CHASE COMMERCIAL MORTGAGE SECURITIES CORP
424B5, 1997-12-12
ASSET-BACKED SECURITIES
Previous: FIRST TRUST COMBINED SERIES 200, 24F-2NT, 1997-12-12
Next: CASELLA WASTE SYSTEMS INC, 10-Q, 1997-12-12



<PAGE>
                                              Filed Pursuant to Rule 424(b)(5)
                                                Registration File No.: 33-18961

PROSPECTUS SUPPLEMENT 
(TO PROSPECTUS DATED NOVEMBER 17, 1997) 



                                 [CHASE LOGO]



                          $724,453,212 (APPROXIMATE) 
                  CHASE COMMERCIAL MORTGAGE SECURITIES CORP. 

                                  DEPOSITOR 
         COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES, SERIES 1997-2 

   The Series 1997-2 Commercial Mortgage Pass-Through Certificates (the 
"Certificates") will consist of the following fourteen classes (each, a 
"Class"): the Class A-1 and Class A-2 Certificates (collectively, the "Class 
A Certificates"), Class X, Class B, Class C, Class D, Class E, Class F, Class 
G, Class H, Class I, Class J, Class R and Class LR Certificates. The Class A 
Certificates and the Class X Certificates are collectively referred to herein 
as the "Senior Certificates." The Class B, Class C, Class D, Class E, Class 
F, Class G, Class H, Class I and Class J Certificates are referred to 
collectively herein as the "Subordinate Certificates." The Class B, Class C, 
Class D and Class E Certificates are referred to herein collectively as the 
"Subordinate Offered Certificates." The Class R and Class LR Certificates are 
collectively referred to herein as the "Residual Certificates." Only the 
Class A, Class B, Class C, Class D, Class E and Class X Certificates are 
being offered hereby (collectively, the "Offered Certificates"). 
                                                       (continued on page S-3) 

<TABLE>
<CAPTION>
                INITIAL CLASS 
                 CERTIFICATE                ASSUMED 
                 BALANCE OR    PASS-        FINAL 
                 NOTIONAL    THROUGH    DISTRIBUTION 
                  AMOUNT (1)    RATE        DATE (2) 
                 ------------- -------  ----------------- 
<S>              <C>            <C>    <C>
Class A-1......  $196,000,000   6.45%  December 19, 2004 
Class A-2......  $390,074,509   6.60%  November 19, 2007 
Class X  ......  $813,992,373     (4)   August 19, 2013 
Class B  ......  $ 32,559,695   6.60%  November 19, 2007 
</TABLE>

                    (RESTUBBED TABLE CONTINUED FROM ABOVE) 

<TABLE>
<CAPTION>
                                            INITIAL CLASS 
                                               CERTIFICATE                ASSUMED 
                  RATED FINAL                  BALANCE OR    PASS-        FINAL           RATED FINAL 
                  DISTRIBUTION                  NOTIONAL    THROUGH    DISTRIBUTION      DISTRIBUTION 
                     DATE (3)                   AMOUNT (1)    RATE        DATE (2)          DATE (3) 
               ----------------- ----------  ------------- -------  ----------------- ----------------- 
<S>             <C>               <C>          <C>            <C>    <C>               <C>
Class A-1...... December 19, 2029 Class C . . .$48,839,542    6.60%  December 19, 2007 December 19, 2029 
Class A-2...... December 19, 2029 Class D . . .$44,769,581    6.60%  December 19, 2007 December 19, 2029 
Class X  ...... December 19, 2029 Class E . . .$12,209,885    6.60%  December 19, 2007 December 19, 2029 
Class B  ...... December 19, 2029 
</TABLE>

- ------------ 
(Footnotes to table on page S-3) 

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

   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 OR BY THE DEPOSITOR OR ANY OF ITS 
AFFILIATES. 

   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 
PROSPECTUS. ANY REPRESENTATION TO THE CONTRARY IS A CRIMINAL OFFENSE. 

   PROSPECTIVE INVESTORS SHOULD REVIEW THE INFORMATION APPEARING UNDER THE 
CAPTION "RISK FACTORS" BEGINNING ON PAGE S-27 HEREIN AND PAGE 17 IN THE 
PROSPECTUS BEFORE PURCHASING ANY OFFERED CERTIFICATE. 

   The Offered Certificates will be purchased from the Depositor by Chase 
Securities Inc., Bear, Stearns & Co. Inc. and PaineWebber Incorporated 
(collectively, the "Underwriters") and will be offered by the Underwriters 
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 $2,200,000, will be approximately 
110.022% of the initial aggregate Certificate Balance of the Offered 
Certificates, plus accrued interest on the Offered Certificates from the 
Cut-off Date. The Offered Certificates are offered by the Underwriters 
subject to prior sale, when, as and if delivered to and accepted by the 
Underwriters and subject to certain other conditions. It is expected that the 
Offered Certificates will be delivered in book-entry form through the 
Same-Day Funds Settlement System of The Depository Trust Company ("DTC") on 
or about December 18, 1997 (the "Closing Date"). 

   The Depositor has selected Chase Securities Inc. and Bear, Stearns & Co., 
Inc. as co-lead managing Underwriters, and PaineWebber Incorporated, as a 
co-managing Underwriter, in connection with the offering and sale of the 
Offered Certificates. Chase Securities Inc. and Bear, Stearns & Co. Inc. are 
the co-book running managing Underwriters. Residential Funding Securities 
Corporation is acting solely as a member of the Bear, Stearns & Co. Inc. 
selling group. All Offered Certificates will be sold solely on a retention 
basis with each Underwriter purchasing the respective amount of each Class of 
Offered Certificates set forth under the heading "Method of Distribution" 
herein. 

CHASE SECURITIES INC.                            BEAR, STEARNS & CO. INC. 
                      PAINEWEBBER INCORPORATED 
                             RESIDENTIAL FUNDING SECURITIES CORPORATION 

                               December 9, 1997

<PAGE>
                 [MAP OF GEOGRAPHIC OVERVIEW OF MORTGAGE POOL] 
                  CHASE COMMERCIAL MORTGAGE SECURITIES CORP. 
             ---------------------------------------------------------------- 
         COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES, SERIES 1997-2 

                      (Greater than or equal to) 10.0% of Initial Pool Balance 
                                          5.01% -9.99% of Initial Pool Balance 
                                          1.01% -5.00% of Initial Pool Balance 
                         (Less than or equal to) 1.00% of Initial Pool Balance 

MISSOURI 
3 loans 
$12,459,623 
1.53% of total 

MINNESOTA 
3 loans 
$12,134,594 
1.49% of total 

ILLINOIS 
3 loans 
$18,446,737 
2.27% of total 

WISCONSIN 
1 loan 
$20,986,263 
2.58% of total 

MICHIGAN 
5 loans 
$19,399,213
2.38% of total 

INDIANA 
2 loans 
$2,288,500 
0.28% of total 

OHIO 
10 loans 
$36,213,744 
4.45% of total 

PENNSYLVANIA 
10 loans 
$47,522,653 
5.84% of total 

NEW YORK 
14 loans 
$96,924,144 
11.91% of total 

MASSACHUSETTS 
11 loans 
$91,004,746 
11.18% of total 

CONNECTICUT 
3 loans 
$9,486,725 
1.17% of total 

NEW JERSEY 
5 loans 
$34,348,990 
4.22% of total 

DELAWARE 
2 loans 
$11,667,724 
1.43% of total 

VIRGINIA 
1 loan 
$6,587,961 
0.81% of total 

MARYLAND 
3 loans 
$10,325,143 
1.27% of total 

NORTH CAROLINA 
3 loans 
$17,410,348 
2.14% of total 

GEORGIA 
12 loans 
$33,764,342 
4.15% of total 

FLORIDA 
17 loans 
$54,919,949 
6.75% of total 

KENTUCKY 
4 loans 
$4,502,859 
0.55% of total 

ALABAMA 
1 loan 
$1,325,000 
0.16% of total 

MISSISSIPPI 
1 Loan 
$2,223,495 
0.27% of total 

ARKANSAS 
1 loan 
$2,861,153 
0.35% of total 

TEXAS 
16 loans 
$73,870,064 
9.08% of total 

COLORADO 
2 loans 
$4,446,897 
0.55% of total 

NEW MEXICO 
2 loans 
$5,808,315 
0.71% of total 

ARIZONA 
6 loans 
$23,639,168 
2.90% of total 

CALIFORNIA 
20 loans 
$117,479,078 
14.43% of total 

OREGON 
1 loan 
$12,796,599 
1.57% of total 

WASHINGTON 
5 loans 
$29,148,346 
3.58% of total 

                     GEOGRAPHIC OVERVIEW OF MORTGAGE POOL 


                                      S-2
<PAGE>
 (Continued from cover page) 
- ------------ 
(1)    Approximate, subject to a permitted variance of plus or minus 5%. 

(2)    The Assumed Final Distribution Dates set forth above have been 
       determined on the basis of the assumptions described in "Description 
       of the Certificates--Assumed Final Distribution Date; Rated Final 
       Distribution Date" herein. 

(3)    The Rated Final Distribution Date is the first Distribution Date after 
       the 24th month following the end of the amortization term of the 
       Mortgage Loan, that, as of the Cut-off Date, has the longest remaining 
       amortization term. 

(4)    The Pass-Through Rate on the Class X Certificates will be equal to the 
       excess, if any, of (i) the weighted average of the Net Mortgage Rates 
       of the Mortgage Loans, over (ii) the weighted average of the 
       Pass-Through Rates of the other Certificates (other than the Residual 
       Certificates) as described herein. 

   The Certificates will represent in the aggregate the entire beneficial 
ownership interest in a trust fund (the "Trust Fund") to be established by 
the Depositor, that will consist primarily of a segregated pool (the 
"Mortgage Pool") of commercial, multifamily and mobile home community 
fixed-rate, fully amortizing and balloon mortgage loans (the "Mortgage 
Loans"). The Chase Manhattan Bank, Bear, Stearns Funding Inc., Residential 
Funding Mortgage Securities I, Inc. and Paine Webber Real Estate Securities 
Inc. (or affiliates thereof) originated or acquired the Mortgage Loans. As of 
the Cut-off Date, the Mortgage Loans are expected to have an aggregate 
principal balance of approximately $813,992,373 (the "Initial Pool Balance"), 
after application of all payments of principal due on or before such date, 
whether or not received. As used herein, the "Cut-off Date" is December 1, 
1997 (or, in the case of 1 Mortgage Loan, identified as Loan Number 156 on 
Annex A hereto, representing approximately 0.98% of the Initial Pool Balance, 
December 10, 1997). Certain anticipated characteristics of the Mortgage Loans 
are described herein under "Description of the Mortgage Pool." The rights of 
the holders of the Subordinate Certificates to receive distributions with 
respect to the Trust Fund will be subordinate to the rights of the holders of 
the Senior Certificates, and the rights of the holders of certain Classes of 
Subordinate Certificates to receive distributions with respect to the Trust 
Fund will be subordinate to the rights of the holders of other Classes of 
Subordinate Certificates, in each case to the extent described herein and in 
the Prospectus. 

   It is a condition of their issuance that each Class of the Class A 
Certificates be rated not lower than "AAA," the Class B Certificates be rated 
not lower than "AA," the Class C Certificates be rated not lower than "A," 
the Class D Certificates be rated not lower than "BBB" and the Class E 
Certificates be rated not lower than "BBB-" by Standard & Poor's Ratings 
Services ("S&P") and by Fitch Investors Service L.P. ("Fitch"). It is a 
condition of their issuance that the Class X Certificates be rated not lower 
than "AAA" by Fitch. See "Rating" herein. 

   There is currently no secondary market for the Offered Certificates. The 
Underwriters intend to make a secondary market in the Offered Certificates, 
but are not obligated to do so. There can be no assurance that a secondary 
market for the Offered Certificates will develop or, if it does develop, that 
it will continue. The Offered Certificates will not be listed on any 
securities exchange. 

   If and to the extent required by applicable law or regulation, this 
Prospectus Supplement and the Prospectus will be used by Chase Securities 
Inc. in connection with offers and sales related to market-making 
transactions in the Offered Certificates with respect to which Chase 
Securities Inc. is a principal. Chase Securities Inc. may also act as agent 
in such transactions. Such sales will be made at negotiated prices determined 
at the time of sale. 

   The Offered Certificates will be represented initially by certificates 
registered in the name of Cede & Co., as nominee of DTC. The interests of the 
beneficial owners of the Offered Certificates will be represented by book 
entries on the records of participating members of DTC. Definitive 
certificates will be available for the Offered Certificates only under the 
limited circumstances described herein and in the Prospectus. See 
"Description of the Certificates--Book-Entry Registration and Definitive 
Certificates" herein and in the Prospectus. 

   Elections will be made to treat two segregated pools of assets comprising 
the Trust (each, a "REMIC Pool") as two separate "real estate mortgage 
investment conduits" (each, a "REMIC" and, respectively, the "Upper-Tier 
REMIC" and the "Lower-Tier REMIC") for federal income tax purposes. As 
described more fully herein and in the Prospectus, the Certificates other 
than the Residual Certificates will be 


                                      S-3
<PAGE>
designated as "regular interests" in the Upper-Tier REMIC, and the Class R 
and Class LR Certificates will be designated as the "residual interests" in 
the Upper-Tier REMIC and Lower-Tier REMIC, respectively. See "Certain Federal 
Income Tax Consequences" herein and in the Prospectus. 

   Distributions on the Certificates will be made, to the extent of available 
funds, on the 19th day of each month or, if any such day is not a business 
day, then on the next business day, beginning in January 1998 (each, a 
"Distribution Date"). As described herein, interest distributions on each 
Class of Offered Certificates will be made on each Distribution Date based on 
the pass-through rate (the "Pass-Through Rate") applicable to such Class, as 
set forth on the cover of this Prospectus Supplement, and the stated 
principal amount (the "Certificate Balance") or notional amount (the 
"Notional Amount"), as the case may be, of such Class outstanding immediately 
prior to such Distribution Date. Interest will accrue on the Offered 
Certificates from the first day of the month preceding the month in which the 
related Distribution Date occurs through the last day of such month (each 
such period, an "Interest Accrual Period"). Distributions of interest and 
distributions of principal, except with respect to the Class X Certificates, 
on each Class of Offered Certificates will be made in the amounts and in 
accordance with the priorities described herein. The Class X Certificates 
will not have Certificate Balances or entitle their holders to distributions 
of principal. The Class X Certificates will bear interest on the Notional 
Amount outstanding from time to time. See "Description of the 
Certificates--Distributions" herein. 

   The yield to maturity on each Class of Offered Certificates will depend 
on, among other things, the rate and timing of principal payments (including 
by reason of prepayments, defaults and liquidations) on the Mortgage Loans. 
See "Yield and Maturity Considerations" herein and "Yield and Maturity 
Considerations" and "Risk Factors--Prepayments; Average Life of Certificates; 
Yields" in the Prospectus. THE YIELD TO MATURITY ON THE CLASS X CERTIFICATES 
WILL BE EXTREMELY SENSITIVE TO THE RATE AND TIMING OF PRINCIPAL PAYMENTS 
(INCLUDING PREPAYMENTS), PRINCIPAL LOSSES AND INTEREST RATE DECREASES DUE TO 
MODIFICATIONS ON THE MORTGAGE LOANS AND TO OTHER FACTORS SET FORTH HEREIN. 
INVESTORS SHOULD FULLY CONSIDER THE ASSOCIATED RISKS, INCLUDING THE RISK THAT 
A RAPID RATE OF PRINCIPAL PAYMENTS AND/OR PRINCIPAL LOSSES ON THE MORTGAGE 
POOL COULD RESULT IN THE FAILURE BY INVESTORS IN THE CLASS X CERTIFICATES TO 
FULLY RECOUP THEIR INITIAL INVESTMENTS. SEE "YIELD AND MATURITY 
CONSIDERATIONS--YIELD SENSITIVITY OF THE CLASS X CERTIFICATES" HEREIN. 

   THE CERTIFICATES OFFERED BY THIS PROSPECTUS SUPPLEMENT CONSTITUTE PART OF 
A SEPARATE SERIES OF THE DEPOSITOR'S COMMERCIAL MORTGAGE PASS-THROUGH 
CERTIFICATES REFERRED TO IN THE DEPOSITOR'S PROSPECTUS DATED NOVEMBER 17, 
1997 WHICH ACCOMPANIES THIS PROSPECTUS SUPPLEMENT. THE PROSPECTUS CONTAINS 
IMPORTANT INFORMATION REGARDING THIS OFFERING THAT IS NOT CONTAINED HEREIN, 
AND PROSPECTIVE INVESTORS ARE URGED TO READ THE PROSPECTUS AND THIS 
PROSPECTUS SUPPLEMENT IN FULL. SALES OF THE OFFERED CERTIFICATES MAY NOT BE 
CONSUMMATED UNLESS THE PURCHASER HAS RECEIVED BOTH THIS PROSPECTUS SUPPLEMENT 
AND THE PROSPECTUS. 

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

                          FORWARD-LOOKING STATEMENTS 

   IF AND WHEN INCLUDED IN THIS PROSPECTUS SUPPLEMENT AND THE ACCOMPANYING 
PROSPECTUS OR IN DOCUMENTS INCORPORATED HEREIN OR THEREIN BY REFERENCE, THE 
WORDS "EXPECTS," "INTENDS," "ANTICIPATES," "ESTIMATES" AND ANALOGOUS 
EXPRESSIONS ARE INTENDED TO IDENTIFY FORWARD-LOOKING STATEMENTS. ANY SUCH 
STATEMENTS, WHICH MAY INCLUDE STATEMENTS CONTAINED IN "RISK FACTORS," 
INHERENTLY ARE SUBJECT TO A VARIETY OF RISKS AND UNCERTAINTIES THAT COULD 
CAUSE ACTUAL RESULTS TO DIFFER MATERIALLY FROM THOSE PROJECTED. SUCH RISKS 
AND UNCERTAINTIES INCLUDE, AMONG OTHERS, GENERAL ECONOMIC AND BUSINESS 
CONDITIONS, COMPETITION, CHANGES IN FOREIGN POLITICAL, SOCIAL AND ECONOMIC 
CONDITIONS, REGULATORY INITIATIVES AND COMPLIANCE WITH GOVERNMENTAL 
REGULATIONS, CUSTOMER PREFERENCES 

                                      S-4
<PAGE>
AND VARIOUS OTHER MATTERS, MANY OF WHICH ARE BEYOND THE DEPOSITOR'S CONTROL. 
THESE FORWARD-LOOKING STATEMENTS SPEAK ONLY AS OF THE DATE OF THIS PROSPECTUS 
SUPPLEMENT. THE DEPOSITOR EXPRESSLY DISCLAIMS ANY OBLIGATION OR UNDERTAKING 
TO RELEASE PUBLICLY ANY UPDATES OR REVISIONS TO ANY FORWARD-LOOKING STATEMENT 
CONTAINED HEREIN TO REFLECT ANY CHANGE IN THE DEPOSITOR'S EXPECTATIONS WITH 
REGARD THERETO OR ANY CHANGE IN EVENTS, CONDITIONS OR CIRCUMSTANCES ON WHICH 
ANY SUCH STATEMENT IS BASED. 








                                      S-5
<PAGE>
                           CREDIT SUPPORT STRUCTURE 

<TABLE>
<CAPTION>
   APPROXIMATE                                                      APPROXIMATE 
     CREDIT                                                         PERCENT OF 
     SUPPORT                                                             TOTAL 
  -----------  --------- -----------  -------------- -------------  --------------- 
  <S>          <C>       <C>          <C>            <C>            <C>
                         Class A-1    $196,000,000   (AAA/AAA)        24.08% 
     28.00%              -----------  -------------- -------------    ------------- 
                         Class A-2    $390,074,509   (AAA/AAA)        47.92% 
  -----------  --------- -----------  -------------- ------------- 
     24.00%              Class B      $ 32,559,695   (AA/AA)          4.00% 
  -----------  --------- -----------  -------------- -------------    ------------- 
     18.00%              Class C      $ 48,839,542   (A/A)            6.00% 
  -----------  --------- -----------  -------------- -------------    ------------- 
     12.50%    Class X   Class D      $ 44,769,581   (BBB/BBB)        5.50% 
  -----------  --------- -----------  -------------- -------------    ------------- 
     11.00%              Class E      $ 12,209,885   (BBB-/BBB-)      1.50% 
  -----------  --------- -----------  -------------- -------------    ------------- 
      5.00%    (*/AAA)   Class F      $ 48,839,542   Not Offered      6.00% 
  -----------  --------- -----------  -------------- -------------    ------------- 
      4.25%              Class G      $  6,104,943   Not Offered      0.75% 
  -----------  --------- -----------  -------------- -------------    ------------- 
      2.75%              Class H      $ 12,209,886   Not Offered      1.50% 
  -----------  --------- -----------  -------------- -------------    ------------- 
      1.75%              Class I      $  8,139,924   Not Offered      1.00% 
  -----------  --------- -----------  -------------- -------------    ------------- 
                         Class J      $ 14,244,866   Not Offered      1.75% 
  -----------  --------- -----------  -------------- -------------    ------------- 
                                Ratings: S&P/Fitch 
  -----------  ---------------------------------------------------- 
</TABLE>

*      The Class X Certificates will not be rated by S&P. 

