes and appoints Jacqueline R. Slater,  Andrea S. Balkan, Steve Z.
Schwartz  and  Geoffrey  A.  Souter  his true and lawful  attorneys-in-fact  and
agents,  each acting alone, with full powers of substitution and resubstitution,
for and in his name,  place and stead,  in any and all capacities to sign any or
all  amendments  (including  post-effective  amendments)  to  this  Registration
Statement and any or all other  documents in connection  therewith,  and to file
the  same,  with  all  exhibits  thereto,   with  the  Securities  and  Exchange
Commission,  granting unto said attorneys-in-fact and agents, each acting alone,
full  power  and  authority  to do and  perform  each and  every  act and  thing
requisite and  necessary to be done in and about the  premises,  as fully to all
intents and purposes as might or could be done in person,  hereby  ratifying and
confirming  all that said  attorneys-in-fact  and agents,  or his  substitute or
substitutes may lawfully do or cause to be done by virtue hereof.

                  Pursuant to the requirements of the Securities Act of 1933, as
amended,  this  Registration  Statement  has been signed below by the  following
persons in the capacities indicated.

Signature                   Capacity                              Date
- ---------                   --------                              ----

/s/ Jacqueline R. Slater    Chairman and President             June 3, 1996
- ------------------------    (Principal Executive Officer
Jacqueline R. Slater        and Principal Financial
                            Officer) and Director
                            
/s/ William T. Barry        Treasurer (Principal               June 3, 1996
- ------------------------    Accounting Officer)
William T. Barry             


/s/ Joseph A. Deluca        Director                           June 3, 1996
- ------------------------
Joseph A. DeLuca



                                      II-5
<PAGE>

                                INDEX TO EXHIBITS
Exhibit
Number                        Description                                  Page
- ------                        -----------                                  ----
1.1       Form of  Underwriting  Agreement  (previously  filed as
          Exhibit 1.1 to the  Depositor's  Registration  Statement  on
          Form  S-3   (Registration  No.  33-67742)  filed  under  the
          Depositor's  former  name,   Chemical   Commercial  Mortgage
          Securities Corp. (the "1994  Registration  Statement"),  and
          incorporated herein by reference). 

          .
          Form of Pooling and Servicing Agreement (previously filed as
4.1       Exhibit  4.1  to  the  1994   Registration   Statement   and
          incorporated herein by reference).

          Opinion of  Cadwalader,  Wickersham & Taft as to legality of
5.1       the Certificates.

8.1       Opinion of  Cadwalader,  Wickersham  & Taft as to certain tax
          matters (included in Exhibit 5.1).

24.1      Consent of Cadwalader, Wickersham & Taft (included as part of 
          Exhibit 5.1).

25.1      Powers of Attorney (included on page II-5).



<PAGE>




                                  [Letterhead]




                                                    May 28, 1996

Chase Commercial Mortgage Securities Corp.
380 Madison Avenue
New York, New York 10017-2951

                     Re:  Mortgage Pass-Through Certificates

Gentlemen:

     We have acted as your counsel in connection the  Registration  Statement on
Form S-3 (the "Registration  Statement"),  which Registration Statement is being
filed with the Securities and Exchange Commission (the  "Commission"),  pursuant
to the Securities Act of 1933, as amended (the "Act"). The Prospectus  describes
Mortgage  Pass-Through  Certificates   ("Certificates")  to  be  sold  by  Chase
Commercial  Mortgage  Securities  Corp. (the  "Depositor") in one of more series
(each, a "Series") of Certificates.  Each Series of Certificates  will be issued
under a separate pooling and servicing  agreement (each a "Pooling and Servicing
Agreement") among the Depositor, a master servicer (a "Servicer"),  a trustee (a
"Trustee") and such other parties to be identified in the Prospectus  Supplement
for such Series.  The form of Pooling and Servicing  Agreement (the "Pooling and
Servicing Agreement"), filed as an exhibit to Depositor's registration statement
on Form S-3 (Registration No. 33-67742) which was filed under Depositor's former
name,   Chemical  Commercial  Mortgage  Securities  Corp.,  is  incorporated  by
reference as an exhibit to the Registration  Statement.  Capitalized  terms used
and not otherwise  defined  herein have the  respective  meanings  given to such
terms in the Registration Statement.

     In rendering the opinions set forth below, we have examined and relied upon
the following:  (1) the Registration  Statement,  the Prospectus and the form of
Prospectus  Supplement  constituting a part thereof,  each  substantially in the
form filed with the Commission;  (2) the Pooling and Servicing Agreement and (3)
such other  documents,  materials and authorities as we have deemed necessary in
order to enable us to render our opinion set forth below.  We express no opinion
with respect to any Series of Certificates for which we do not act as counsel to
the Depositor.
<PAGE>

Chase Commercial Mortgage 
Securities Corp.                    -2-                           May 28, 1996


                  Based on the foregoing, we are of the opinion that:

                           1.  When a  Pooling  and  Servicing  Agreement  for a
                  Series of Certificates  has been duly and validly  authorized,
                  executed and delivered by the Depositor, a Servicer, a Trustee
                  and any  other  party  thereto,  such  Pooling  and  Servicing
                  Agreement  will   constitute  a  valid  and  legally   binding
                  agreement of Depositor,  enforceable  against the Depositor in
                  accordance with its terms,  subject to applicable  bankruptcy,
                  reorganization,   insolvency,   moratorium   and  other   laws
                  affecting the enforcement of rights of creditors generally and
                  to  general  principles  of equity and the  discretion  of the
                  court (regardless of whether enforceability is considered in a
                  proceeding in equity or at law).

                           2.  When a  Pooling  and  Servicing  Agreement  for a
                  Series of Certificates  has been duly and validly  authorized,
                  executed and delivered by the Depositor, a Servicer, a Trustee
                  and any other  party  thereto,  and the  Certificates  of such
                  Series have been duly executed,  authenticated,  delivered and
                  sold  as  contemplated  in the  Registration  Statement,  such
                  Certificates  will be legally and validly  issued,  fully paid
                  and  nonassessable,  and the holders of such Certificates will
                  be entitled  to the  benefits  of such  Pooling and  Servicing
                  Agreement.

                           3. The description of federal income tax consequences
                  appearing  under  the  heading  "Certain  Federal  Income  Tax
                  Consequences"  in  the  Prospectus  accurately  describes  the
                  material federal income tax consequences to holders of Offered
                  Certificates,   under   existing   law  and   subject  to  the
                  qualifications and assumptions stated therein.

     We hereby  consent  to the  filing  of this  letter  as an  Exhibit  to the
Registration  Statement  and to the  reference  to this firm under the  headings
"Legal Matters" and "Certain Federal Income Tax Consequences" in the Prospectus,
which  is a part  of  the  Registration  Statement.  This  consent  is not to be
construed as an admission  that we are a person whose  consent is required to be
filed with the Registration Statement under the provisions of the Act.

                                        Very truly yours,




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