                           SUMMARY OF CERTIFICATES 

<TABLE>
<CAPTION>
                                                                     INITIAL 
                        INITIAL AGGREGATE                             PASS-    WEIGHTED    PRINCIPAL OR 
            EXPECTED       CERTIFICATE          PASS-THROUGH         THROUGH    AVERAGE      NOTIONAL 
            RATINGS        BALANCE OR               RATE              RATE      LIFE**       PRINCIPAL 
 CLASS     S&P/FITCH     NOTIONAL AMOUNT         DESCRIPTION        (APPROX.)  (APPROX.)     WINDOW** 
- -------  ------------- -----------------  ------------------------ ---------  ---------- --------------- 
<S>      <C>           <C>                <C>                      <C>        <C>        <C>
  Senior Classes 
- --------------------------------------------------------------------------------------------------------- 
A-1      AAA/AAA          $196,000,000              Fixed               6.45%     5.0    1/1998-12/2004 
  ------ ------------- -----------------  ------------------------ ---------  ---------- --------------- 
  A-2    AAA/AAA          $390,074,509              Fixed               6.60%     9.5    12/2004-11/2007 
  ------ ------------- -----------------  ------------------------ ---------  ---------- --------------- 
  X      */AAA            $813,992,373    Variable (Interest Only)      1.59%     8.9    1/1998-8/2013 
  ------ ------------- -----------------  ------------------------ ---------  ---------- --------------- 
  Subordinate Classes 
- --------------------------------------------------------------------------------------------------------- 
B        AA/AA            $ 32,559,695              Fixed               6.60%     9.9    11/2007-11/2007 
  ------ ------------- -----------------  ------------------------ ---------  ---------- --------------- 
  C      A/A              $ 48,839,542              Fixed               6.60%    10.0    11/2007-12/2007 
  ------ ------------- -----------------  ------------------------ ---------  ---------- --------------- 
  D      BBB/BBB          $ 44,769,581              Fixed               6.60%    10.0    12/2007-12/2007 
  ------ ------------- -----------------  ------------------------ ---------  ---------- --------------- 
  E      BBB-/BBB-        $ 12,209,885              Fixed               6.60%    10.0    12/2007-12/2007 
  ------ ------------- -----------------  ------------------------ ---------  ---------- --------------- 
  F      Not Offered      $ 48,839,542              Fixed               6.60%    11.8    12/2007-8/2012 
  ------ ------------- -----------------  ------------------------ ---------  ---------- --------------- 
  G      Not Offered      $  6,104,943              Fixed               6.60%    14.7    8/2012-9/2012 
  ------ ------------- -----------------  ------------------------ ---------  ---------- --------------- 
  H      Not Offered      $ 12,209,886              Fixed               6.60%    14.8    9/2012-11/2012 
  ------ ------------- -----------------  ------------------------ ---------  ---------- --------------- 
  I      Not Offered      $  8,139,924              Fixed               6.60%    14.9    11/2012-11/2012 
  ------ ------------- -----------------  ------------------------ ---------  ---------- --------------- 
                                                                                         11/2012-8/2013 
  J      Not Offered      $ 14,244,866              Fixed               6.60%    15.0 
  ------ ------------- -----------------  ------------------------ ---------  ---------- --------------- 
</TABLE>

*      The Class X Certificates will not be rated by S&P. 

**     The weighted average life ("Weighted Average Life") and period during 
       which distributions of principal would be received (the "Principal 
       Window") set forth in the foregoing table with respect to each Class of 
       Certificates is based on the assumptions set forth under "Yield and 
       Maturity Considerations--Weighted Average Life" herein and on the 
       assumptions that there are no prepayments (other than on the 
       Anticipated Repayment Date, if any) or losses on the Mortgage Loans and 
       no extensions of maturity dates of Mortgage Loans that do not have 
       Anticipated Repayment Dates. 

                                      S-6
<PAGE>
                              TABLE OF CONTENTS 

<TABLE>
<CAPTION>
<S>                                                                                        <C>
SUMMARY OF PROSPECTUS SUPPLEMENT........................................................    S-10 
RISK FACTORS............................................................................    S-27 
 Exposure of the Mortgage Pool to Adverse Economic or Other Developments Based on 
  Geographic Concentration..............................................................    S-27 
 Increased Risk of Loss Associated With Concentration of Mortgage Loans and Borrowers ..    S-27 
 Limitations on Enforceability of Cross-Collateralization...............................    S-28 
 Other Financing and Additional Debt....................................................    S-28 
 Risks Associated with Balloon Payments and ARD Loans...................................    S-29 
 Risks Associated with Commercial and Multifamily Lending Generally.....................    S-29 
 Dependence on Tenants..................................................................    S-30 
 Borrower Default; Nonrecourse Mortgage Loans...........................................    S-30 
 Risks Particular to Retail Properties..................................................    S-31 
 Risks Particular to Multifamily Properties.............................................    S-31 
 Risks Particular to Office Properties..................................................    S-32 
 Risks Particular to Hotel Properties...................................................    S-32 
 Risks Particular to Industrial Properties..............................................    S-33 
 Management.............................................................................    S-33 
 Risks Relating to Lack of Certificateholder Control Over Trust Fund....................    S-33 
 Special Servicer May Purchase Certificates.............................................    S-34 
 Yield Risk Associated With Changes in Concentrations...................................    S-34 
 Subordination of Subordinate Offered Certificates......................................    S-34 
 Potential Liability to the Trust Fund Relating to a Materially Adverse Environmental 
  Condition.............................................................................    S-34 
 Tax Considerations Related to Foreclosure..............................................    S-35 
 No Earthquake Insurance................................................................    S-35 
 Zoning Compliance......................................................................    S-35 
 Litigation.............................................................................    S-36 
DESCRIPTION OF THE MORTGAGE POOL........................................................    S-37 
 General................................................................................    S-37 
  Credit Lease Loans....................................................................    S-38 
  ARD Loans.............................................................................    S-39 
 Certain Terms and Conditions of the Mortgage Loans.....................................    S-40 
  Prepayment Provisions.................................................................    S-40 
  Defeasance............................................................................    S-46 
  "Due-on-Sale" and "Due-on-Encumbrance" Provisions.....................................    S-46 
 Additional Mortgage Loan Information...................................................    S-47 
 Section 8 Housing Assistance Payments Programs.........................................    S-55 
 Underwritten Net Cash Flow.............................................................    S-56 
  Revenue...............................................................................    S-56 
  Vacancy...............................................................................    S-56 
  Expenses..............................................................................    S-56 
  Replacement Reserves..................................................................    S-56 
 Assessments of Property Condition......................................................    S-56 
  Property Inspection...................................................................    S-56 
  Appraisals............................................................................    S-57 
  Environmental Reports.................................................................    S-57 
  Building Condition Reports............................................................    S-57 
 The Mortgage Loan Sellers..............................................................    S-57 

                                      S-7
<PAGE>
 Chase's Underwriting Standards.........................................................    S-57 
  General...............................................................................    S-57 
  Loan Analysis.........................................................................    S-58 
  Loan Approval.........................................................................    S-58 
  Debt Service Coverage Ratio and LTV Ratio.............................................    S-58 
  Escrow Requirements...................................................................    S-58 
 Bear Stearns' Underwriting Standards...................................................    S-59 
  General...............................................................................    S-59 
  Debt Service Coverage Ratio and LTV Ratio.............................................    S-60 
  Borrower..............................................................................    S-60 
  Escrow Requirements...................................................................    S-60 
 RFMSI's Underwriting Standards.........................................................    S-60 
  General...............................................................................    S-60 
  Loan Analysis.........................................................................    S-61 
  Debt Service Coverage Ratio and LTV Ratio.............................................    S-61 
  Escrow Requirements...................................................................    S-61 
 PWRES's Underwriting Standards.........................................................    S-62 
  General...............................................................................    S-62 
  Financial Analysis....................................................................    S-62 
  Physical Condition Review.............................................................    S-62 
  Loan-to-Value and Debt Service Coverage Tests.........................................    S-63 
  Escrow Requirements...................................................................    S-63 
 Representations and Warranties; Repurchases............................................    S-63 
 Mortgaged Property Accounts............................................................    S-67 
  Lock Box Accounts.....................................................................    S-67 
  Cash Collateral Accounts..............................................................    S-68 
DESCRIPTION OF THE CERTIFICATES.........................................................    S-69 
 General................................................................................    S-69 
 Paying Agent, Certificate Registrar and Authenticating Agent...........................    S-70 
 Book-Entry Registration and Definitive Certificates....................................    S-70 
  General...............................................................................    S-70 
  Definitive Certificates...............................................................    S-71 
 Distributions..........................................................................    S-71 
  Method, Timing and Amount.............................................................    S-71 
  Priority..............................................................................    S-73 
  Pass-Through Rates....................................................................    S-75 
  Interest Distribution Amount..........................................................    S-75 
  Principal Distribution Amount.........................................................    S-76 
  Certain Calculations with Respect to Individual Mortgage Loans........................    S-76 
 Allocation of Prepayment Premiums and Yield Maintenance Charges........................    S-77 
 Assumed Final Distribution Date; Rated Final Distribution Date.........................    S-78 
 Subordination; Allocation of Collateral Support Deficit................................    S-78 
 Advances...............................................................................    S-80 
 Appraisal Reductions...................................................................    S-81 
 Reports to Certificateholders; Certain Available Information...........................    S-83 
 Voting Rights..........................................................................    S-84 
 Termination; Retirement of Certificates................................................    S-85 
 The Trustee............................................................................    S-85 
SERVICING OF THE MORTGAGE LOANS.........................................................    S-87 
 General................................................................................    S-87 
 The Servicer...........................................................................    S-89 

                                      S-8
<PAGE>
 The Special Servicer...................................................................    S-89 
 Replacement of the Special Servicer....................................................    S-90 
 Servicing and Other Compensation and Payment of Expenses...............................    S-90 
 Maintenance of Insurance...............................................................    S-92 
 Modifications, Waiver and Amendments...................................................    S-93 
 Realization Upon Defaulted Mortgage Loans..............................................    S-94 
 Inspections; Collection of Operating Information.......................................    S-95 
 Certain Matters Regarding the Servicer, the Special Servicer and the Depositor ........    S-96 
 Events of Default......................................................................    S-97 
 Rights Upon Event of Default...........................................................    S-97 
 Amendment..............................................................................    S-98 
YIELD AND MATURITY CONSIDERATIONS.......................................................    S-99 
 Yield Considerations...................................................................    S-99 
  General...............................................................................    S-99 
  Pass-Through Rate.....................................................................    S-99 
  Rate and Timing of Principal Payments.................................................    S-99 
  Losses and Shortfalls.................................................................   S-100 
  Certain Relevant Factors..............................................................   S-100 
  Delay in Payment of Distributions.....................................................   S-101 
  Unpaid Distributable Certificate Interest.............................................   S-101 
 Weighted Average Life..................................................................   S-101 
 Yield Sensitivity of the Class X Certificates..........................................   S-105 
CERTAIN FEDERAL INCOME TAX CONSEQUENCES.................................................   S-106 
METHOD OF DISTRIBUTION..................................................................   S-108 
LEGAL MATTERS...........................................................................   S-109 
RATING..................................................................................   S-109 
LEGAL INVESTMENT........................................................................   S-110 
ERISA CONSIDERATIONS....................................................................   S-110 
INDEX OF PRINCIPAL DEFINITIONS..........................................................   S-113 
</TABLE>

                                      S-9
<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 that are 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. 
                                 Commercial Mortgage Pass-Through 
                                 Certificates, Series 1997-2. 

DEPOSITOR .....................  Chase Commercial Mortgage Securities Corp. 
                                 The Depositor, a New York corporation, is a 
                                 wholly-owned subsidiary of The Chase 
                                 Manhattan Bank, a New York banking 
                                 corporation ("Chase"). The Depositor 
                                 maintains its principal office at 270 Park 
                                 Avenue, New York, New York 10017. See "The 
                                 Depositor" in the Prospectus. 

SERVICER ......................  Chase. See "Servicing of the Mortgage 
                                 Loans--The Servicer" herein. Chase will also 
                                 act as the initial Paying Agent, Certificate 
                                 Registrar and Authenticating Agent. See 
                                 "Description of the Certificates--Paying 
                                 Agent, Certificate Registrar and 
                                 Authenticating Agent" herein. 

SPECIAL SERVICER ..............  Lennar Partners, Inc., a Florida 
                                 corporation. See "Servicing of the Mortgage 
                                 Loans--The Special Servicer" herein. 

TRUSTEE .......................  State Street Bank and Trust Company, a trust 
                                 company chartered under the laws of the 
                                 Commonwealth of Massachusetts. See 
                                 "Description of the Certificates--The 
                                 Trustee" herein. 

MORTGAGE LOAN SELLERS .........  Chase, Bear, Stearns Funding Inc., a 
                                 Delaware corporation ("Bear Stearns"), 
                                 Residential Funding Mortgage Securities I, 
                                 Inc., a Delaware corporation ("RFMSI") and 
                                 Paine Webber Real Estate Securities Inc., a 
                                 Delaware corporation ("PWRES"). Chase, Bear 
                                 Stearns, RFMSI and PWRES are each referred 
                                 to herein as a "Mortgage Loan Seller." See 
                                 "Description of the Mortgage Pool--The 
                                 Mortgage Loan Sellers" herein. 

CUT-OFF DATE ..................  December 1, 1997, or, with respect to 1 
                                 Mortgage Loan (identified as Loan Number 156 
                                 on Annex A hereto) representing 
                                 approximately 0.98% of the Initial Pool 
                                 Balance, December 10, 1997. 

CLOSING DATE ..................  On or about December 18, 1997. 

DISTRIBUTION DATE .............  Distributions on the Certificates will be 
                                 made monthly on the 19th day of the month, 
                                 or, if such day is not a business day, the 
                                 next succeeding business day, commencing in 
                                 January 1998. 

                                     S-10
<PAGE>
<TABLE>
<CAPTION>
                                                             ASSUMED FINAL  
ASSUMED FINAL DISTRIBUTION DATE..  CLASS DESIGNATION        DISTRIBUTION DATE  
                                  ---------------------  --------------------- 
                                   <S>                    <C>                   
                                    Class A-1              December 19, 2004          
                                    Class A-2              November 19, 2007          
                                    Class X                August 19, 2013            
                                    Class B                November 19, 2007          
                                    Class C                December 19, 2007          
                                    Class D                December 19, 2007          
                                    Class E                December 19, 2007          
</TABLE>

                                 The Assumed Final Distribution Dates set 
                                 forth above have been determined on the 
                                 basis of the assumptions described in 
                                 "Description of the Certificates--Assumed 
                                 Final Distribution Date; Rated Final 
                                 Distribution Date" herein. 

RATED FINAL DISTRIBUTION DATE .  The Rated Final Distribution Date for each 
                                 Class of Offered Certificates is December 
                                 19, 2029, which is the first Distribution 
                                 Date after the 24th month following the end 
                                 of the amortization term for the Mortgage 
                                 Loan that, as of the Cut-off Date, has the 
                                 longest remaining amortization term. See 
                                 "Description of the Certificates--Assumed 
                                 Final Distribution Date; Rated Final 
                                 Distribution Date" herein. 

DENOMINATIONS .................  The Offered Certificates will be issued, 
                                 maintained and transferred on the book-entry 
                                 records of DTC and its Participants in 
                                 denominations of $25,000 initial Certificate 
                                 Balance, or in the case of the Class X 
                                 Certificates, $1,000,000 initial Notional 
                                 Amount, and integral multiples of $1,000 in 
                                 excess thereof. 

CERTIFICATE REGISTRATION ......  Each Class of Offered Certificates will be 
                                 represented by one or more global 
                                 Certificates registered in the name of Cede 
                                 & Co., as nominee of DTC. No person 
                                 acquiring an interest in the Offered 
                                 Certificates (any such person, a 
                                 "Certificate Owner") will be entitled to 
                                 receive an Offered Certificate in fully 
                                 registered, certificated form (a "Definitive 
                                 Certificate"), except under the limited 
                                 circumstances described herein and in the 
                                 Prospectus. See "Description of the 
                                 Certificates--Book-Entry Registration and 
                                 Definitive Certificates" herein and in the 
                                 Prospectus. 

THE MORTGAGE POOL .............  The Mortgage Pool will consist of 100 
                                 commercial, 65 multifamily and 2 mobile home 
                                 community fixed-rate Mortgage Loans with an 
                                 Initial Pool Balance of approximately 
                                 $813,992,373. On or prior to the Closing 
                                 Date, the Depositor will acquire the 
                                 Mortgage Loans from the Mortgage Loan 
                                 Sellers pursuant to four Mortgage Loan 
                                 Purchase and Sale Agreements, each dated as 
                                 of December 1, 1997, each between the 
                                 Depositor and the applicable Mortgage Loan 
                                 Seller (each, a "Purchase Agreement"). 

                                     S-11
<PAGE>
                                 Each Mortgage Loan is secured by a first 
                                 priority lien on (i) a fee simple estate in 
                                 one or more commercial, multifamily or 
                                 mobile home community properties, (ii) with 
                                 respect to 2 Mortgage Loans representing 
                                 approximately 1.62% of the Initial Pool 
                                 Balance, the fee simple estate and a 
                                 leasehold estate in a commercial property or 
                                 (iii) with respect to 4 Mortgage Loans, 
                                 representing approximately 2.24% of the 
                                 Initial Pool Balance, a leasehold estate in 
                                 a commercial or multifamily property (each, 
                                 a "Mortgaged Property"). The term of any 
                                 ground lease securing any Mortgage Loan, in 
                                 whole or in part, that is not also secured 
                                 by the related fee interest, extends at 
                                 least 10 years beyond the stated maturity of 
                                 such Mortgage Loan (including extensions at 
                                 the lender's option). Set forth below are 
                                 the number of Mortgaged Properties and the 
                                 approximate percentage of the Initial Pool 
                                 Balance represented by such Mortgaged 
                                 Properties that are secured by Mortgaged 
                                 Properties operated for each indicated 
                                 purpose: 

<TABLE>
<CAPTION>
                         NUMBER OF     AGGREGATE     PERCENTAGE OF 
                         MORTGAGED    CUT-OFF DATE    INITIAL POOL 
PROPERTY TYPE           PROPERTIES      BALANCE         BALANCE 
- ---------------------  ------------ --------------  --------------- 
<S>                    <C>          <C>             <C>
Multifamily ..........       65       $235,391,817       28.92% 
Retail ...............       58        283,763,078       34.86 
Office ...............       19        146,711,689       18.02 
Industrial ...........       17         60,627,193        7.45 
Hotel ................       10         78,597,357        9.66 
Mobile Home 
 Community............        2          5,180,000        0.64 
Congregate Care ......        2          3,721,239        0.46 
                       ------------ --------------  --------------- 
TOTAL.................      173       $813,992,373         100% 
                       ============ ==============  =============== 
</TABLE>

                                 See "Risk Factors" and "Description of the 
                                 Mortgage Pool--Additional Mortgage Loan 
                                 Information" herein. 

                           SUMMARY OF MORTGAGE POOL

<TABLE>
<CAPTION>
<S>                                            <C>
Initial Pool Balance ..........................$813,992,373 
Number of Mortgage Loans ......................         167 
Number of ARD Loans ...........................           5 
Number of Mortgaged Properties ................         173 
Number of Balloon Loans........................         156 
Average Cut-off Date Balance ..................$  4,874,206 
Weighted Average Mortgage Rate ................        8.16% 
Weighted Average Original Term to Maturity 
 Date/Anticipated Repayment Date ..............121.2 months 
Weighted Average remaining term to 
 Maturity/Anticipated Repayment Date ..........       116.5 months 
Weighted Average Original Amortization Term  ..       326.2 months 
Weighted Average DSCR as of the Cut-off Date  .        1.44x 
Weighted Average LTV Ratio as of the Cut-off 
 Date .........................................       68.57% 
Weighted Average LTV Ratio as of Maturity 
 Date/Anticipated Repayment Date ..............       56.63% 
Weighted Average Current Occupancy Rate .......       93.00% 
Balloon Loans/ARD Loans as a Percentage of the 
 Initial Pool Balance .........................       96.10% 
</TABLE>

                                     S-12
<PAGE>
                                 "DSCR", "LTV Ratio" and "Current Occupancy 
                                 Rate" are calculated as described under 
                                 "Description of the Mortgage 
                                 Pool--Additional Mortgage Loan Information" 
                                 herein. 

                                 The following tables set forth certain 
                                 anticipated characteristics of the Mortgage 
                                 Loans. The sum in any column may not equal 
                                 the indicated total due to rounding. The 
                                 descriptions in this Prospectus Supplement 
                                 of the Mortgage Loans and the Mortgaged 
                                 Properties are based upon the Mortgage Pool 
                                 as it is expected to be constituted as of 
                                 the close of business on the Closing Date, 
                                 assuming that (i) all scheduled principal 
                                 and interest payments due on or before the 
                                 Cut-off Date will be made and (ii) there 
                                 will be no principal prepayments on or 
                                 before the Cut-off Date. 

                            GEOGRAPHIC DISTRIBUTION

<TABLE>
<CAPTION>
                   NUMBER OF     AGGREGATE       PERCENTAGE 
                    MORTGAGE    CUT-OFF DATE  OF INITIAL POOL 
STATE                LOANS        BALANCE         BALANCE 
- ----------------  ----------- --------------  --------------- 
<S>               <C>         <C>             <C>
California ......      20       $117,479,078       14.43% 
New York ........      14         96,924,144       11.91 
Massachusetts  ..      11         91,004,746       11.18 
Texas ...........      16         73,870,064        9.08 
Florida .........      17         54,919,949        6.75 
Pennsylvania  ...      10         47,522,653        5.84 
23 Other States        79        332,271,738       40.82 
                  ----------- --------------  --------------- 
TOTAL ...........     167       $813,992,373         100% 
                  =========== ==============  =============== 
</TABLE>

                RANGE OF MORTGAGE RATES AS OF THE CUT-OFF DATE

<TABLE>
<CAPTION>
                          NUMBER OF     AGGREGATE       PERCENTAGE 
RANGE OF MORTGAGE          LOANS/      CUT-OFF DATE  OF INITIAL POOL 
RATES                    PROPERTIES      BALANCE         BALANCE 
- ----------------------  ------------ --------------  --------------- 
<S>                     <C>          <C>             <C>
6.745% to 6.999%.......      2/2       $  9,970,000        1.22% 
7.000% to 7.499%.......     12/13        65,406,139        8.04 
7.500% to 7.999%.......     45/45       225,515,168       27.70 
8.000% to 8.499%.......     60/65       288,899,731       35.49 
8.500% to 8.999%.......     28/28       119,346,893       14.66 
9.000% to 9.249%.......     17/17        94,213,892       11.57 
9.250% to 9.280%.......      3/3         10,640,551        1.31 
                        ------------ --------------  --------------- 
TOTAL..................    167/173     $813,992,373         100% 
                        ============ ==============  =============== 
</TABLE>

The weighted average Mortgage Rate as of the Cut-off Date is 8.16%.

                                     S-13
<PAGE>
                        RANGE OF CUT-OFF DATE BALANCES

<TABLE>
<CAPTION>
                              NUMBER OF     AGGREGATE       PERCENTAGE 
RANGE OF                       LOANS/      CUT-OFF DATE  OF INITIAL POOL 
CUT-OFF DATE BALANCES        PROPERTIES      BALANCE         BALANCE 
- --------------------------  ------------ --------------  --------------- 
<S>                         <C>          <C>             <C>
$   530,000 to $ 2,000,000..     51/51      $ 65,975,236        8.11% 
$ 2,000,001 to $ 4,000,000..     42/42       127,158,092       15.62 
$ 4,000,001 to $ 6,000,000..     30/31       146,779,219       18.03 
$ 6,000,001 to $ 8,000,000..     16/16       107,605,085       13.22 
$ 8,000,001 to $15,000,000..     20/21       209,259,610       25.71 
$15,000,001 to $20,000,000..      4/4         68,620,455        8.43 
$20,000,001 to $25,685,110..      4/8         88,594,677       10.88 
                            ------------ --------------- --------------- 
TOTAL......................     167/173     $813,992,373         100% 
                            ============ =============== =============== 
</TABLE>

The average Cut-off Date Balance is $4,874,206.

                     RANGE OF DSCRS AS OF THE CUT-OFF DATE

<TABLE>
<CAPTION>
                         NUMBER OF     AGGREGATE       PERCENTAGE 
                          LOANS/      CUT-OFF DATE  OF INITIAL POOL 
RANGE OF DSCRS          PROPERTIES      BALANCE         BALANCE 
- ---------------------  ------------ --------------  --------------- 
<S>                    <C>          <C>             <C>
0.9301x to 0.9999x(1).      3/3       $ 13,508,569        1.66% 
1.0000x to 1.1999x ...      4/4          9,114,436        1.12 
1.2000x to 1.2999x ...     39/43       248,431,715       30.52 
1.3000x to 1.3999x ...     41/41       146,317,132       17.98 
1.4000x to 1.4999x ...     31/31       146,176,797       17.96 
1.5000x to 1.7499x ...     31/33       183,143,415       22.50 
1.7500x to 2.1711x ...     18/18        67,300,308        8.27 
                       ------------ --------------  --------------- 
TOTAL.................    167/173     $813,992,373         100% 
                       ============ ==============  =============== 
</TABLE>

(1)  2 of such Mortgage Loans, representing approximately 1.59% of the Initial
     Pool Balance, are Credit Lease Loans meeting the guidelines described
     under "--PWRES's Underwriting Standards" herein.

The weighted average DSCRs of the Cut-off Date is approximately 1.44x.

                  RANGE OF LTV RATIOS AS OF THE CUT-OFF DATE

<TABLE>
<CAPTION>
                       NUMBER OF     AGGREGATE       PERCENTAGE 
                        LOANS/      CUT-OFF DATE  OF INITIAL POOL 
RANGE OF LTV RATIOS   PROPERTIES      BALANCE         BALANCE 
- -------------------  ------------ --------------  --------------- 
<S>                  <C>          <C>             <C>
41.63% to 49.99% ...      8/8       $ 46,329,471        5.69% 
50.00% to 59.99% ...     21/21       105,432,287       12.95 
60.00% to 69.99% ...     54/60       247,054,800       30.35 
70.00% to 74.99% ...     45/45       273,653,377       33.62 
75.00% to 79.99% ...     28/28       121,406,024       14.91 
80.00% to 84.99% ...      7/7          8,361,506        1.03 
85.00% to 87.07% ...      4/4         11,754,907        1.44 
                     ------------ --------------  --------------- 
TOTAL...............    167/173     $813,992,373         100% 
                     ============ ==============  =============== 
</TABLE>

The weighted average LTV Ratio as of the Cut-off Date is approximately 68.57%.

                                     S-14
<PAGE>
                RANGE OF REMAINING TERM TO MATURITY/ANTICIPATED
                     REPAYMENT DATE AS OF THE CUT-OFF DATE

<TABLE>
<CAPTION>
 RANGE OF               NUMBER OF     AGGREGATE       PERCENTAGE 
   REMAINING TERMS       LOANS/      CUT-OFF DATE  OF INITIAL POOL 
(MOS.)                 PROPERTIES      BALANCE         BALANCE 
- --------------------  ------------ --------------  --------------- 
<S>                   <C>          <C>             <C>
 28 to  72...........      7/7       $ 50,638,194        6.22% 
 73 to 108...........     19/19        75,118,551        9.23 
109 to 112...........     13/13        48,500,028        5.96 
113 to 116...........     38/38       205,156,705       25.20 
117 to 120...........     72/77       332,784,703       40.88 
121 to 180...........     15/16        87,392,188       10.74 
181 to 188...........      3/3         14,402,005        1.77 
                      ------------ --------------  --------------- 
TOTAL................    167/173     $813,992,373         100% 
                      ============ ==============  =============== 
</TABLE>

                                 The weighted average remaining term to 
                                 maturity or the Anticipated Repayment Date, 
                                 as applicable as of the Cut-off Date is 
                                 approximately 116.5 months. 

                                 See "Description of the Mortgage 
                                 Pool--Additional Mortgage Loan Information" 
                                 herein. 

                                 All of the Mortgage Loans (other than 1 
                                 Mortgage Loan, representing approximately 
                                 0.98% of the Initial Pool Balance, which 
                                 provides that scheduled payments of 
                                 principal and interest are due on the 10th 
                                 day of each month) provide for scheduled 
                                 payments of principal and/or interest 
                                 ("Monthly Payments") to be due on the first 
                                 day of each month (the "Due Date"), and all 
                                 of the Mortgage Loans (other than 2 Mortgage 
                                 Loans, representing approximately 0.79% of 
                                 the Initial Pool Balance, which provide for 
                                 a 15 day grace period) provide for no more 
                                 than a 10-day grace period. All of the 
                                 Mortgage Loans bear interest at fixed 
                                 Mortgage Rates. See "Description of the 
                                 Mortgage Pool--Certain Terms and Conditions 
                                 of the Mortgage Loans" herein. 

                                 6 of the Mortgage Loans, representing 
                                 approximately 3.90% of the Initial Pool 
                                 Balance, provide for monthly payments of 
                                 principal sufficient to fully amortize each 
                                 such Mortgage Loan by its stated maturity 
                                 date. 156 of the Mortgage Loans, 
                                 representing approximately 88.01% of the 
                                 Initial Pool Balance, 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, 
                                 together with the corresponding interest 
                                 payment, a "Balloon Payment") on their 
                                 respective maturity dates, unless prepaid 
                                 prior thereto. 5 of the Mortgage Loans (the 
                                 "ARD Loans"), representing approximately 
                                 8.09% of the Initial Pool Balance, contain a 
                                 provision whereby after a certain date (each 
                                 an "Anticipated Repayment Date") the 
                                 outstanding principal of the Mortgage Loan 
                                 will bear interest at an increased rate 
                                 which will be higher than the rate 
                                 previously in effect (any interest accrued 
                                 at excess 

                                     S-15
<PAGE>
                                 of such increased rate over the Stated 
                                 Mortgage Rate, "Excess Interest"). 
                                 Commencing on the first Due Date after the 
                                 related Anticipated Repayment Date, certain 
                                 cash flow in excess of that required for 
                                 debt service (other than Excess Interest) 
                                 and other items with respect to the related 
                                 Mortgaged Properties will be applied towards 
                                 the payment of principal of the Mortgage 
                                 Loan until the principal balance has been 
                                 reduced to zero. A substantial principal 
                                 payment will be required to pay off an ARD 
                                 Loan on its Anticipated Repayment Date; 
                                 however, all of the ARD Loans are scheduled 
                                 to fully amortize by their stated final 
                                 maturity date if they are not prepaid at 
                                 their Anticipated Repayment Date. See 
                                 "Description of the Mortgage 
                                 Pool--General--ARD Loans" herein. 

                                 59 Mortgage Loans, representing 
                                 approximately 36.15% of the Initial Pool 
                                 Balance, accrue interest on the basis of the 
                                 actual number of days in a month, assuming a 
                                 360-day year. 1 Mortgage Loan, representing 
                                 approximately 0.61% of the Initial Pool 
                                 Balance, accrues interest on the basis of 
                                 the actual number of days in a month, 
                                 assuming a 365-day year. The remaining 107 
                                 Mortgage Loans, representing approximately 
                                 63.24% of the Initial Pool Balance, accrue 
                                 interest on the basis of a 30-day month, 
                                 assuming a 360-day year. 

INFORMATION AVAILABLE TO 
 CERTIFICATEHOLDERS ...........  On each Distribution Date, the Paying Agent 
                                 will prepare and forward by mail to each
                                 holder of an Offered Certificate, with a copy
                                 to certain financial market publishers, which
                                 are anticipated to initially be Bloomberg,
                                 L.P., the Trepp Group and Charter Research
                                 Corporation, a statement as to the
                                 distribution made on such date setting forth
                                 the amounts distributed to the holders of the
                                 Offered Certificates. In addition, subject to
                                 the limitations set forth in the Pooling and
                                 Servicing Agreement, the Paying Agent will
                                 provide to each Certificateholder, the
                                 Underwriters, any Certificate Owner or any
                                 prospective investor identified as such by a
                                 Certificate Owner or an Underwriter, upon
                                 request (at the cost of the requesting party)
                                 the following items: (i) all monthly
                                 statements delivered to holders of Offered
                                 Certificates since the Closing Date, (ii) all
                                 officer's certificates delivered to the
                                 Paying Agent since the Closing Date as
                                 described under "Description of the Pooling
                                 Agreements--Evidence as to Compliance" in the
                                 Prospectus, (iii) all accountants' reports
                                 delivered to the Paying Agent since the
                                 Closing Date as described under "Description
                                 of the Pooling Agreements--Evidence as to
                                 Compliance" in the Prospectus, (iv) the most
                                 recent property inspection report prepared by
                                 or on behalf of the Servicer or the Special
                                 Servicer and delivered to the Paying Agent in
                                 respect of each Mortgaged Property, (v) any
                                 modifications, waivers or amendments of the
                                 terms of any Mortgage Loan, (vi) any and all
                                 statements and reports delivered to, or
                                 collected by, the Servicer or the Special
                                 Servicer, from the borrowers, including the
                                 most recent annual

                                     S-16
<PAGE>
                                 property operating statements, rent rolls and
                                 borrower financial statements, to the extent
                                 such statements and reports have been
                                 delivered to the Paying Agent and the Paying
                                 Agent does not reasonably determine that such
                                 information is subject to confidentiality
                                 requirements or that the provision of such
                                 information would subject the Paying Agent,
                                 the Servicer, the Special Servicer, the
                                 Trustee or the Trust Fund to any liability,
                                 and (vii) certain other reports and
                                 information regarding the Mortgage Loans in
                                 the Paying Agent's possession. See
                                 "Description of the Certificates--Reports to
                                 Certificateholders; Certain Available
                                 Information" herein.

                                 The Servicer will provide a financial market
                                 publisher, which is anticipated to initially
                                 be Bloomberg, L.P., quarterly with certain
                                 current information with respect to the
                                 Mortgaged Properties including current and
                                 original net operating income and debt
                                 service coverage ratios based upon borrowers'
                                 annual operating statements and occupancy
                                 rates, to the extent it has received such
                                 information from the borrowers pursuant to
                                 the related Mortgage Loan documents.

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 Servicer, the Special 
                                 Servicer and the Trustee (the "Pooling and 
                                 Servicing Agreement"), and will represent in 
                                 the aggregate the entire beneficial 
                                 ownership interest in the Trust Fund, which 
                                 will consist of the Mortgage Pool and 
                                 certain related assets. 

                                 The aggregate Certificate Balance of the
                                 Certificates as of the Closing Date will
                                 equal the Initial Pool Balance. Each Class of
                                 Offered Certificates will have the initial
                                 Certificate Balance or Notional Amount, as
                                 the case may be, set forth on the cover page,
                                 subject to a permitted variance of plus or
                                 minus 5%. The Class X Certificates will not
                                 have a Certificate Balance or entitle their
                                 holders to distributions of principal. The
                                 Class X Certificates will, however, represent
                                 the right to receive distributions of
                                 interest accrued as described herein on a
                                 notional amount (the "Notional Amount"). The
                                 Notional Amount of the Class X Certificates
                                 is equal to the aggregate Stated Principal
                                 Balance of the Mortgage Loans as of the
                                 preceding Distribution Date (after giving
                                 effect to the distribution of principal on
                                 such Distribution Date) or, in the case of
                                 the first Distribution Date, the Cut-off
                                 Date. The Notional Amount of the Class X
                                 Certificates is used solely for purposes of
                                 describing the amounts of interest payable on
                                 the Class X Certificates and does not
                                 represent an interest in principal payments
                                 on the Mortgage Loans. The Class F, Class G,
                                 Class H, Class I and Class J Certificates
                                 will have an aggregate initial Certificate
                                 Balance of approximately $89,539,161. The
                                 Class R and Class LR Certificates will not
                                 have Certificate Balances. The Class F, Class
                                 G, Class H, Class I, Class J, Class R and
                                 Class LR Certificates are referred to herein
                                 collectively as the "Non-Offered Certifi-

                                     S-17
<PAGE>
                                 cates." See "Description of the
                                 Certificates--General" herein.

                                 The Pass-Through Rate applicable to each
                                 Class of Offered Certificates for each
                                 Distribution Date will equal the rate for
                                 such Class set forth or described on the
                                 cover page. See "Description of the
                                 Certificates--Distributions--Pass-Through
                                 Rates" and "--Distributions--Certain
                                 Calculations with Respect to Individual
                                 Mortgage Loans" herein.

DISTRIBUTIONS OF PRINCIPAL 
 AND INTEREST .................  Available Distribution Amount. The 
                                 "Available Distribution Amount" for any 
                                 Distribution Date is, as described herein 
                                 under "Description of the 
                                 Certificates--Distributions," generally, the 
                                 total of all payments or other collections 
                                 (or available advances) on or in respect of 
                                 the Mortgage Loans that are available for 
                                 distribution on the Certificates on such 
                                 date. 

                                 The Trust Fund will include two separate 
                                 real estate mortgage investment conduits 
                                 (each, a "REMIC"). Collections on the 
                                 Mortgage Loans will be used to make payments 
                                 of principal and interest on interests (the 
                                 "Lower-Tier Regular Interests") and the 
                                 Class LR Certificates in a REMIC (the 
                                 "Lower-Tier REMIC"). Those payments in turn 
                                 will be used to make distributions on the 
                                 Certificates (other than the Class LR 
                                 Certificates), which represent interests in 
                                 a second REMIC (the "Upper-Tier REMIC"). For 
                                 purposes of simplicity, distributions will 
                                 generally be described herein as if made 
                                 directly from collections on the Mortgage 
                                 Loans to the holders of the Certificates. 

                                 Interest Distributions. On each Distribution
                                 Date, to the extent of the Available
                                 Distribution Amount and subject to the
                                 distribution priorities described herein,
                                 each Class of Offered Certificates will be
                                 entitled to receive distributions of interest
                                 in an aggregate amount equal to all
                                 Distributable Certificate Interest with
                                 respect to such Class for such Distribution
                                 Date and, to the extent not previously paid,
                                 for all prior Distribution Dates (such
                                 amount, for such Class, the "Interest
                                 Distribution Amount"). No interest will
                                 accrue on such overdue amounts. See
                                 "Description of the
                                 Certificates--Distributions" herein.

                                 The "Distributable Certificate Interest" in
                                 respect of any Class of Certificates (other
                                 than the Class R and Class LR Certificates)
                                 for any Distribution Date will equal one
                                 month's interest at the then-applicable
                                 Pass-Through Rate accrued on the Certificate
                                 Balance or Notional Amount, as the case may
                                 be, of such Class of Certificates immediately
                                 prior to such Distribution Date. Interest
                                 will accrue with respect to the Certificates
                                 on the basis of a 360-day year consisting of
                                 twelve 30-day months. See "Description of the
                                 Certificates--Distributions--Method, Timing
                                 and Amount" herein.

                                     S-18
<PAGE>
                                 Principal Distributions. On each Distribution
                                 Date, to the extent of the Available
                                 Distribution Amount remaining after the
                                 distributions of interest to be made on the
                                 Offered Certificates on such date and subject
                                 to the distribution priorities described
                                 herein, each Class of Offered Certificates
                                 (other than the Class X Certificates) will be
                                 entitled to distributions of principal (until
                                 the Certificate Balance of such Class of
                                 Certificates is reduced to zero) in an
                                 aggregate amount equal to the Principal
                                 Distribution Amount for such Distribution
                                 Date. See "Description of the
                                 Certificates--Distributions--Principal
                                 Distribution Amount" herein.

                                 Prepayment Premiums and Yield Maintenance
                                 Charges. On each Distribution Date, any
                                 Prepayment Premiums and Yield Maintenance
                                 Charges collected on the Mortgage Loans
                                 during the related Due Period will be
                                 distributed separately from the Available
                                 Distribution Amount for such Distribution
                                 Date, as follows: (a) all Yield Maintenance
                                 Charges will be distributed to the Class X
                                 Certificates and to the Class A, Class B,
                                 Class C, Class D and Class E Certificates in
                                 the manner and priority described herein
                                 under "Description of the
                                 Certificates--Allocation of Prepayment
                                 Premiums and Yield Maintenance Charges", and
                                 (b) (i) 75% of all Prepayment Premiums will
                                 be distributed to the holders of the Class X
                                 Certificates, and (ii) the remaining 25% of
                                 all Prepayment Premiums will be distributed
                                 to the holders of the Class A, Class B, Class
                                 C, Class D, Class E and Class X Certificates
                                 in the manner and priority described under
                                 "Description of the Certificates--Allocation
                                 of Prepayment Premiums and Yield Maintenance
                                 Charges" herein.

CERTAIN YIELD AND PREPAYMENT 
 CONSIDERATIONS ...............  In General. The yield on the Offered 
                                 Certificates of any 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 (i) the
                                 rate and timing of principal payments
                                 (including principal prepayments) and
                                 principal losses on the Mortgage Loans and
                                 (ii) the extent to which such principal
                                 payments are applied on any Distribution Date
                                 in reduction of the Certificate Balance or
                                 Notional Amount, as the case may be, of the
                                 Class to which such Certificate belongs. See
                                 "Description of the
                                 Certificates--Distributions--Priority" and
                                 "--Distributions--Principal Distribution
                                 Amount" herein.

                                 An investor that purchases an Offered
                                 Certificate at a discount should 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, particularly a Class X Certificate,
                                 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

                                     S-19
<PAGE>
                                 investment in any Offered Certificate is
                                 repaid, there can be no assurance that such
                                 amounts can be reinvested in a comparable
                                 alternative investment with a comparable
                                 yield.

                                 The actual rate of prepayment of principal on
                                 the Mortgage Loans cannot be predicted. All
                                 of the Mortgage Loans contain provisions
                                 prohibiting voluntary prepayments for a
                                 specified amount of time after origination
                                 and/or allow voluntary prepayments only with
                                 the payment of a Prepayment Premium or Yield
                                 Maintenance Charge for a specified amount of
                                 time from origination. See the table entitled
                                 "Prepayment Restrictions in Effect as of the
                                 Cut-off Date" set forth in "Description of
                                 the Mortgage Pool--Certain Terms and
                                 Conditions of the Mortgage Loans" herein. In
                                 addition, there can be no assurance that the
                                 borrowers under the ARD Loans will be able to
                                 prepay such Mortgage Loans on the related
                                 Anticipated Repayment Dates. The failure of
                                 the related borrower to prepay an ARD Loan on
                                 the Anticipated Repayment Date will not be an
                                 event of default under the terms of such
                                 Mortgage Loan. 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, and
                                 even if the actual yield is equal to the
                                 yield anticipated at that time, the total
                                 return on investment expected by the investor
                                 or the expected weighted average life of the
                                 Certificate may not be realized.

                                 THE YIELD TO MATURITY ON THE CLASS X
                                 CERTIFICATES WILL BE EXTREMELY SENSITIVE TO
                                 THE RATE AND TIMING OF PRINCIPAL PAYMENTS
                                 (INCLUDING PREPAYMENTS), PRINCIPAL LOSSES AND
                                 INTEREST RATE DECREASES DUE TO MODIFICATIONS
                                 ON THE MORTGAGE LOANS AND TO OTHER FACTORS
                                 SET FORTH HEREIN. INVESTORS SHOULD FULLY
                                 CONSIDER THE ASSOCIATED RISKS, INCLUDING THE
                                 RISK THAT A RAPID RATE OF PRINCIPAL PAYMENTS
                                 AND/OR PRINCIPAL LOSSES ON THE MORTGAGE POOL
                                 COULD RESULT IN THE FAILURE BY INVESTORS IN
                                 THE CLASS X CERTIFICATES TO FULLY RECOUP
                                 THEIR INITIAL INVESTMENTS. SEE "YIELD AND
                                 MATURITY CONSIDERATIONS--YIELD SENSITIVITY OF
                                 THE CLASS X CERTIFICATES" HEREIN.

                                 For a discussion of certain factors affecting
                                 prepayment of the Mortgage Loans, see "Yield
                                 and Maturity Considerations" herein. IN
                                 DECIDING WHETHER TO PURCHASE ANY OFFERED
                                 CERTIFICATES, AN INVESTOR SHOULD MAKE AN
                                 INDEPENDENT DECISION AS TO THE APPROPRIATE
                                 PREPAYMENT ASSUMPTIONS TO BE USED.

                                 The structure of the Offered Certificates
                                 causes the yield of certain Classes to be
                                 particularly sensitive to changes in the
                                 rates of prepayment of the Mortgage Loans and
                                 other factors. Allocation on each
                                 Distribution Date to the outstanding Class or
                                 Classes of Certificates having the highest
                                 priority with respect to distributions of
                                 principal, for so long as such Class remains

                                     S-20
<PAGE>
                                 outstanding, of the entire Principal
                                 Distribution Amount for such Distribution
                                 Date will generally cause such Certificates
                                 to amortize at a faster rate than the actual
                                 amortization rate of the Mortgage Loans.

ADVANCES ......................  The Servicer will be required to make 
                                 advances of delinquent principal and interest
                                 on the Mortgage Loans or, in the case of each
                                 Mortgage Loan that is delinquent in respect
                                 of its Balloon Payment, an Assumed Scheduled
                                 Payment ("P&I Advances"), in any event under
                                 the circumstances and subject to the
                                 limitations set forth herein. Subject to the
                                 limitations set forth herein, the Servicer
                                 will also be required to make advances to pay
                                 delinquent real estate taxes, assessments and
                                 hazard insurance premiums and similar
                                 expenses necessary to protect and maintain
                                 the Mortgaged Property, to maintain the lien
                                 on the Mortgaged Property or enforce the
                                 related Mortgage Loan documents ("Servicing
                                 Advances," and collectively with P&I
                                 Advances, "Advances"). In the event the
                                 Servicer fails to make any required Advance,
                                 the Trustee will be required to make such
                                 Advance in accordance with the terms of the
                                 Pooling and Servicing Agreement. Neither the
                                 Servicer nor the Trustee will be required to
                                 make P&I Advances with respect to Excess
                                 Interest.

                                 P&I Advances are intended to maintain a
                                 regular flow of scheduled interest and
                                 principal payments to the Certificateholders
                                 and are not intended to guarantee or insure
                                 against losses. Advances which cannot be
                                 reimbursed out of collections on, or in
                                 respect of, the related Mortgage Loans
                                 ("Nonrecoverable Advances") will be
                                 reimbursable directly from any other
                                 collections on the Mortgage Loans as provided
                                 herein and this will cause losses to be borne
                                 by Certificateholders in the priority
                                 specified herein.

                                 The Servicer and the Trustee, as the case may
                                 be, will be entitled to interest on any
                                 Advances made, such interest accruing at the
                                 rate and payable under the circumstances
                                 described herein. Interest accrued on
                                 outstanding Advances may result in reductions
                                 in amounts otherwise payable on the
                                 Certificates. See "Description of the
                                 Certificates--Advances" and "--Subordination;
                                 Allocation of Collateral Support Deficit"
                                 herein and "Description of the
                                 Certificates--Advances in Respect of
                                 Delinquencies" and "Description of the
                                 Pooling Agreements--Certificate Account" in
                                 the Prospectus.

SUBORDINATION; ALLOCATION OF 
 COLLATERAL SUPPORT DEFICIT ...  Credit enhancement for the Offered 
                                 Certificates will be provided by the Classes
                                 of Certificates which are subordinate to such
                                 Offered Certificates (including, except in
                                 the case of the Class E Certificates,
                                 subordination provided by other Classes of
                                 Offered Certificates to the extent provided
                                 herein) with respect to (i) rights to receive
                                 certain distributions of interest and, except
                                 with respect to the Class X Certificates,
                                 rights to receive

                                     S-21
<PAGE>
                                 certain distributions of principal and (ii)
                                 the allocation of Collateral Support Deficit.
                                 Such subordination will be accomplished by
                                 the application of the Available Distribution
                                 Amount on each Distribution Date to
                                 distributions on the respective Classes of
                                 Certificates in the order described herein
                                 under "Description of the
                                 Certificates--Distributions--Priority." No
                                 other form of credit support will be
                                 available for the benefit of the holders of
                                 the Offered Certificates.

                                 Allocation on each Distribution Date to the
                                 outstanding Class of Certificates (other than
                                 the Class X Certificates) having the highest
                                 priority (relative to the other outstanding
                                 Classes of Certificates) with respect to
                                 distributions of principal, for so long as
                                 such Class remains outstanding, of the
                                 Principal Distribution Amount for such
                                 Distribution Date will generally accelerate
                                 the amortization of the Certificates of such
                                 Class relative to the actual amortization of
                                 the Mortgage Loans. To the extent that such
                                 Certificates are amortized faster than the
                                 Mortgage Loans, the percentage interest
                                 evidenced by such Class of Certificates in
                                 the Trust Fund will be decreased (with a
                                 corresponding increase in the interest in the
                                 Trust Fund evidenced by the remaining Classes
                                 of Certificates), thereby increasing,
                                 relative to their respective Certificate
                                 Balances, the subordination afforded such
                                 Certificates by such remaining Classes of
                                 Certificates.

                                 As a result of losses and other shortfalls
                                 experienced with respect to the Mortgage
                                 Loans or otherwise with respect to the Trust
                                 Fund (which may include, but are not limited
                                 to, shortfalls arising from the payment of
                                 interest accrued on Advances and
                                 Nonrecoverable Advances and from expenses of
                                 the Trust Fund not directly related to any
                                 Mortgage Loan), the aggregate Stated
                                 Principal Balance of the Mortgage Pool
                                 expected to be outstanding immediately
                                 following any Distribution Date may be less
                                 than the aggregate Certificate Balance of the
                                 Certificates immediately following the
                                 distributions on such Distribution Date. Such
                                 deficit (the "Collateral Support Deficit")
                                 will be allocated (in reduction of their
                                 respective Certificate Balances) first to the
                                 Class J Certificates, then to the Class I
                                 Certificates, then to the Class H
                                 Certificates, then to the Class G
                                 Certificates, then to the Class F
                                 Certificates, then to the Class E
                                 Certificates, then to the Class D
                                 Certificates, then to the Class C
                                 Certificates, and then to the Class B
                                 Certificates, in each case until the related
                                 Certificate Balance has been reduced to zero.
                                 Following the reduction of the Certificate
                                 Balances of all such Classes of Certificates
                                 to zero, Collateral Support Deficit will be
                                 allocated, pro rata, to the Class A-1 and
                                 Class A-2 Certificates until the Certificate
                                 Balances of such Classes have been reduced to
                                 zero. See "Description of the
                                 Certificates--Subordination; Allocation of
                                 Collateral Support Deficit" herein.

                                     S-22
<PAGE>
                                 A Class of Offered Certificates will be
                                 considered outstanding until its Certificate
                                 Balance or Notional Amount, as the case may
                                 be, is reduced to zero; provided, however,
                                 that reimbursement of any previously
                                 allocated Collateral Support Deficit may
                                 thereafter be made to such Class.

OPTIONAL TERMINATION ..........  At its option, on any Distribution Date on 
                                 which the remaining aggregate Stated
                                 Principal Balance of the Mortgage Pool is
                                 less than 4% of the Initial Pool Balance, the
                                 holders of the Controlling Class, the Special
                                 Servicer, the Servicer or the holders of the
                                 Class LR Certificates (in that order) may
                                 purchase all, but not less than all, of the
                                 Mortgage Loans and REO Properties in the
                                 Trust Fund, and thereby effect termination of
                                 the Trust Fund and early retirement of the
                                 then outstanding Certificates. See
                                 "Description of the
                                 Certificates--Termination; Retirement of
                                 Certificates" herein and "Description of the
                                 Certificates--Termination" in the Prospectus.

CERTAIN FEDERAL INCOME TAX 
 CONSEQUENCES .................  For federal income tax purposes, elections 
                                 will be made to treat two segregated pools of
                                 assets comprising the Trust as two separate
                                 real estate mortgage investment conduits. All
                                 of the Classes of Offered Certificates and
                                 the Class F, Class G, Class H, Class I and
                                 Class J Certificates will be designated as
                                 regular interests in the Upper-Tier REMIC.
                                 The Class R and Class LR Certificates will be
                                 designated as residual interests in the
                                 Upper-Tier REMIC and Lower-Tier REMIC,
                                 respectively.

                                 Because they represent regular interests,
                                 each Class of Offered Certificates generally
                                 will be treated as newly originated debt
                                 instruments issued by the REMIC for federal
                                 income tax purposes. Holders of such Classes
                                 of Certificates will be required to include
                                 in income all interest on such Certificates
                                 in accordance with the accrual method of
                                 accounting, regardless of a
                                 Certificateholder's usual method of
                                 accounting. It is anticipated that the Class
                                 X Certificates will be treated as issued with
                                 original issue discount ("OID") for federal
                                 income tax purposes in an amount equal to the
                                 excess of all distributions of interest
                                 expected to be received thereon over their
                                 issue price (including accrued interest). It
                                 is also anticipated that the Class D and
                                 Class E Certificates will be issued with OID
                                 in an amount equal to the excess of the
                                 initial Certificate Balances thereof over
                                 their respective issue prices (including
                                 accrued interest). It is further anticipated
                                 that the Class A-1 and Class A-2 Certificates
                                 will be issued at a premium and that the
                                 Class B and Class C Certificates will be
                                 issued with de minimis OID for federal income
                                 tax purposes. The prepayment assumption that
                                 will be used in determining the rate of
                                 accrual of OID for federal income tax
                                 purposes or whether such OID is de minimis,
                                 and that may be used to amortize premium, is
                                 0% Constant Prepayment Rate ("CPR"); provided
                                 that it is assumed that each ARD Loan prepays
                                 on its Anticipated Repayment Date. NO
                                 REPRESENTATION

                                     S-23
<PAGE>
                                 IS MADE THAT THE MORTGAGE LOANS WILL PREPAY 
                                 AT THAT OR ANY OTHER RATE. 

                                 For further information regarding the federal
                                 income tax consequences of investing in the
                                 Offered Certificates, see "Certain Federal
                                 Income Tax Consequences" herein and in the
                                 Prospectus.

RATING ........................  It is a condition of the issuance of the 
                                 Offered Certificates that they receive the
                                 following credit ratings from Standard &
                                 Poor's Ratings Services ("S&P") and Fitch
                                 Investors Service L.P. ("Fitch"):

<TABLE>
<CAPTION>
                   S&P      FITCH 
                -------- --------- 
<S>             <C>      <C>
Class A-1 .....    AAA       AAA 
Class A-2 .....    AAA       AAA 
Class X .......     *        AAA 
Class B .......     AA        AA 
Class C .......      A         A 
Class D .......    BBB       BBB 
Class E .......    BBB-      BBB- 
</TABLE>

                                 * Not rated by S&P. 

                                 A rating addresses the likelihood of the
                                 receipt by Certificateholders of
                                 distributions due on the Certificates,
                                 including in the case of the Class A, Class
                                 B, Class C, Class D and Class E Certificates,
                                 distribution of all principal thereof by the
                                 Rated Final Distribution Date. The rating
                                 takes into consideration the characteristics
                                 of the Mortgage Loans and the structural and
                                 legal aspects associated with the
                                 Certificates. Each rating assigned to the
                                 Offered Certificates should be evaluated
                                 independently of any other rating.

                                 A 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. In addition, a
                                 rating does not address the likelihood or
                                 frequency of voluntary or mandatory
                                 prepayments of Mortgage Loans or payments of
                                 Excess Interest, whether and to what extent
                                 payments of Prepayment Premiums or Yield
                                 Maintenance Charges will be received or the
                                 corresponding effect on yield to investors.
                                 Fitch's rating on the Class X Certificates
                                 does not address the possibility that
                                 Certificateholders might suffer a lower than
                                 anticipated yield or that if there is a rapid
                                 rate of principal payments (including
                                 voluntary and involuntary prepayments) or
                                 principal losses on the Mortgage Loans,
                                 investors in such Class of Certificates could
                                 fail to recover their initial investment. See
                                 "Rating" herein and "Risk Factors--Limited
                                 Nature of Ratings" in the Prospectus.

                                     S-24
<PAGE>
 ERISA CONSIDERATIONS .........  Fiduciaries of employee benefit plans and 
                                 certain other retirement plans and
                                 arrangements, including individual retirement
                                 accounts, annuities, Keogh plans and
                                 collective investment funds and separate
                                 accounts in which such plans, accounts,
                                 annuities or arrangements are invested, that
                                 are subject to the fiduciary responsibility
                                 rules of the Employee Retirement Income
                                 Security Act of 1974, as amended ("ERISA"),
                                 or Section 4975 of the Internal Revenue Code
                                 of 1986, as amended (the "Code"), or
                                 governmental plans, as defined in Section
                                 3(32) of ERISA, subject to any federal, state
                                 or local law ("Similar Law") similar to the
                                 foregoing provisions of ERISA or the Code
                                 (collectively, a "Plan"), should 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, Section 4975 of the Code or Similar
                                 Law. See "ERISA Considerations" herein and in
                                 the Prospectus.

                                 The U.S. Department of Labor has issued to
                                 Chase Securities Inc., Bear, Stearns & Co.
                                 Inc., and PaineWebber Incorporated
                                 (collectively, the "Underwriters") individual
                                 prohibited transaction exemptions, PTE 90-33,
                                 55 Fed. Reg. 23,151 (June 6, 1990), PTE
                                 90-30, 55 Fed. Reg. 21,461 (May 24, 1990) and
                                 PTE 90-36, 55 Fed. Reg. 25,903 (June 25,
                                 1990), respectively (collectively, the
                                 "Exemptions"), which generally exempt from
                                 the application of certain of the prohibited
                                 transaction provisions of Section 406 of
                                 ERISA and the excise taxes imposed on such
                                 prohibited transactions by Sections 4975(a)
                                 and (b) of the Code, transactions relating to
                                 the purchase, sale and holding of
                                 pass-through certificates underwritten by the
                                 Underwriters and the servicing and operation
                                 of related asset pools, provided that certain
                                 conditions are satisfied.

                                 The Depositor expects that the Exemptions
                                 will generally apply to the Senior
                                 Certificates but they will not apply to the
                                 other Classes of Offered Certificates.
                                 ACCORDINGLY, THE SUBORDINATE OFFERED
                                 CERTIFICATES SHOULD NOT BE ACQUIRED BY, ON
                                 BEHALF OF OR WITH ASSETS OF A PLAN, UNLESS
                                 THE PURCHASE AND HOLDING OF SUCH CERTIFICATE
                                 OR INTEREST THEREIN IS EXEMPT FROM THE
                                 PROHIBITED TRANSACTION PROVISIONS OF SECTION
                                 406 OF ERISA AND THE RELATED EXCISE TAX
                                 PROVISIONS OF SECTION 4975 OF THE CODE UNDER
                                 PROHIBITED TRANSACTION CLASS EXEMPTION 95-60,
                                 WHICH PROVIDES AN EXEMPTION FROM THE
                                 PROHIBITED TRANSACTION RULES FOR CERTAIN
                                 TRANSACTIONS INVOLVING AN INSURANCE COMPANY
                                 GENERAL ACCOUNT. See "ERISA Considerations"
                                 herein and in the Prospectus.

LEGAL INVESTMENT ..............  None of the Offered Certificates will 
                                 constitute "mortgage related securities"
                                 within the meaning of the Secondary Mortgage
                                 Market Enhancement Act of 1984 ("SMMEA"). As
                                 a result, the appropriate characterization of
                                 the Offered Certificates under various legal
                                 investment restrictions, and thus the

                                     S-25
<PAGE>
                                 ability of investors subject to these
                                 restrictions to purchase the Offered
                                 Certificates, may be subject to significant
                                 interpretative uncertainties.

                                 Investors should consult their 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.

RISK FACTORS ..................  See "Risk Factors" immediately following 
                                 this Summary of Prospectus Supplement for a
                                 discussion of certain factors that should be
                                 considered in connection with the purchase of
                                 the Offered Certificates.

                                     S-26
<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. 

EXPOSURE OF THE MORTGAGE POOL TO ADVERSE ECONOMIC OR OTHER DEVELOPMENTS BASED 
ON GEOGRAPHIC CONCENTRATION 

   20 Mortgage Loans, representing approximately 14.43% of the Initial Pool 
Balance, are secured by liens on Mortgaged Properties located in the State of 
California. 14 Mortgage Loans, representing approximately 11.91% of the 
Initial Pool Balance, are secured by liens on Mortgaged Properties located in 
the State of New York. 11 Mortgage Loans, representing approximately 11.18% 
of the Initial Pool Balance, are secured by liens on Mortgaged Properties 
located in the Commonwealth of Massachusetts. Other jurisdictions also 
represent significant percentages of the Initial Pool Balance, as set forth 
in the tables under "Description of the Mortgage Pool--Additional Mortgage 
Loan Information." In general, such concentrations increase the exposure of 
the Mortgage Pool to any adverse economic or other developments or acts of 
nature (which may result in uninsured losses) that may occur in California, 
New York, Massachusetts and such other jurisdictions. For example, in recent 
periods, several regions of the United States have experienced significant 
downturns in the market value of real estate. Therefore, to the extent that 
general economic or other relevant conditions in states or regions in which 
concentrations of Mortgaged Properties securing significant portions of the 
aggregate principal balance of the Mortgage Loans are located decline and 
result in a decrease in commercial property, housing or consumer demand in 
the region, the income from and market value of the Mortgaged Properties may 
be adversely affected. 

INCREASED RISK OF LOSS ASSOCIATED WITH 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 of the Mortgage 
Loans. The largest Mortgage Loan in the Trust Fund (identified as Loan Number 
3 on Annex A hereto) has a Cut-off Date Balance of approximately $25,685,110, 
representing approximately 3.16% of the Initial Pool Balance. The 10 largest 
Mortgage Loans have Cut-off Date Balances that represent, in the aggregate, 
approximately 22.74% of the Initial Pool Balance. See the table entitled "Ten 
Largest Mortgage Loans" under "Description of the Mortgage Pool--Additional 
Mortgage Loan Information" herein. In general, concentrations of 
larger-than-average balances in a mortgage pool 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 was more evenly distributed. 

   Certain groups of the Mortgage Loans have been made to the same borrower 
or related borrowers and each such group of Mortgage Loans made to the same 
borrower or related borrowers represents less than 5% of the Initial Pool 
Balance. For more information with respect to the Mortgage Loans with such 
concentrations, see Annex A attached hereto. 3 groups of Mortgage Loans are 
cross-collateralized and cross-defaulted within the related group of Mortgage 
Loans. One such group of 3 Mortgage Loans, representing approximately 0.62% 
of the Initial Pool Balance, has 3 affiliated borrowers, one such group of 3 
Mortgage Loans, representing approximately 2.05% of the Initial Pool Balance, 
are Mortgage Loans made to the same borrower, and the other such group of 2 
Mortgage Loans, representing approximately 0.27% of the Initial Pool Balance, 
are to affiliated borrowers. In addition, 3 Mortgage Loans, representing 
approximately 4.62% of the Initial Pool Balance are secured by more than one 
Mortgaged Property. 

   Concentration of related borrowers in a mortgage pool can pose increased 
risks. Mortgaged Properties that are owned by a group of related borrowers 
are likely to have common management. If a mortgage pool has a concentration 
of mortgage loans secured by properties owned by a group of related borrowers 
having common property management, financial or other difficulties 
experienced by the property manager would have a greater impact on the 
mortgage pool than would be the case if the properties did not have common 
management. In addition, a financial failure or bankruptcy filing involving 
an affiliate of a group of affiliated borrowers, such as a common general 
partner or the owner of a common general partner, would have a greater impact 
on the Mortgage Pool than a financial failure or bankruptcy filing involving 
only one borrower. Nonetheless, the filing of a bankruptcy petition should 

                                     S-27
<PAGE>
not invalidate the first lien position held by the Trustee on the related 
Mortgaged Property, and the Servicer is required to make Advances through 
liquidation unless the Servicer determines that such Advances will not be 
recoverable. See "Description of the Certificates--Advances" herein. In 
addition, although the borrowers with respect to certain Mortgage Loans are 
not special purpose entities, the terms of the Mortgage Loans generally 
require that the borrowers be single-purpose entities and, in most cases, 
such borrowers' organizational documents or the terms of the Mortgage Loans 
limit their activities to the ownership of only the related Mortgaged 
Property and limit the borrowers' ability to incur additional indebtedness. 
However, there can be no assurance that such borrowers will comply with such 
requirements. Further, in many cases such borrowers are not required to 
observe all covenants and conditions which typically are required in order 
for such borrowers to be viewed under standard rating agency criteria as 
"special purpose entities." See "Certain Legal Aspects of Mortgage 
Loans--Bankruptcy Laws" in the Prospectus. 

LIMITATIONS ON ENFORCEABILITY OF CROSS-COLLATERALIZATION 

   As described above, 3 groups of the Mortgage Loans, representing in the 
aggregate approximately 2.94% of the Initial Pool Balance, are 
cross-collateralized with other Mortgage Loans. These arrangements seek to 
reduce the risk that the inability of a Mortgaged Property securing each such 
Mortgage Loan to generate net operating income sufficient to pay debt service 
will result in defaults and ultimate losses. 

   Cross-collateralization arrangements involving more than one borrower 
could be challenged as a fraudulent conveyance by creditors of a borrower or 
by the representative of the bankruptcy estate of a borrower, if a borrower 
were to become a debtor in a bankruptcy case. Generally, under federal and 
most state fraudulent conveyance statutes, the incurring of an obligation or 
the transfer of property by a person will be subject to avoidance under 
certain circumstances if the person did not receive fair consideration or 
reasonably equivalent value in exchange for such obligation or transfer and 
(i) was insolvent or was rendered insolvent by such obligation or transfer, 
(ii) was engaged in business or a transaction, or was about to engage in 
business or a transaction, for which any property remaining with the person 
was an unreasonably small capital or (iii) intended to, or believed that it 
would, incur debts that would be beyond the person's ability to pay as such 
debts matured. Accordingly, a lien granted by a borrower to secure repayment 
of another borrower's Mortgage Loan could be avoided if a court were to 
determine that (i) such borrower was insolvent at the time of granting the 
lien, was rendered insolvent by the granting of the lien, or was left with 
inadequate capital, or was not able to pay its debts as they matured and (ii) 
the borrower did not, when it allowed its Mortgaged Property to be encumbered 
by a lien securing the entire indebtedness represented by the other Mortgage 
Loan, receive fair consideration or reasonably equivalent value for pledging 
such Mortgaged Property for the equal benefit of the other borrower. 

OTHER FINANCING AND ADDITIONAL DEBT 

   With respect to 21 Mortgage Loans, representing approximately 7.69% of the 
Initial Pool Balance, each borrower has secured and/or unsecured debt 
("Additional Debt") in addition to the debt owed under the Mortgage Loan. 
With respect to 20 of such Mortgage Loans, representing approximately 7.42% 
of the Initial Pool Balance, such Additional Debt is payable to an affiliate 
of such borrower ("Affiliate Debt"). Each holder of Affiliate Debt has 
executed a subordination agreement pursuant to which such holder of Affiliate 
Debt has agreed to subordinate such Affiliate Debt to the applicable Mortgage 
Loan and has agreed that such Affiliate Debt will only be payable to the 
extent of the applicable borrower's excess available cash flow at any time. 
In addition, with respect to 8 of the Mortgage Loans, representing 
approximately 6.81% of the Initial Pool Balance, the related borrower does 
not currently owe any Additional Debt, but the terms of the Mortgage Loans 
would allow the related borrowers to incur Additional Debt under certain 
circumstances. With respect to 1 Mortgage Loan sold to the Depositor by 
PWRES, representing approximately 0.27% of the Initial Pool Balance, the 
related borrower has Additional Debt which is payable to an unaffiliated 
third party. The holder of such Additional Debt has 

                                     S-28
<PAGE>
executed a subordination agreement which provides that the subordinated lender
may not take any enforcement action with respect to such Additional Debt
without the consent of the senior lender. See "Description of the Mortgage
Pool--General" herein and "Certain Legal Aspects of Mortgage
Loans--Subordinate Financing" in the Prospectus.

   Except for the existing Additional Debt described above, the Mortgage 
Loans generally prohibit borrowers from incurring any debt that is secured by 
the related Mortgaged Properties. The Mortgage Loans do, however, generally 
permit the related borrowers to incur unsecured indebtedness in limited 
circumstances for the purchase of certain items used in the ordinary course 
of business, such as equipment and in the case of certain of the Mortgage 
Loans, limited amounts of secured (but not by the related Mortgaged 
Properties) or unsecured debt is permitted for other purposes. The existence 
of such other indebtedness could adversely affect the financial viability of 
the related borrowers or the security interest of the lender in the equipment 
or other assets acquired through such financing or could complicate 
bankruptcy proceedings and delay foreclosure on the Mortgaged Property. See 
"Certain Legal Aspects of the Mortgage Loans--Subordinate Financing" in the 
Prospectus. 

RISKS ASSOCIATED WITH BALLOON PAYMENTS AND ARD LOANS 

   156 of the Mortgage Loans, representing approximately 88.01% of the 
Initial Pool Balance, do not fully amortize over their respective term to 
maturity and will have substantial payments of principal ("Balloon Payments") 
due at maturity unless previously prepaid. In addition, 5 of the Mortgage 
Loans ("ARD Loans"), representing approximately 8.09% of the Initial Pool 
Balance, have Anticipated Repayment Dates, and have substantial scheduled 
principal balances as of such date. Loans that require Balloon Payments 
involve a greater risk to the lender than fully 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 at a price sufficient to permit the borrower to make the Balloon 
Payment. Similarly, the ability of a borrower to repay an ARD Loan on the 
Anticipated Repayment Date will depend on its ability to either refinance the 
Mortgage Loan or to sell the related Mortgaged Property. The ability of a 
borrower to accomplish either of these goals will be affected by all of the 
factors described above and below affecting property value and cash flow, as 
well as a number of other factors at the time of attempted sale or 
refinancing, including the level of available mortgage rates, prevailing 
economic conditions and the availability of credit for multifamily or 
commercial properties (as the case may be) generally. 

RISKS ASSOCIATED WITH COMMERCIAL AND MULTIFAMILY LENDING GENERALLY 

   The Mortgage Loans are secured by anchored and unanchored retail 
properties, multifamily properties, office buildings, industrial properties, 
hotels, mobile home community properties and congregate care facilities. The 
repayment of loans secured by commercial or multifamily properties is 
typically dependent upon the successful operation of the related real estate 
project, the businesses operated by the tenants and the creditworthiness of 
such tenants. Even the liquidation value of a commercial or multifamily 
residential property is determined more by capitalization of the property's 
cash flow than any absolute value of buildings and improvements thereon. 
Lenders typically look to the debt service coverage ratio (that is the ratio 
of net cash flow to debt service) of a loan secured by income-producing 
property as an important measure of the risk of default on such a loan. 
Commercial and multifamily lending also typically involves larger loans to a 
single obligor than one-to-four-family residential lending. 

   Commercial and multifamily property values and cash flows are subject to 
volatility and may be insufficient to cover debt service on the related 
Mortgage Loans at any given time. The volatility of property values and cash 
flows depends upon a number of factors, including (i) the volatility of 
property revenue, and (ii) the property's "operating leverage," which 
generally refers to (a) the percentage of total property operating expenses 
in relation to property revenue, (b) the breakdown of property operating 
expenses between those that are fixed and those that vary with revenue or 
occupancy and (c) the level of capital expenditures required to maintain the 
property and retain or replace tenants. The net operating income and value of 
the Mortgaged Properties may be adversely affected by a number of factors, 

                                     S-29
<PAGE>
including but not limited to, national, regional and local economic
conditions; local real estate conditions; changes or continued weakness in
specific industry segments; perceptions by prospective tenants and, in the
case of retail properties, retailers and shoppers, of the safety, convenience,
services and attractiveness of the property; the willingness and ability of
the property's owner to provide capable management and adequate maintenance;
demographic factors; retroactive changes to building or similar codes;
increases in operating expenses (such as energy costs); the number of tenants
or, if applicable, the diversity of types of business operated by such
tenants; and laws regulating the maximum rent permitted to be charged to a
residential tenant. Properties with short-term, less creditworthy revenue
sources and/or relatively high operating leverage can be expected to have more
volatile cash flows than properties with medium to long-term tenant
commitments from creditworthy tenants and/or relatively low operating
leverage. A decline in the real estate market, in the financial condition of a
major tenant or a general decline in the local or national economy will tend
to have a more immediate effect on the net operating income of such properties
and may lead to higher rates of delinquency or defaults. Historical operating
results of the Mortgaged Properties may not be comparable to future operating
results.

   If, during the terms of the Mortgage Loans, competing properties of a 
similar type are built in the areas where the Mortgaged Properties are 
located or similar properties in the vicinity of the Mortgaged Properties are 
substantially updated and refurbished, the value and net operating income of 
such Mortgaged Properties could be reduced. There is no assurance that the 
value of any Mortgaged Property during the term of the related Mortgage Loan 
will equal or exceed the appraised value determined in connection with the 
origination of such Mortgage Loan. 

   Additionally, some of the Mortgaged Properties may not readily be 
converted to alternative uses if such Mortgaged Properties were to become 
unprofitable due to competition, age of the improvements, decreased demand or 
other factors. Thus, if the operation of any such Mortgaged Properties 
becomes unprofitable such that the borrower becomes unable to meet its 
obligations on the related loan, the liquidation value of any such Mortgaged 
Property may be substantially less, relative to the amount owing on the 
related loan, than would be the case if such Mortgaged Property were readily 
adaptable to other uses. 

DEPENDENCE ON TENANTS 

   The borrower under a mortgage loan secured by an income-producing property 
generally relies on periodic lease or rental payments from tenants to pay for 
maintenance and other operating expenses of the building, to fund capital 
improvements and to service the mortgage loan and any other debt or 
obligations it may have outstanding. There can be no guaranty that tenants 
will renew leases upon expiration or, in the case of a commercial tenant, 
that it will continue operations throughout the term of its lease. The income 
of borrowers under the Mortgage Loans would be adversely affected if tenants 
were unable to pay rent or if space was unable to be rented on favorable 
terms or at all. In addition, upon reletting or renewing existing leases, the 
borrower under a Mortgage Loan secured by commercial properties will likely 
be required to pay leasing commissions and tenant improvement costs which may 
adversely affect cash flow from the Mortgaged Property. There can be no 
assurances whether, or to what extent, economic, legal or social factors will 
affect future rental or repayment patterns. 

BORROWER DEFAULT; NONRECOURSE MORTGAGE LOANS 

   The Mortgage Loans are not insured or guaranteed by any governmental 
entity, by any private mortgage insurer, or by the Depositor, any Mortgage 
Loan Seller, the Servicer, the Special Servicer, the Trustee, the 
Underwriters or any of their respective affiliates. 

   Each Mortgage Loan is generally a nonrecourse loan as to which, in the 
event of a default under such Mortgage Loan, recourse generally may be had 
only against the specific properties and other assets that have been pledged 
to secure the Mortgage Loan. See "Description of the Mortgage Pool" herein. 
Consequently, payment on each Mortgage Loan prior to maturity is dependent 
primarily on the sufficiency of the net cash flow of the related Mortgaged 
Property, and at maturity (whether at scheduled maturity (or in the case of 
ARD Loans, Anticipated Repayment Date) or, in the event of a default under 

                                     S-30
<PAGE>
the related Mortgage Loan, upon the acceleration of such maturity), upon the 
then market value of the related Mortgaged Property (taking into account any 
adverse effect of a foreclosure proceeding on the market value of the 
Mortgaged Property) or the ability of the related borrower to refinance the 
Mortgaged Property. Approximately 93.91% of the Mortgage Loans by Initial 
Pool Balance were originated within 12 months prior to the Cut-off Date. 
Consequently, such Mortgage Loans do not have as long standing a payment 
history as Mortgage Loans originated on earlier dates. 

RISKS PARTICULAR TO RETAIL PROPERTIES 

   57 of the Mortgage Loans, representing approximately 34.86% of the Initial 
Pool Balance, are secured by retail properties. See the table entitled 
"Property Type Concentrations" under "Description of the Mortgage 
Pool--Additional Mortgage Loan Information" herein. Significant factors 
determining the value of retail properties are the quality of the tenants as 
well as fundamental aspects of real estate such as location and market 
demographics. The correlation between the success of tenant businesses and 
property value is more direct with respect to retail properties than other 
types of commercial property because a component of the total rent paid by 
retail tenants may be tied to a percentage of gross sales. Whether a retail 
property is "anchored" or "unanchored" by a large retail tenant is also an 
important distinction. Retail properties that are anchored have traditionally 
been perceived to be less risky. While there is no strict definition of an 
anchor, it is generally understood that a retail anchor tenant is 
proportionately larger in size and is vital in attracting customers to the 
retail property, whether or not such retail anchor is located on the related 
Mortgaged Property. 32 of the Mortgage Loans, representing approximately 
26.72% of the Initial Pool Balance, are secured by retail properties which 
are "anchored" and 18 of the Mortgage Loans representing approximately 5.11% 
of the Initial Pool Balance, are secured by retail properties which are 
"unanchored." Furthermore, the correlation between the success of tenant 
businesses and property value is increased when the property is a single 
tenant property. 7 of the Mortgage Loans, representing approximately 3.03% of 
the Initial Pool Balance, are secured by retail properties which are single 
tenant properties, of which 3 of such Mortgage Loans, representing 
approximately 1.77% of the Initial Pool Balance, are Credit Lease Loans. 

   Unlike office or hotel properties, retail properties also face competition 
from sources outside a given real estate market. Catalogue retailers, home 
shopping networks, the Internet, telemarketing and outlet centers all compete 
with more traditional retail properties for consumer dollars. Continued 
growth of these alternative retail outlets (which are often characterized by 
lower operating costs) could adversely affect the rents collectible at the 
retail properties included in the Mortgage Pool. 

RISKS PARTICULAR TO MULTIFAMILY PROPERTIES 

   65 of the Mortgage Loans, representing approximately 28.92% of the Initial 
Pool Balance, are secured by multifamily properties. See the table entitled 
"Property Type Concentrations" under "Description of the Mortgage 
Pool--Additional Mortgage Loan Information" herein. 

   The successful operation of a multifamily property will depend on, among 
other factors, its reputation, the ability of management to provide adequate 
maintenance and insurance, and the types of services it provides. In some 
cases, that operation may be affected by circumstances outside the control of 
the borrower or lender, such as the deterioration of the surrounding 
neighborhood, the development of competitive projects, the imposition of rent 
control or changes in tax laws. All of these conditions and events may 
increase the possibility that a borrower may be unable to meet its obligation 
under its Mortgage Loan. 

   Certain states regulate the relationship of landlord and its tenants. 
Commonly, these laws require a written lease, good cause for eviction and 
disclosure of fees, while prohibiting unreasonable rules and retaliatory 
evictions. Apartment building owners have been the subject of suits under 
state "Unfair and Deceptive Practices Acts" and other general consumer 
protection statutes for coercive, abusive or unconscionable leasing and sales 
practices. A few states offer more significant protection. For example, there 
are provisions that limit the basis on which a landlord may terminate a 
tenancy or increase its rent or prohibit a landlord from terminating a 
tenancy solely by reason of the sale of the building. 

                                     S-31
<PAGE>
    In addition to state regulation of the landlord-tenant relationship, 
numerous counties and municipalities impose rent control or rent 
stabilization regulations on apartment buildings. These ordinances may limit 
rent increases to fixed percentages, to percentages of increases in the 
consumer price index, to increases set or approved by a governmental agency, 
or to increases determined through mediation or binding arbitration. In many 
cases, the rent control or rent stabilization laws do not permit vacancy 
decontrol or destabilization. Any limitations on a borrower's ability to 
raise property rents may impair such borrower's ability to repay its Mortgage 
Loan from its net cash flow or the proceeds of a sale or refinancing of the 
related Mortgaged Property. 

RISKS PARTICULAR TO OFFICE PROPERTIES 

   19 of the Mortgage Loans, representing approximately 18.02% of the Initial 
Pool Balance, are secured by office properties. See the table entitled 
"Property Type Concentrations" under "Description of the Mortgage 
Pool--Additional Mortgage Loan Information" herein. Significant factors 
determining the value of office properties are the quality of the tenants in 
the building, the physical attributes of the building in relation to 
competing buildings and the strength and stability of the market area as a 
desirable business location. Office properties may be adversely affected if 
there is an economic decline in the business operated by the tenants. The 
risk of such an adverse effect is increased if revenue is dependent on a 
single tenant or if there is a significant concentration of tenants in a 
particular business or industry. 

RISKS PARTICULAR TO HOTEL PROPERTIES 

   10 of the Mortgage Loans, representing approximately 9.66% of the Initial 
Pool Balance, are secured by properties improved by full service hotels or 
limited service hotels. See the table entitled "Property Type Concentrations" 
under "Description of the Mortgage Pool--Additional Mortgage Loan 
Information" herein. 

   Various factors, including location, quality and franchise affiliation 
affect the economic performance of a hotel. Adverse economic conditions, 
either local, regional or national, may limit the amount that can be charged 
for a room and may result in a reduction in occupancy levels. To meet 
competition in the industry and to maintain economic values, continuing 
expenditures must be made for modernizing, refurbishing, and maintaining 
existing facilities prior to the expiration of their anticipated useful 
lives. Because hotel rooms generally are rented for short periods of time, 
hotels tend to respond more quickly to adverse economic conditions and 
competition than do other commercial properties. Furthermore, the financial 
strength and capabilities of the owner and operator of a hotel may have a 
substantial impact on such hotel's quality of service and economic 
performance. Additionally, the hotel and lodging industry is generally 
seasonal in nature and this seasonality can be expected to cause periodic 
fluctuations in room and other revenues, occupancy levels, room rates and 
operating expenses. 

   8 of the Mortgage Loans, representing approximately 5.42% of the Initial 
Pool Balance, are secured by properties improved by hotels which are 
franchisees of national hotel chains. Additionally, 1 Mortgage Loan 
(identified as Loan Number 93 on Annex A hereto), representing approximately 
2.33% of the Initial Pool Balance, is secured in part by a hotel which is a 
franchisee of a national hotel chain. The viability of any such franchised 
hotel property depends in part on the continued existence and financial 
strength of the franchisor, the public perception of the franchise service 
mark and the duration of the franchise license agreements. The 
transferability of franchise license agreements may be restricted and, in the 
event of a foreclosure on any such hotel property, the mortgagee may not have 
the right to use the franchise license without the franchisor's consent. 
Conversely, a lender may be unable to remove a franchiser that it desires to 
replace following a foreclosure. Further, in the event of a foreclosure on a 
hotel property, it is unlikely that the Trustee (or Servicer or Special 
Servicer) or purchaser of such hotel property would be entitled to the rights 
under any liquor license for such hotel property and such party would be 
required to apply in its own right for such license or licenses. There can be 
no assurance that a new license could be obtained or that it could be 
obtained promptly. Additionally, 1 of the Mortgage Loans, representing 
approximately 1.37% of the Initial Pool Balance, is expected to terminate its 
national franchise by January 1998. However, the related borrower has posted 
an irrevocable letter of credit for $250,000 as additional collateral to be 
drawn if the related Mortgaged Property does not maintain a required debt 

                                     S-32
<PAGE>
service coverage ratio after the transition period (two years from the 
termination of the franchise agreement). 2 of the Mortgage Loans secured by 
hotel properties, representing approximately 4.24% of the Initial Pool 
Balance, are unaffiliated with any national hotel chains. 

RISKS PARTICULAR TO INDUSTRIAL PROPERTIES 

   12 of the Mortgage Loans, representing approximately 7.45% of the Initial 
Pool Balance, are secured by industrial properties. See the table entitled 
"Property Type Concentrations" under "Description of the Mortgage 
Pool--Additional Mortgage Loan Information" herein. Significant factors 
determining the value of industrial properties are the quality of tenants, 
building design and adaptability and the location of the property. Concerns 
about the quality of tenants, particularly major tenants, are similar in both 
office properties and industrial properties, although industrial properties 
are more frequently dependent on a single tenant. 

   Industrial properties may be adversely affected by reduced demand for 
industrial space occasioned by a decline in a particular industry segment 
(for example, a decline in defense spending), and a particular industrial or 
warehouse property that suited the needs of its original tenant may be 
difficult to relet to another tenant or may become functionally obsolete 
relative to newer properties. 

   Aspects of building site design and adaptability affect the value of an 
industrial property. Site characteristics which are valuable to an industrial 
property include high clear heights, wide column spacing, a large number of 
bays and large bay depths, divisibility, large minimum truck turning radii 
and overall functionality and accessibility. 

   Location is also important because an industrial property requires the 
availability of labor sources, proximity to supply sources and customers and 
accessibility to rail lines, major roadways and other distribution channels. 

MANAGEMENT 

   Each Mortgaged Property is managed by a property manager (which generally 
is an affiliate of the borrower) or by the borrower itself. The successful 
operation of a real estate project is largely dependent on the performance 
and viability of the management of such project. The property manager is 
responsible for responding to changes in the local market, planning and 
implementing the rental structure, including establishing levels of rent 
payments and advising the borrowers so that maintenance and capital 
improvements can be carried out in a timely fashion. There is no assurance 
regarding the performance of any operators, leasing agents and/or managers or 
persons who may become operators and/or managers upon the expiration or 
termination of management agreements or following any default or foreclosure 
under a Mortgage Loan. In addition, generally the property managers are 
operating companies and unlike limited purpose entities, may not be 
restricted from incurring debt and other liabilities in the ordinary course 
of business or otherwise. There can be no assurance that the property 
managers will at all times be in a financial condition to continue to fulfill 
their management responsibilities under the related management agreements 
throughout the terms thereof. 

RISKS RELATING TO LACK OF CERTIFICATEHOLDER CONTROL OVER TRUST FUND 

   Certificateholders generally do not have a right to vote, except with 
respect to required consents to certain amendments to the Pooling and 
Servicing Agreement and, in certain cases, to replace parties to the Pooling 
and Servicing Agreement. Furthermore, Certificateholders will generally not 
have the right to make decisions with respect to the administration of the 
Trust Fund, except for the right of the Controlling Class to replace the 
Special Servicer and the right of the Directing Certificateholder to object 
to any Asset Status Report. See "Servicing of the Mortgage Loans--General", 
and "--Replacement of the Special Servicer" herein. Such decisions are 
generally made, subject to the express terms of the Pooling and Servicing 
Agreement, by the Servicer, the Trustee or the Special Servicer, as 
applicable. Any decision made by one of those parties in respect of the Trust 
Fund, even if made in the best interests of the Certificateholders (as 
determined by such party in its good faith and reasonable judgment), may be 
contrary to the decision that would have been made by the holders of any 
particular Class or Classes of Offered Certificates and may negatively affect 
the interests of such holders. 

                                     S-33
<PAGE>
SPECIAL SERVICER MAY PURCHASE CERTIFICATES 

   It is anticipated, but no assurance can be given, that the Special 
Servicer, or an affiliate thereof, will purchase a portion of the Class J 
Certificates. Such a purchase by the Special Servicer could cause a conflict 
between such entity's duties pursuant to the Pooling and Servicing Agreement 
and its interest as a holder of a Certificate. However, the Pooling and 
Servicing Agreement provides that the Mortgage Loans shall be administered in 
accordance with the Servicing Standards without regard to ownership of any 
Certificate by the Servicer, the Special Servicer or any affiliate thereof. 
See "Servicing of the Mortgage Loans--General" herein. 

YIELD RISK ASSOCIATED WITH CHANGES IN CONCENTRATIONS 

   To the extent payments in respect of principal (including any principal 
prepayments, liquidations and the principal portion of the repurchase prices 
of any Mortgage Loans repurchased due to breaches of representations) are 
received with respect to the Mortgage Loans, the remaining Mortgage Loans as 
a group may exhibit increased concentration with respect to the type of 
properties, property characteristics, number of borrowers and affiliated 
borrowers or geographic location. PWRES has been approached by an affiliate 
of the borrower with respect to some or all of the Mortgage Loans whose 
borrower designation is indicated as "Hall" on Annex A hereto, representing 
approximately 4.32% of the Initial Pool Balance, to act as a financial 
advisor in connection with the potential sale of the related Mortgaged 
Properties. Although there can be no assurance that any such sale will take 
place, any such sale could (absent an assumption of such Mortgage Loans) 
result in the prepayment of such Mortgage Loans. Because unscheduled 
collections of principal on the Mortgage Loans are payable first on the 
Classes of Class A Certificates (in order of numerical designation until 
paid) and then on the other Classes of Certificates (other than the Class X 
Certificates) in order of alphabetical designation, the more subordinate 
Classes of Certificates are relatively more likely to be exposed to any risks 
associated with changes in concentrations of loan or property 
characteristics. 

SUBORDINATION OF SUBORDINATE OFFERED CERTIFICATES 

   As and to the extent described herein, the rights of the holders of the 
Subordinate Offered Certificates to receive distributions of amounts 
collected or advanced on or in respect of the Mortgage Loans will be 
subordinated to those of the holders of the Senior Certificates. Furthermore, 
the rights of the holders of the Class E Certificates to receive 
distributions of amounts collected or advanced on or in respect of the 
Mortgage Loans will also be subordinated to those of the holders of the Class 
D, Class C and Class B Certificates, the rights of the holders of the Class D 
Certificates will also be subordinated to those of the holders of the Class C 
and Class B Certificates, and the rights of the holders of the Class C 
Certificates will also be subordinated to those of the holders of the Class B 
Certificates. See "Description of the Certificates--Distributions--Priority" 
and "--Subordination; Allocation of Collateral Support Deficit" herein. 

POTENTIAL LIABILITY TO THE TRUST FUND RELATING TO A MATERIALLY ADVERSE 
ENVIRONMENTAL CONDITION 

   An environmental site assessment was performed at each of the Mortgaged 
Properties during the 12-month period prior to the date of origination or 
acquisition of the related Mortgage Loan. Except as indicated below, no such 
environmental assessment revealed any material adverse environmental 
condition or circumstance at any Mortgaged Property which has not been 
remediated as of the Cut-off Date. In certain cases, the environmental 
consultant identified a condition or circumstance (i) which was remediated or 
an escrow for such remediation was established and/or (ii) for which the 
consultant recommended an operations and maintenance plan or periodic 
monitoring of nearby properties, which recommendations are consistent with 
industrywide practices. With respect to 1 Mortgage Loan sold to the Depositor 
by Bear Stearns, representing approximately 1.23% of the Initial Pool 
Balance, remediation of soil and ground water contamination on the related 
Mortgaged Properties is under way in accordance with a plan approved by a 
court of competent jurisdiction and the appropriate governmental agency and 
the originator of such Mortgage Loans required an amount substantially in 
excess of the estimated cost of remediation to be escrowed prior to closing. 
With respect to 1 Mortgage Loan sold to the Depositor 

                                     S-34
<PAGE>
by Bear Stearns, representing approximately 0.69% of the Initial Pool Balance,
the related Mortgaged Property (i) is part of a site that has been listed on
the National Priorities List of Superfund sites and (ii) contains soil
contamination for which a plan of remediation has been submitted for
government approval and in which a party other than the borrower is obligated
to complete such remediation. The borrower with respect to such Mortgage Loan
has been indemnified by the the tenant under the master lease for such
Mortgaged Property, Stainless Steel Products, Inc. ("SSP") (a subsidiary of
Zimmerman Holdings, Inc., which has guaranteed SSP's indemnity obligations),
against any damages to the borrower arising from claims related to the
compliance with any law, regulation or governmental agreement affecting the
related Mortgaged Property. There can be no assurance that SSP or Zimmerman
Holdings, Inc. will perform its obligations under such indemnity. With respect
to 1 Mortgage Loan sold to the Depositor by Bear Stearns representing 1.86% of
the Initial Pool Balance, monitoring of soil and ground water contamination on
the related Mortgaged Property is required and environmental insurance is in
place in an amount substantially in excess of the estimated cost of potential
remediation. With respect to 1 Mortgage Loan sold to the Depositor by Chase,
representing approximately 1.37% of the Initial Pool Balance, the related site
assessment identified an above ground storage tank and an underground storage
tank on the related Mortgaged Property, for which remediation was recommended.
The borrower executed an undertaking at closing requiring it to provide
evidence to the lender that such remediation was performed.

   The Pooling and Servicing Agreement requires that the Special Servicer 
obtain an environmental site assessment of a Mortgaged Property securing a 
defaulted Mortgage Loan 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. See "Servicing of the Mortgage Loans--Realization Upon 
Defaulted Mortgage Loans" herein and "Risk Factors--Environmental Risks" and 
"Certain Legal Aspects of Mortgage Loans--Environmental Risks" in the 
Prospectus. 

TAX CONSIDERATIONS RELATED TO FORECLOSURE 

   If the Trust Fund were to acquire a Mortgaged Property subsequent to a 
default on the related Mortgage Loan pursuant to a foreclosure or deed in 
lieu of foreclosure, the Special Servicer would be required to retain an 
independent contractor to operate and manage the Mortgaged Property. Any net 
income from such operation and management, other than qualifying "rents from 
real property," or any rental income based on the net profits of a tenant or 
sub-tenant or allocable to a service that is non-customary in the area and 
for the type of building involved, will subject the Trust Fund to federal 
(and possibly state or local) tax on such income at the highest marginal 
corporate tax rate (currently 35%), thereby reducing net proceeds available 
for distribution to Certificateholders. The Trust Fund will generally be 
permitted to receive such taxable "net income from foreclosure property" if 
the Special Servicer determines that the net after-tax recovery to the Trust 
Fund would be greater than if such REO Property were leased to a third party 
at a fixed rental so as to produce qualifying "rents from real property" or 
such property could not reasonably be so leased. 

NO EARTHQUAKE INSURANCE 

   20 Mortgage Loans, representing approximately 14.43% of the Initial Pool 
Balance are located in California. Only 1 of the Mortgaged Properties, 
securing a Mortgage Loan which represents approximately 0.63% of the Initial 
Pool Balance, is insured against losses resulting from an earthquake. No 
other Mortgaged Property is insured for any loss resulting from an 
earthquake. 

ZONING COMPLIANCE 

   Due to changes in applicable building and zoning ordinances and codes 
("Zoning Laws") affecting certain of the Mortgaged Properties which have come 
into effect after the construction of improvements 

                                     S-35
<PAGE>
on such Mortgaged Properties and for other reasons, certain improvements may
not comply fully with current Zoning Laws, including density, use, parking and
setback requirements, but in certain cases qualify as permitted non-conforming
uses. Such changes may limit the ability of the borrower to rebuild the
premises "as is" in the event of a substantial casualty loss with respect
thereto and may adversely affect the ability of the borrower to meet its
Mortgage Loan obligations from cash flow.

LITIGATION 

   There may be legal proceedings pending and, from time to time, threatened 
against the borrowers and their affiliates relating to the business of or 
arising out of the ordinary course of business of the borrowers and their 
affiliates. There can be no assurance that such litigation will not have a 
material adverse effect on the performance of the related Mortgage Properties 
and, thus, the distributions to Certificateholders. 



















                                     S-36
<PAGE>
                       DESCRIPTION OF THE MORTGAGE POOL 

GENERAL 

   All percentages of the Mortgage Loans and Mortgaged Properties, or of any 
specified group of Mortgage Loans and Mortgaged Properties, referred to 
herein without further description are approximate percentages by Initial 
Pool Balance. The Trust Fund will consist primarily of 100 commercial, 65 
multifamily and 2 mobile home community Mortgage Loans with an Initial Pool 
Balance of approximately $813,992,373. 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 (i) on a fee simple estate in one or more commercial, 
multifamily or mobile home community properties, (ii) with respect to 2 
Mortgage Loans, representing approximately 1.62% of the Initial Pool Balance, 
the fee simple estate and a leasehold estate in a commercial property, or 
(iii) with respect to 4 Mortgage Loans, representing approximately 2.24% of 
the Initial Pool Balance, a leasehold estate in a commercial or multifamily 
property (each, a "Mortgaged Property"). The term of any ground lease 
securing any Mortgage Loan, in whole or in part, that is not also secured by 
the related fee interest, extends at least 10 years beyond the stated 
maturity of such Mortgage Loan (including extensions at the lender's option). 
The "Cut-off Date Balance" of any Mortgage Loan is the unpaid principal 
balance thereof as of the Cut-off Date, after application of all payments due 
on or before such date, whether or not received. 

   On or prior to the Closing Date, the Depositor will acquire the Mortgage 
Loans from the Mortgage Loan Sellers pursuant to the Purchase Agreements and 
will thereupon assign its interests in the Mortgage Loans, without recourse, 
to the Trustee for the benefit of the Certificateholders. See "--The Mortgage 
Loan Sellers" below and "Description of the Pooling Agreements--Assignment of 
Mortgage Loans; Repurchases" in the Prospectus. For purposes of the 
Prospectus, each Mortgage Loan Seller constitutes a Mortgage Asset Seller. 

   8 Mortgage Loans, representing approximately 6.09% of the Initial Pool 
Balance, were originated in the period between December 1993 and March 1996. 
The remaining 159 Mortgage Loans, representing approximately 93.91% of the 
Initial Pool Balance, were originated during the period between December 1996 
and November 1997. 41 of the Mortgage Loans, which represent approximately 
37.87% of the Initial Pool Balance, are being sold to the Depositor by Chase, 
54 of the Mortgage Loans, which represent approximately 35.25% of the Initial 
Pool Balance, are being sold to the Depositor by Bear Stearns, 37 of the 
Mortgage Loans, which represent approximately 14.47% of the Initial Pool 
Balance, are being sold to the Depositor by RFMSI and 35 of the Mortgage 
Loans, which represent approximately 12.42% of the Initial Pool Balance, are 
being sold to the Depositor by PWRES. 

   The Mortgage Loans are not insured or guaranteed by any Mortgage Loan 
Seller, 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 
nonrecourse loans as to which recourse in the case of default will be limited 
to the specific property and such other assets, if any, pledged to secure a 
Mortgage Loan. 

   With respect to 21 Mortgage Loans, representing approximately 7.69% of the 
Initial Pool Balance, each borrower has secured and/or unsecured debt 
("Additional Debt") in addition to the debt and under the Mortgage Loan. With 
respect to 20 of such Mortgage Loans, representing approximately 7.42% of the 
Initial Pool Balance, such Additional Debt is payable to an affiliate of such 
borrower ("Affiliate Debt"). 

   The borrowers with respect to 3 of the Mortgage Loans sold by Chase to the 
Depositor, representing approximately 4.76% of the Initial Pool Balance, have 
unsecured Affiliate Debt. The aggregate amount of Affiliate Debt for all such 
borrowers equals approximately $14,210,234. For each such Mortgage Loan, the 
creditor has entered into a subordination agreement with Chase acknowledging 
that such Affiliate Debt is non-foreclosable and non-defaultable and imposing 
limits on the borrower's ability to incur any further subordinate debt. 1 of 
the Mortgage Loans sold to the Depositor by Chase, representing approximately 
2.24% of the Initial Pool Balance, permits the related borrower to incur 
additional Affiliate 

                                     S-37
<PAGE>
Debt or other Additional Debt under certain circumstances. Payments are
payable solely out of excess cash flow after monthly payments of principal and
interest have been made and any reserves required by the terms of the related
Mortgage Loans have been funded as required under the Mortgage Loan Documents.

   In addition, with respect to 17 Mortgage Loans sold by PWRES to the 
Depositor, representing approximately 2.66% of the Initial Pool Balance, each 
related borrower owes Affiliate Debt. The aggregate amount of Affiliate Debt 
for all such borrowers equals approximately $6,656,139 as of October 31, 
1997, but may increase or decrease from time to time. Each holder of such 
Affiliate Debt executed a subordination agreement pursuant to which the 
holder of such Affiliate Debt has agreed to subordinate such Affiliate Debt 
to the related Mortgage Loans and has agreed that such Affiliate Debt will 
only be payable to the extent of the related borrower's excess available cash 
flow after monthly payment of principal and interest has been made and any 
reserves required by the terms of the related Mortgage Loans have been funded 
as required under the Mortgage Loan Documents at any time. The borrower with 
respect to 1 Mortgage Loan sold to the Depositor by PWRES, representing 
approximately 0.27% of the Initial Pool Balance, has Additional Debt in the 
amount of $510,000 payable to an unaffiliated party (the "Subordinate 
Lender"). The Subordinate Lender has executed a subordination agreement 
pursuant to which the Subordinate Lender has agreed to subordinate such 
Additional Debt to the related Mortgage Loan and has agreed that such 
Additional Debt is non-foreclosable without the Servicer's consent. The terms 
of 5 additional Mortgage Loans sold by PWRES to the Depositor, representing 
approximately 4.32% of the Initial Pool Balance, permit the related borrowers 
to incur other Additional Debt which is either secured or unsecured, whether 
to an affiliate or an unaffiliated third party, provided that, in each case, 
the mortgagee consents to such debt (which consent may not be unreasonably 
withheld) and generally such borrowings are incurred in connection with the 
operations of the related Mortgaged Property. 

   The borrower with respect to 2 Mortgage Loans sold to the Depositor by 
RFMSI, representing approximately 0.25% of the Initial Pool Balance, is 
permitted to obtain Additional Debt from an affiliated Real Estate Investment 
Trust, which financing may be secured by a pledge of the partnership 
interests of the borrower. Such Real Estate Investment Trust is not permitted 
to realize on such partnership interest unless it pays to the lender a 1% 
fee. 

   Certain risks relating to additional debt are described in "Risk 
Factors--Other Financing and Additional Debt" herein and "Certain Legal 
Aspects of Mortgage Loans--Subordinate Financing" in the Prospectus. 

   Credit Lease Loans. 3 Mortgage Loans (the "Credit Lease Loans"), 
representing approximately 1.77% of the Initial Pool Balance, are backed by 
lease obligations (a "Credit Lease") of a tenant (each, a "Tenant"). Each 
Credit Lease has a primary lease term (the "Primary Term") that expires on or 
after the maturity date of the related Credit Lease Loan. The Credit Lease 
Loans are scheduled to be repaid from scheduled monthly rental payments from 
the Tenants ("Monthly Rental Payments") made over the Primary Term of the 
related Credit Lease. Certain of the Credit Leases give the related tenant 
the right to extend the term of the Credit Lease by one or more renewal 
periods after the end of the Primary Term. The amount of the Monthly Rental 
Payments payable by each Tenant is equal to or greater than the scheduled 
payment of all principal, interest and other amounts due each month on the 
related Credit Lease Loan. 

   Pursuant to the terms of the Credit Lease Assignments, each Tenant is 
obligated under the Credit Leases to make all Monthly Rental Payments and it 
is expected that the monthly payments of the related borrowers will be funded 
from such Monthly Rental Payments. Notwithstanding the foregoing, the 
borrowers remain liable for all obligations under the Credit Lease Loans 
(subject to the non-recourse provisions thereof). 

   Each mortgagor under a Credit Lease Loan has assigned to the mortgagee of 
the related Credit Lease Loan (each, a "Credit Lease Assignment"), as 
security for such mortgagor's obligations thereunder, such mortgagor's rights 
under the Credit Leases and its rights to all income and profits to be 
derived from 

                                     S-38
<PAGE>
the operation and leasing of the related property (each, a "Credit Lease
Property"), including, but not limited to, an assignment of any guarantee of
the Tenant's obligations under the Credit Lease and an assignment of the right
to receive all Monthly Rental Payments due under the Credit Leases.

   Each Credit Lease generally provides that the related Tenant must pay all 
real property taxes and assessments levied or assessed against the related 
Credit Lease Property, all charges for utility services and other operating 
expenses incurred in connection with the operation of the related Credit 
Lease Property. Each Credit Tenants obligation to reimburse the related 
borrower for common area maintenance obligations is subject to a cap on the 
maximum rate of reimbursement. Generally, each Credit Lease Loan provides 
that if the Tenant defaults beyond applicable notice and grace periods in the 
performance of any covenant or agreement of such Credit Lease (a "Credit 
Lease Default"), the mortgagee may exercise rights under the related Credit 
Lease Assignment to require the related mortgagor either (i) to terminate 
such Credit Lease or (ii) not to terminate such Credit Lease and exercise any 
of its rights thereunder. A default under a Credit Lease will constitute a 
default under the related Credit Lease Loan. 

   While each Credit Lease requires the Tenant to fulfill its payment and 
maintenance obligations during the term of the Credit Lease, in some cases 
the Tenant has not covenanted to operate the related Credit Lease Property 
for the term of the Credit Lease, and the Tenant may at any time cease actual 
operations at the Credit Lease Property, but it remains obligated to continue 
to meet all of its obligations under the Credit Lease. 

   Lease termination rights and rent abatement rights in the Credit Leases 
may be divided into two categories: (i) termination and abatement rights 
directly arising from certain defined casualties or condemnation ("Casualty 
or Condemnation Rights"), and (ii) termination and abatement rights arising 
from a borrower's default in the performance of various other obligations 
under the Credit Lease, including but not limited to remediating 
environmental conditions not caused by the Tenant, enforcement of restrictive 
covenants affecting property owned directly or indirectly by the borrower in 
the area of the Credit Lease Property and complying with laws regulating the 
Credit Lease property or common areas related to the Credit Lease Property 
("Additional Rights") and performance of common area and structural 
maintenance ("Maintenance Rights"). If the borrower defaults in the 
performance of certain obligations under the Credit Leases and the Tenant 
exercises its Additional Rights or Maintenance Rights, there could be a 
disruption in the stream of Monthly Rental Payments available to pay 
principal and interest to the Certificateholders. However, the lender has the 
right to cure any breach of the related borrower's obligations under the 
related Credit Lease. 

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

   The related Mortgage Loan Seller's underwriting guidelines with respect to 
the Credit Lease Loans are described under "Description of the Mortgage 
Pool--PWRES's Underwriting Standards" herein. 

   ARD Loans. 5 of the Mortgage Loans sold to the Depositor by Bear Stearns 
(the "ARD Loans"), representing approximately 8.09% of the Initial Pool 
Balance, provide that, if after a certain date (each, an "Anticipated 
Repayment Date"), the related borrower has not prepaid the ARD Loan in full, 
any principal outstanding on such date shall accrue interest at an increased 
interest rate (the "Revised Rate") rather than the stated Mortgage Rate (the 
"Initial Rate"). Generally, each Anticipated Repayment Date is not more than 
120 months after the first due date for the related ARD Loan. The Revised 
Rate for any ARD Loan will generally be equal to the sum of (x) the Initial 
Rate, plus (y) from 2% per annum to 5% per annum. After the Anticipated 
Repayment Date, each ARD Loan further requires that all cash flow available 
from the related Mortgaged Property after payment of the constant monthly 
payment required under the terms of the related loan documents and all 
escrows and expenses required under the related loan documents will be used 
to accelerate amortization of principal on such ARD Loan. While interest at 
the Initial Rate continues to accrue and be payable on a current basis on an 
ARD Loan after the Anticipated Repayment Date, the payment of interest at the 
excess of the Revised Rate over the Initial Rate for such ARD Loan ("Excess 
Interest") will be deferred and will be paid only after the outstanding 
principal balance of the ARD Loan has been paid in full. The foregoing 
features, to the extent applicable, are designed to increase the likelihood 
that the ARD Loan will be prepaid by the borrower on the applicable 
Anticipated Repayment Date. 

                                     S-39
<PAGE>
    1 ARD Loan, representing approximately 1.23% of the Initial Pool Balance, 
currently has a Lock Box Account in place herein, and under the terms of the 
4 other ARD Loans, representing approximately 6.87% of the Initial Pool 
Balance, commencing generally 6 or 3 months prior to the Anticipated 
Repayment Date, the Servicer will be required under the Pooling and Servicing 
Agreement to establish a Lock Box Account which shall remain in place until 
such a time as such ARD Loan has fully amortized as set forth in the related 
Mortgage Note. 

CERTAIN TERMS AND CONDITIONS OF THE MORTGAGE LOANS 

   All of the Mortgage Loans (except 1 Mortgage Loan, representing 
approximately 0.98% of the Initial Pool Balance, which provides that the 
related Due Date is the tenth day of each month) have Due Dates that occur on 
the first day of each month, and all of the Mortgage Loans (except for 2 
Mortgage Loans, representing approximately 0.79% of the Initial Pool Balance, 
which provide for grace periods of 15 days) provide for grace periods which 
do not exceed 10 days. Except as described in the succeeding two sentences, 
all prepayments, if any, on the Mortgage Loans are generally required to be 
made on a Due Date and/or to include one month's interest on the amount 
prepaid. The Mortgage Loans sold to the Depositor by RFMSI, which 
collectively represent approximately 14.47% of the Initial Pool Balance, 
permit voluntary prepayments made during either the 90-day or the 180-day 
period preceding the maturity date of such Mortgage Loans to be made on days 
other than the related Due Dates together with interest through and including 
the date of any such prepayments. Any such prepayment that occurs on a date 
other than a Due Date may result in a shortfall in the Available Distribution 
Amount for the related Distribution Date, as described herein under 
"Servicing of the Mortgage Loans--Servicing and Other Compensation and 
Payment of Expenses." All of the Mortgage Loans bear fixed interest rates. 59 
Mortgage Loans, representing approximately 36.15% of the Initial Pool 
Balance, accrue interest on the basis of the actual number of days in a 
month, assuming a 360-day year. 1 Mortgage Loan representing approximately 
0.61% of the Initial Pool Balance accrues interest on the basis of the actual 
number of days in a month, assuming a 365-day year. The remaining 107 
Mortgage Loans, representing approximately 63.24% of the Initial Pool 
Balance, accrue interest on the basis of a 30-day month, assuming a 360-day 
year. Approximately 88.01% of the Mortgage Loans provide for monthly payments 
of principal based on amortization schedules significantly longer than the 
remaining terms of such Mortgage Loans. In addition, the 5 ARD Loans, 
representing approximately 8.09% of the Initial Pool Balance, provide monthly 
payments of principal that will result in a substantial principal payment 
required at the related Anticipated Repayment Dates. Thus, such Mortgage 
Loans will have Balloon Payments due at their stated maturity dates, unless 
prepaid prior thereto. 

   Prepayment Provisions. Each Mortgage Loan restricts voluntary prepayments 
in one or more of the following ways: (i) by prohibiting any prepayments for 
a specified period of time after the date of origination of such Mortgage 
Loan (a "Lockout Period"), (ii) by requiring that any principal prepayment 
made during a specified period of time after the date of origination of such 
Mortgage Loan or, in the case of a Mortgage Loan also subject to a Lockout 
Period, after the date of expiration of such Lockout Period (a "Yield 
Maintenance Period") be accompanied by a Yield Maintenance Charge (as defined 
below) and (iii) by imposing fees or premiums generally equal to a percentage 
of the then outstanding principal balance of such Mortgage Loan ("Prepayment 
Premiums") in connection with full or partial principal prepayments for a 
specified period of time after the expiration of the related Yield 
Maintenance Period or, in the case of Mortgage Loans not subject to a Yield 
Maintenance Period, the related Lockout Period (in either case, a "Prepayment 
Premium Period"). 92 of the Mortgage Loans, representing approximately 62.41% 
of the Initial Pool Balance, specify a period of time (generally between 
three and twelve months) immediately prior to the maturity date of such 
Mortgage Loan during which there are no restrictions on voluntary 
prepayments, and 24 Mortgage Loans, representing approximately 7.09% of the 
Initial Pool Balance, require the payment of Yield Maintenance Charges until 
maturity. In the case of the remaining 51 Mortgage Loans, representing 
approximately 30.50% of the Initial Pool Balance, such Mortgage Loans are 
locked out until their respective maturity dates (or, with respect to ARD 
Loans, Anticipated Repayment Date). 

                                     S-40
<PAGE>
    The "Yield Maintenance Charge" will generally be equal to: 

     (i) with respect to Mortgage Loans sold by Chase to the Depositor: the 
    greater of (A) 1% of the entire unpaid principal balance of the Mortgage 
    Loan at the time of prepayment, and (B) the present value as of the date 
    of prepayment and calculated using the Yield Rate as the discount rate, 
    for each month, of the difference between (1) the remaining scheduled 
    monthly payments of interest that would be due on the principal being 
    prepaid at the rate per annum provided for in the related Mortgage Note 
    from the date of prepayment to the maturity date and (2) the remaining 
    scheduled monthly payments of interest that would be due on the principal 
    amount being prepaid at the Yield Rate from the date of prepayment to the 
    maturity date; 

     (ii) with respect to Mortgage Loans sold by Bear Stearns to the 
    Depositor: the greater of (A) 3% (or 1% in the case of 3 Mortgage Loans, 
    representing approximately 2.05% of the Initial Pool Balance) of the 
    entire unpaid principal balance (or, in the case of 2 Mortgage Loans, 
    representing approximately 2.04% of the Initial Pool Balance, of the 
    amount of principal being prepaid) of the Mortgage Loan at the time of 
    prepayment, and (B) the excess, if any, of (1) the product of (a) the sum 
    of the present value of all remaining scheduled principal and interest 
    payments until the maturity date (including, but not limited to, payments 
    due on the maturity date), each such payment discounted to present value 
    at the date of prepayment at the Yield Rate (as defined below) and (b) a 
    fraction, the numerator of which is the principal amount being prepaid and 
    the denominator of which is the total outstanding principal balance at the 
    time of prepayment over (2) the entire principal amount being prepaid; 

     (iii) with respect to Mortgage Loans sold by PWRES to the Depositor: the 
    greater of (A) 1% of the portion of the principal balance of the Mortgage 
    Loan being prepaid, and (B) the product of (i) a fraction whose numerator 
    is an amount equal to the portion of the principal balance of the Mortgage 
    Loan being prepaid and whose denominator is the outstanding principal 
    balance of such Mortgage Loan on the date of such prepayment, multiplied 
    by (ii) an amount equal to the remainder obtained by subtracting (x) an 
    amount equal to the entire outstanding principal balance of the Mortgage 
    Loan as of the date of such prepayment, from (y) the present value as of 
    the date of such prepayment of the remaining scheduled payments of 
    principal and interest on the Mortgage Loan (including the Balloon 
    Payment) determined by discounting such payments at the Yield Rate; 
    provided, however, that 1 Mortgage Loan (representing approximately 0.98% 
    of the Initial Pool Balance) sold to the Depositor by PWRES provides for a 
    Yield Maintenance Charge to be calculated under terms other than described 
    above, and under certain circumstances such Yield Maintenance Charge could 
    be less, and could be substantially less, than as calculated above; and 

     (iv) with respect to Mortgage Loans sold by RFMSI to the Depositor: the 
    greater of (i) 1% (or, in the case of 4 Mortgage Loans, representing 
    approximately 3.17% of the Initial Pool Balance, 0.5%) of the principal 
    balance of the Mortgage Note being prepaid, or (ii) the difference between 
    (a) the product of (A) the ratio of the amount of the principal balance 
    being prepaid over the outstanding principal balance of the Mortgage Loan 
    at the time of prepayment (after subtracting the scheduled principal 
    payment on such payment date), multiplied by (B) the present value as of 
    the date of prepayment of the remaining scheduled payments of principal 
    and interest from date of prepayment through the maturity date of the 
    related Mortgage Loan (including any balloon payment) determined by 
    discounting such payments at the Yield Rate (as hereinafter defined) and 
    (b) the amount of the outstanding principal balance of the Mortgage Loan 
    at the time of prepayment (after subtracting the scheduled principal 
    payment on such date of prepayment). 

   The "Yield Rate" is a rate equal to (i) with respect to the Mortgage Loans 
sold by Chase or PWRES to the Depositor, a per annum rate calculated by the 
linear interpolation of the yields, as reported in "Federal Reserve 
Statistical Release H.15--Selected Interest Rates" under the heading U.S. 
Government Securities/Treasury constant maturities for the week ending prior 
to the date of prepayment, of the U.S. Treasury constant maturities with 
maturity dates (one longer and one shorter) most nearly approximating the 
maturity date of the Mortgage Loan being prepaid (or such other comparable 
calculation based on the United States Treasury Security set forth in such 
other publication), such rate converted to a monthly 

                                     S-41
<PAGE>
equivalent, (ii) with respect to the Mortgage Loans sold by Bear Stearns to
the Depositor, the rate which, when compounded monthly, is equivalent to the
bond equivalent yield (in the secondary market) on the United States Treasury
Security having a remaining term to maturity closest to the maturity of the
Mortgage Loan as reported in The Wall Street Journal or in some cases in
Federal Reserve "Statistical Release H.15(519), Selected Interest Rates" on a
specified day preceding the date of prepayment or acceleration. In the event
Federal Reserve Statistical Release H. 15--Selected Interest Rates is no
longer published, the Servicer, on behalf of the Trustee, shall select a
comparable publication to determine the Yield Rate with respect to Mortgage
Loans; and (iii) with respect to the Mortgage Loans sold by RFMSI to the
Depositor, the rate which, when compounded monthly, is equivalent to the yield
calculated by the linear interpolation of the yields, as reported in "Federal
Reserve Statistical Release H.15--Selected Interest Rates" under the heading
U.S. Government Securities/Treasury constant maturities for the week ending
prior to the date of prepayment, of the U.S. Treasury constant maturities with
maturity dates (one longer and one shorter) most nearly approximating the
maturity date of the Mortgage Loan being prepaid (or such other comparable
calculation based on the United States Treasury Security set forth in such
other publication), when compounded semi-annually.

   The following table summarizes the Lockout Periods, Yield Maintenance 
Periods and Prepayment Premium Periods applicable to the Mortgage Loans: 

                                     S-42
<PAGE>
           PREPAYMENT RESTRICTIONS IN EFFECT AS OF THE CUT-OFF DATE 

<TABLE>
<CAPTION>
                                            PERCENTAGE 
ORIGINAL TERM TO   NUMBER     AGGREGATE     OF INITIAL    LOCKOUT 
  MATURITY/ARD       OF      CUT-OFF DATE      POOL       PERIOD     YIELD MAINTENANCE CHARGE OR 
      (MO.)         LOANS      BALANCE        BALANCE      (MO.)    PREPAYMENT PREMIUM DESCRIPTION 
- ----------------  -------- --------------  ------------ ---------  ------------------------------- 
                                                                    
<S>               <C>      <C>             <C>          <C>        <C>
 48                    1     $  4,536,225       0.56%          24  Greater than of specified
                                                                   percentage or YM 
 60                    2       11,577,850       1.42        24-35  Greater than of specified
                                                                   percentage or YM 
 60                    1       14,379,608       1.77           23  Declining fixed penalties 
 84                   18       81,660,158      10.03        10-47  Greater than of specified
                                                                   percentage or YM 
 84                    1        5,675,240       0.70           23  Declining fixed penalties 
 84                    3        7,927,664       0.97           83  N/A 
120                   77      363,052,999      44.60         0-59  Greater than of specified
                                                                   percentage or YM 
120                    1       12,796,599       1.57           35  Declining fixed penalties 
120(2)                45      210,591,838      25.87      113-119  N/A 
144                    1        3,490,607       0.43           35  Greater than of specified
                                                                   percentage or YM 
144                    2       12,906,695       1.59           35  Declining fixed penalties 
180                    1        4,500,000       0.55           23  Declining fixed penalties 
180                    3        8,804,734       1.08        23-35  Greater than of specified
                                                                   percentage or YM 
180                    8       57,690,153       7.09      173-179  N/A 
229                    1        8,010,690       0.98           --  Greater than of specified
                                                                   percentage or YM 
232(3)                 2        6,391,315       0.79          119  Declining fixed penalties 
                           --------------  ------------ ---------  ------------------------------- 
TOTAL/WEIGHTED 
 AVERAGE             167     $813,992,373        100% 
                  ======== ==============  ============ 
</TABLE>

                    (RESTUBBED TABLE CONTINUED FROM ABOVE) 

<TABLE>
<CAPTION>
                        YIELD 
                     MAINTENANCE         PREPAYMENT 
                       CHARGES            PREMIUMS 
                  ------------------ ------------------ 
                                 AND/OR 
                                                           FREELY 
ORIGINAL TERM TO                                         PREPAYABLE 
  MATURITY/ARD     BEGIN      END     BEGIN      END       DURING 
      (MO.)        MONTH     MONTH    MONTH     MONTH     LAST (1) 
- ----------------  ------- ---------  ------- ---------  ------------ 
<S>               <C>     <C>        <C>     <C>        <C>
 48                   25         44                       3 
 60                25-36      54-56                     3-6 
 60                                     24       56       3 
 84                11-48      77-82                     1-6 
 84                                     24       80       3 
 84 
120                 1-60    110-119                     0-9 
120                                     36      113       6 
120(2)                                                  0-6 
144                   36        140                       3   
144                                     36      140       3 
180                                     24      167      12 
180                24-36    176-177                       3 
180                                                     0-6 
229                    1        223                       6 
232(3)                                 120     227-228  4-6 
                  ------- ---------  ------- ---------  ------------ 

TOTAL/WEIGHTED 
 AVERAGE 
</TABLE>
- ------------ 
As used above, "Lockout Period", "Begin Month" and "End Month" are measured 
in monthly payments. 
As used above, "N/A" means not applicable. 
As used above, "ARD" means Anticipated Repayment Date. 


- ------------ 
(1) Number of months prior to maturity date or Anticipated Repayment Date, as 
    applicable. 
(2) One Mortgage Loan has an original term of 119 months. 
(3) One Mortgage Loan has an original term of 235 months. 

                                     S-43
<PAGE>
   Prepayment Premiums and Yield Maintenance Charges are distributable as 
described herein under "Description of the Certificates--Allocation of 
Prepayment Premiums and Yield Maintenance Charges." 

   Unless a Mortgage Loan is relatively near its stated maturity date or 
unless the sale price or the amount of the refinancing of the related 
Mortgaged Property is considerably higher than the current outstanding 
principal balance of such Mortgage Loan (due to an increase in the value of 
the Mortgaged Property or otherwise), the Yield Maintenance Charge or 
Prepayment Premium may, even in a relatively low interest rate environment, 
offset entirely or render insignificant any economic benefit to be received 
by the borrower upon a refinancing or sale of the Mortgaged Property. The 
Yield Maintenance Charge or Prepayment Premium provision of a Mortgage Loan 
creates an economic disincentive for the borrower to prepay such Mortgage 
Loan voluntarily and, accordingly, the related borrower may elect not to 
prepay such Mortgage Loan. However, there can be no assurance that the 
imposition of a Yield Maintenance Charge or Prepayment Premium will provide a 
sufficient disincentive to prevent a voluntary principal prepayment. All but 
24 of the Mortgage Loans (representing approximately 9.01% of the Initial 
Pool Balance) prohibit voluntary partial prepayments. Notwithstanding the 
foregoing, as described under "--General--ARD Loans" above, after the 
Anticipated Repayment Date, each ARD Loan will be freely prepayable in whole 
or in part. 

   Certain state laws limit the amounts that a lender may collect from a 
borrower as an additional charge in connection with the prepayment of a 
mortgage loan. Only 37 of the Mortgage Loans (representing approximately 
14.47% of the Initial Pool Balance) require the payment of Prepayment 
Premiums or Yield Maintenance Charges in connection with a prepayment of the 
related Mortgage Loan as a result of a total casualty or condemnation, 
however 3 of such Mortgage Loans (representing approximately 0.26% of the 
Initial Pool Balance) do not require such payment if a prepayment results 
from the related Mortgage Loan lender declining to apply such casualty or 
condemnation proceeds to restoration or from declaring the related debt due 
as a result of such casualty or condemnation. Furthermore, the 
enforceability, under the laws of a number of states, of provisions providing 
for payments comparable to the Prepayment Premiums and/or Yield Maintenance 
Charges upon an involuntary prepayment is unclear. No assurance can be given 
that, at the time a Prepayment Premium or a Yield Maintenance Charge is 
required to be made on a Mortgage Loan in connection with an involuntary 
prepayment, the obligation to pay such Prepayment Premium or Yield 
Maintenance Charge will be enforceable under applicable state law. See 
"Certain Legal Aspects of Mortgage Loans--Default Interest and Limitations on 
Prepayments" in the Prospectus. 

   The following table sets forth for each month indicated in the table, (i) 
the aggregate unpaid principal balance and the percentage of the Initial Pool 
Balance expected to be outstanding and (ii) the percentage of such amounts 
subject to a Lockout Period, Yield Maintenance Charge or Prepayment Premium, 
in each case assuming no prepayments, defaults or extensions and based also 
upon the assumptions set forth preceding the tables appearing under "Yield 
and Maturity Considerations--Weighted Average Life" herein. 










                                     S-44
<PAGE>
   PERCENTAGE OF REMAINING POOL BALANCE SUBJECT TO PREPAYMENT RESTRICTIONS 
                    (DOLLAR AMOUNTS EXPRESSED IN MILLIONS) 

<TABLE>
<CAPTION>
                   IPB OUTSTANDING 
- ---------------------------------------------------- 
                                    IPB OUTSTANDING 
                                   ----------------- 
             INITIAL    AMOUNT OF 
               POOL        IPB 
    DATE     BALANCE     MATURED    AMOUNT    % IPB 
- ----------  --------- -----------  -------- ------- 
<S>         <C>       <C>          <C>      <C>
 12/18/97     $814.0     $  0.0     $814.0     100% 
 12/19/98     $814.0     $  8.9     $805.1      99% 
 12/19/99     $814.0     $ 18.6     $795.4      98% 
 12/19/00     $814.0     $ 33.5     $780.5      96% 
 12/19/01     $814.0     $ 55.1     $758.9      93% 
 12/19/02     $814.0     $ 86.0     $728.0      89% 
 12/19/03     $814.0     $113.9     $700.1      86% 
 12/19/04     $814.0     $196.4     $617.6      76% 
 12/19/05     $814.0     $210.3     $603.7      74% 
 12/19/06     $814.0     $225.3     $588.7      72% 
 12/19/07     $814.0     $736.4     $ 77.6      10% 
 12/19/08     $814.0     $740.2     $ 73.7       9% 
 12/19/09     $814.0     $757.1     $ 56.9       7% 
 12/19/10     $814.0     $761.1     $ 52.9       7% 
 12/19/11     $814.0     $765.4     $ 48.6       6% 
 12/19/12     $814.0     $813.0     $  1.0       0% 
</TABLE>

                    (RESTUBBED TABLE CONTINUED FROM ABOVE) 

<TABLE>
<CAPTION>
                                                                     PREPAYABLE WITHOUT 
        PREPAYMENT RESTRICTIONS APPLICABLE TO UPB OUTSTANDING ON     PREMIUM OR CHARGE 
                  EACH ANNIVERSARY OF THE CUT-OFF DATE
- ---------------------------------------------------------------------------------------
                              YIELD MAINTENANCE     PREPAYMENT 
                 LOCKOUT           CHARGES           PREMIUMS 
            ----------------- ----------------- ----------------- 
    DATE     AMOUNT    % UPB   AMOUNT    % UPB   AMOUNT    % UPB   AMOUNT    % UPB 
- ----------  -------- -------  -------- -------  -------- -------  -------- ------- 
<S>         <C>      <C>      <C>      <C>      <C>      <C>      <C>      <C>
 12/18/97    $798.0    98.0%   $ 16.0     2.0%    $ 0.0     0.0%    $ 0.0     0.0% 
 12/19/98    $733.3    91.1%   $ 71.8     8.9%    $ 0.0     0.0%    $ 0.0     0.0% 
 12/19/99    $663.3    83.4%   $108.3    13.6%    $23.8     3.0%    $ 0.0     0.0% 
 12/19/00    $300.5    38.5%   $431.7    55.3%    $48.2     6.2%    $ 0.0     0.0% 
 12/19/01    $285.9    37.7%   $424.6    55.9%    $47.5     6.3%    $ 1.1     0.1% 
 12/19/02    $261.2    35.9%   $418.9    57.5%    $33.0     4.5%    $15.0     2.1% 
 12/19/03    $255.8    36.5%   $410.3    58.6%    $32.2     4.6%    $ 1.8     0.3% 
 12/19/04    $238.6    38.6%   $348.1    56.4%    $30.9     5.0%    $ 0.0     0.0% 
 12/19/05    $232.8    38.6%   $341.1    56.5%    $29.8     4.9%    $ 0.0     0.0% 
 12/19/06    $226.6    38.5%   $305.0    51.8%    $28.6     4.9%    $28.5     4.8% 
 12/19/07    $ 46.9    60.5%   $ 14.7    18.9%    $16.0    20.6%    $ 0.0     0.0% 
 12/19/08    $ 45.2    61.2%   $ 13.8    18.7%    $14.8    20.0%    $ 0.0     0.0% 
 12/19/09    $ 43.3    76.0%   $ 10.0    17.5%    $ 3.7     6.5%    $ 0.0     0.0% 
 12/19/10    $ 41.2    77.8%   $  9.0    17.1%    $ 2.7     5.1%    $ 0.0     0.0% 
 12/19/11    $ 39.0    80.2%   $  8.0    16.5%    $ 1.1     2.3%    $ 0.5     1.0% 
 12/19/12    $  0.0     0.0%   $  0.6    56.8%    $ 0.4    43.2%    $ 0.0     0.0% 
</TABLE>

- ------------ 
As used above, "IPB" means Initial Pool Balance. 

As used above, "UPB" means aggregate unpaid principal balance of all Mortgage 
Loans. 

                                     S-45
<PAGE>
   Defeasance. The terms of 17 of the Mortgage Loans sold to the Depositor by 
PWRES, representing approximately 2.66% of the Initial Pool Balance (the 
"Non-Lockout Defeasance Loans"), grant the related borrower the option at any 
time commencing two years after the Closing Date, to obtain the release of 
the lien of the Mortgage on the related Mortgaged Property by substituting 
for such Mortgaged Property, as collateral for the related Mortgage Note, 
U.S. Treasury securities having (i) a market value at the time of the 
proposed release (the "Defeasance Date") of no less than the then outstanding 
principal balance of the Mortgage Note, and (ii) a cash flow for each month 
from the Defeasance Date to the maturity date of the Mortgage Loan of no less 
than the required monthly payment for each such month on the Mortgage Note 
(including both principal and interest and including any Balloon Payment). No 
Yield Maintenance Charge or Prepayment Premium will be payable in connection 
with the release of a Mortgaged Property as described above. 

   Pursuant to the terms of the related Non-Lockout Defeasance Loan, a 
borrower may only exercise a defeasance option if (i) exercising such option 
is necessary in order for the borrower to cure a non-curable default, or (ii) 
as the result of the occurrence of a casualty or condemnation with respect to 
the related Mortgaged Property, the proceeds in respect of which were applied 
by the mortgagee to the mandatory prepayment of the Mortgage Note and were 
insufficient to allow the borrower to obtain a release of such Mortgaged 
Property, or (iii) in connection with a sale of the Mortgaged Property. The 
terms of the Non-Lockout Defeasance Loans do not prohibit prepayment of such 
Mortgage Loans during the period of time in which defeasance is permitted. 

   The terms of 46 of the Mortgage Loans, representing approximately 30.26% 
of the Initial Pool Balance sold by Bear Stearns to the Depositor and 10 of 
the Mortgage Loans, representing approximately 3.68% of the Initial Pool 
Balance, sold by PWRES to the Depositor (the "Lockout Defeasance Loans"), 
grant the related borrower the option at any time four years after 
origination (and with respect to 2 Mortgage Loans, representing approximately 
0.87% of the Initial Pool Balance, three years after origination), to obtain 
the release of the lien of the Mortgage on the related Mortgaged Property by 
substituting for such Mortgaged Property, as collateral for the related 
Mortgage Note, U.S. Treasury securities which provide for payments on or 
prior to each Due Date and the maturity date or Anticipated Repayment Date, 
as the case may be, of amounts at least equal to the amounts which would have 
been payable on each such date under the terms of the related Mortgage Loan. 
No Yield Maintenance Charge or Prepayment Premium will be payable in 
connection with the release of a Mortgaged Property as described above. The 
Lockout Defeasance Loans are generally locked out from voluntary prepayments 
prior to and during the period defeasance is permitted. 5 of such Lockout 
Defeasance Loans, representing approximately 3.43% of the Initial Pool 
Balance, permit prepayment without the payment of any penalty or charge 
during either the last one, three, or six months prior to such Mortgage 
Loans' maturity dates. 

   "Due-on-Sale" and "Due-on-Encumbrance" Provisions.  The Mortgage Loans 
contain "due-on-sale" and "due-on-encumbrance" provisions that in each case, 
with limited exceptions, permit the holder of the Mortgage to accelerate the 
maturity of the related Mortgage Loan if the borrower sells or otherwise 
transfers or encumbers the related Mortgaged Property without the consent of 
the holder of the Mortgage; provided, however, under the terms of certain of 
the Mortgage Loans, such consent must be granted if certain conditions are 
met. Certain of the Mortgaged Properties have been, or may become, subject to 
additional financing. See "--General" above. The Special Servicer will be 
required to exercise (or waive its right to exercise) any right it may have 
with respect to a Mortgage Loan containing a "due-on-sale" clause (i) to 
accelerate the payments thereon, or (ii) to withhold its consent to any such 
sale or transfer, consistent with the Servicing Standards. With respect to a 
Mortgage Loan with a "due-on-encumbrance" clause, the Special Servicer will 
be required to exercise (or waive its right to exercise) any right it may 
have with respect to a Mortgage Loan containing a "due-on-encumbrance" clause 
(i) to accelerate the payments thereon, or (ii) to withhold its consent to 
the creation of any additional lien or other encumbrance, consistent with the 
Servicing Standards. 

   Notwithstanding the foregoing, the existence of any additional 
indebtedness may increase the difficulty of refinancing the related Mortgage 
Loan at maturity and the possibility that reduced cash flow could result in 
deferred maintenance. Also, if the holder of the additional debt has filed 
for bankruptcy or been placed in involuntary receivership, foreclosure of the 
related Mortgage Loan could be delayed. See "Certain Legal Aspects of 
Mortgage Loans--Due-on-Sale and Due-on-Encumbrance" and "--Subordinate 
Financing" in the Prospectus. 

                                     S-46
<PAGE>
 ADDITIONAL MORTGAGE LOAN INFORMATION 

   The following tables set forth certain anticipated characteristics of the 
Mortgage Loans. The sum in any column may not equal the indicated total due 
to rounding. The descriptions in this Prospectus Supplement of the Mortgage 
Loans and the Mortgaged Properties are based upon the Mortgage Pool as it is 
expected to be constituted as of the close of business on the Closing Date, 
assuming that (i) all scheduled principal and interest payments due on or 
before the Cut-off Date will be made, and (ii) there will be no principal 
prepayments on or before the Cut-off Date. Prior to the issuance of the 
Certificates, Mortgage Loans may be removed from the Mortgage Pool and not 
sold by the Mortgage Loan Sellers to the Depositor as a result of 
prepayments, delinquencies, incomplete documentation or otherwise, if the 
Depositor or the related Mortgage Loan Seller deems such removal necessary, 
appropriate or desirable. A limited number of other mortgage loans may be 
included in the Mortgage Pool prior to the issuance of the Certificates, 
unless including such mortgage loans would materially alter the 
characteristics of the Mortgage Pool as described 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 Certificates are issued, although the range of Mortgage Rates and 
maturities as well as other characteristics of the Mortgage Loans described 
herein may vary. 

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

                                     S-47
<PAGE>
                         TYPE OF MORTGAGED PROPERTIES 

<TABLE>
<CAPTION>
                                                                                 CUT-OFF DATE 
                        NUMBER     AGGREGATE    PERCENTAGE        NUMBER         BALANCE PER 
                          OF      CUT-OFF DATE  OF INITIAL    OF UNITS OR NRA       NUMBER 
PROPERTY TYPE         PROPERTIES    BALANCE    POOL BALANCE         (1)        OF UNITS OR NRA 
- --------------------  ---------- ------------  ------------ -----------------  --------------- 
<S>                   <C>        <C>           <C>          <C>                <C>
Multifamily..........      65     $235,391,817     28.92%            9,172        25,664.18 
Anchored Retail......      33      217,531,068     26.72         4,197,580            51.82 
Office...............      19      146,711,689     18.02         2,583,638            56.78 
Hotel................      10       78,597,357      9.66             1,620        48,516.89 
Industrial...........      17       60,627,193      7.45         3,551,679            17.07 
Unanchored Retail ...      18       41,599,767      5.11           609,503            68.25 
Single Tenant 
 Retail..............       7       24,632,243      3.03           609,129            40.44 
Mobile Home..........       2        5,180,000      0.64               240        21,583.33 
Congregate Care......       2        3,721,239      0.46                87        42,772.87 
                       ---------- ------------  ------------                                    
TOTAL/ 
 WEIGHTED AVERAGE ...     173     $813,992,373     100% 
                       ==========               ============                                    
</TABLE>

                    (RESTUBBED TABLE CONTINUED FROM ABOVE) 

<TABLE>
<CAPTION>
                                         WEIGHTED AVERAGES (2) 
                      ----------------------------------------------------------- 
                                   STATED                                 LTV 
                                 REMAINING               CUT-OFF DATE   RATIO AT 
                                    TERM    OCCU-             LTV       MATURITY 
PROPERTY TYPE         MTG. RATE   (MO.)(2)  PANCY  DSCR      RATIO        (2) 
- --------------------  --------- ----------  ----- -----  ------------ ---------- 
<S>                   <C>       <C>         <C>   <C>    <C>          <C>
Multifamily..........    7.83%       99      95%   1.42x     73.23%      65.60% 
Anchored Retail......    8.12%      126      95%   1.45x     67.22%      55.65% 
Office...............    8.31%      118      96%   1.43x     67.00%      56.91% 
Hotel................    8.94%      114      73%   1.52x     65.89%      53.90% 
Industrial...........    8.06%      134      98%   1.52x     62.34%      41.81% 
Unanchored Retail ...    8.40%      116      95%   1.47x     66.04%      56.79% 
Single Tenant 
 Retail..............    8.22%      158     100%   1.25x     71.06%      19.80% 
Mobile Home..........    7.75%      120      98%   1.26x     78.16%      69.47% 
Congregate Care......    8.25%      119      97%   1.46x     72.38%      58.89% 
                      --------- ----------  ----- -----  ------------ ---------- 
TOTAL/ 
 WEIGHTED AVERAGE ...    8.16%      117      93%   1.44X     68.57%      56.63% 
                      ========= ==========  ===== =====  ============ ========== 
</TABLE>

- ------------ 
(1)     "NRA" means net rentable area and is applicable with respect to 
        retail, office and industrial properties. 

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

                                     S-48
<PAGE>
                RANGE OF MORTGAGE RATES AS OF THE CUT-OFF DATE 

<TABLE>
<CAPTION>
                                                                                     WEIGHTED AVERAGES 
                                                               ------------------------------------------------------------- 
                                                                              STATED 
                    NUMBER OF     AGGREGATE       PERCENTAGE                 REMAINING             CUT-OFF 
     RANGE OF        LOANS/      CUT-OFF DATE  OF INITIAL POOL   MORTGAGE      TERM                  DATE      LTV RATIO AT 
 MORTGAGE RATES    PROPERTIES      BALANCE         BALANCE         RATE      (MO.)(1)     DSCR    LTV RATIO    MATURITY (1) 
- ----------------  ------------ --------------  --------------- ----------  ------------ -------  ----------- -------------- 
<S>               <C>          <C>             <C>             <C>         <C>          <C>      <C>         <C>
6.745% to 6.999%       2/2       $  9,970,000        1.22%         6.91%        120       1.94x     56.00%        40.48% 
7.000% to 7.499%      12/13        65,406,139        8.04          7.25%        128       1.59x     65.41%        48.34% 
7.500% to 7.999%      45/45       225,515,168       27.70          7.72%        111       1.46x     69.78%        57.59% 
8.000% to 8.499%      60/65       288,899,731       35.49          8.18%        116       1.41x     69.43%        58.91% 
8.500% to 8.999%      28/28       119,346,893       14.66          8.69%        123       1.41x     67.36%        57.57% 
9.000% to 9.249%      17/17        94,213,892       11.57          9.11%        116       1.39x     67.87%        53.78% 
9.250% to 9.280%       3/3         10,640,551        1.31          9.26%        105       1.46x     70.81%        55.33% 
                  ------------ --------------  ---------------                                                           
TOTAL/WEIGHTED 
 AVERAGE             167/173     $813,992,373         100%         8.16%        117       1.44X     68.57%        56.63% 
                  ============ ==============  ===============                                                            
</TABLE>

- ------------ 
(1)     Calculated with respect to the Anticipated Repayment Date for the ARD 
        Loans. 

                           MORTGAGE LOANS BY STATE 

<TABLE>
<CAPTION>
                                                                                   WEIGHTED AVERAGES 
                                                             ------------------------------------------------------------- 
                                                                            STATED 
                  NUMBER OF     AGGREGATE       PERCENTAGE                 REMAINING             CUT-OFF 
                   LOANS/      CUT-OFF DATE  OF INITIAL POOL   MORTGAGE      TERM                  DATE      LTV RATIO AT 
     STATE       PROPERTIES      BALANCE         BALANCE         RATE      (MO.)(1)     DSCR    LTV RATIO    MATURITY (1) 
- --------------  ------------ --------------  --------------- ----------  ------------ -------  ----------- -------------- 
<S>             <C>          <C>             <C>             <C>         <C>          <C>      <C>         <C>
California          20/21      $117,479,078       14.43%         8.02%        136       1.52x     64.63%        52.01% 
New York            14/14        96,924,144       11.91          8.33%        114       1.41x     69.39%        59.60% 
Massachusetts       11/11        91,004,746       11.18          8.36%        119       1.50x     64.10%        54.10% 
Texas               16/16        73,870,064        9.08          7.99%        100       1.38x     74.67%        66.28% 
Florida             17/17        54,919,949        6.75          8.25%        118       1.46x     68.36%        58.99% 
Pennsylvania        10/10        47,522,653        5.84          8.54%        117       1.30x     70.38%        49.85% 
Ohio                10/11        36,213,744        4.45          7.98%        116       1.39x     72.87%        60.18% 
New Jersey           5/5         34,348,990        4.22          8.15%        118       1.73x     57.85%        48.28% 
Georgia             12/12        33,764,342        4.15          8.14%        103       1.42x     71.38%        61.76% 
Washington           5/5         29,148,346        3.58          8.40%        117       1.42x     69.37%        57.27% 
Arizona              6/6         23,639,168        2.90          7.92%        120       1.44x     73.21%        63.75% 
Wisconsin            1/5         20,986,263        2.58          8.13%        119       1.27x     66.62%        58.63% 
Michigan             5/5         19,399,213        2.38          7.71%         71       1.57x     72.95%        67.58% 
Illinois             3/3         18,446,737        2.27          8.18%         74       1.49x     69.36%        63.51% 
North Carolina       3/3         17,410,348        2.14          8.16%        117       1.21x     77.15%        50.19% 
Oregon               1/1         12,796,599        1.57          8.20%        116       1.27x     74.62%        65.89% 
Missouri             3/3         12,459,623        1.53          7.57%        107       1.39x     75.15%        66.00% 
Minnesota            3/3         12,134,594        1.49          7.89%        131       1.48x     72.02%        57.14% 
Delaware             2/2         11,667,724        1.43          7.60%        141       1.58x     67.37%        28.65% 
Maryland             3/3         10,325,143        1.27          7.83%        144       1.47x     64.73%        27.55% 
Connecticut          3/3          9,486,725        1.17          8.24%        140       1.52x     60.11%        46.39% 
Virginia             1/1          6,587,961        0.81          8.17%        118       1.43x     50.68%        42.04% 
New Mexico           2/2          5,808,315        0.71          8.09%         76       1.31x     65.58%        59.55% 
Kentucky             4/4          4,502,859        0.55          8.68%        136       1.29x     77.79%        49.11% 
Colorado             2/2          4,446,897        0.55          8.98%        114       1.31x     72.90%        60.60% 
Arkansas             1/1          2,861,153        0.35          8.13%        118       1.33x     69.78%        61.12% 
Indiana              2/2          2,288,500        0.28          9.03%        114       1.35x     82.03%        73.54% 
Mississippi          1/1          2,223,495        0.27          7.96%        119       1.29x     72.90%        63.94% 
Alabama              1/1          1,325,000        0.16          8.24%        120       1.19x     74.65%        60.65% 
                ------------ --------------  ---------------                                                              
TOTAL/WEIGHTED 
 AVERAGE           167/173     $813,992,373         100%         8.16%        117       1.44X     68.57%        56.63% 
                ============ ==============  ===============                                                              
</TABLE>

- ------------ 
(1)     Calculated with respect to the Anticipated Repayment Date for the ARD 
        Loans. 

                                     S-49
<PAGE>
                      RANGE OF REMAINING TERMS IN MONTHS 

<TABLE>
<CAPTION>
                                                                                   WEIGHTED AVERAGES 
                                                             ------------------------------------------------------------- 
                                                                            STATED 
    RANGE OF      NUMBER OF     AGGREGATE       PERCENTAGE                 REMAINING             CUT-OFF 
   REMAINING       LOANS/      CUT-OFF DATE  OF INITIAL POOL   MORTGAGE      TERM                  DATE      LTV RATIO AT 
   TERMS (1)     PROPERTIES      BALANCE         BALANCE         RATE      (MO.)(1)     DSCR    LTV RATIO    MATURITY (1) 
- --------------  ------------ --------------  --------------- ----------  ------------ -------  ----------- -------------- 
<S>             <C>          <C>             <C>             <C>         <C>          <C>      <C>         <C>
 28 to  72           7/7       $ 50,638,194        6.22%         7.89%         53       1.42x     72.63%        69.00% 
 73 to 108          19/19        75,118,551        9.23          8.25%         81       1.39x     72.85%        66.93% 
109 to 112          13/13        48,500,028        5.96          9.04%        110       1.45x     65.70%        56.35% 
113 to 116          38/38       205,156,705       25.20          8.45%        115       1.38x     70.08%        60.10% 
117 to 120          72/77       332,784,703       40.88          7.85%        119       1.49x     66.63%        56.38% 
121 to 180          15/16        87,392,188       10.74          8.22%        170       1.55x     66.01%        42.94% 
181 to 188           3/3         14,402,005        1.77          8.33%        188       0.97x     80.67%         0.00% 
                ------------ --------------  ---------------                                                            
TOTAL/WEIGHTED 
 AVERAGE          167 / 173    $813,992,373         100%         8.16%        117       1.44X     68.57%        56.63% 
                ============ ==============  ===============                                                              
</TABLE>

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

(1)     Calculated with respect to the Anticipated Repayment Date for the ARD 
        Loans. 

                              YEARS OF MATURITY 

<TABLE>
<CAPTION>
                                                                                   WEIGHTED AVERAGES 
                                                             ------------------------------------------------------------- 
                                                                            STATED 
                  NUMBER OF     AGGREGATE       PERCENTAGE                 REMAINING             CUT-OFF 
    YEARS OF       LOANS/      CUT-OFF DATE  OF INITIAL POOL   MORTGAGE      TERM                  DATE      LTV RATIO AT 
 MATURITY (1)    PROPERTIES      BALANCE         BALANCE         RATE      (MO.)(1)     DSCR    LTV RATIO    MATURITY (1) 
- --------------  ------------ --------------  --------------- ----------  ------------ -------  ----------- -------------- 
<S>             <C>          <C>             <C>             <C>         <C>          <C>      <C>         <C>
2000                 1/1       $  4,536,225        0.56%         8.16%         28       1.64x     63.00%        61.54% 
2001                 1/1         10,458,421        1.28          8.35%         40       1.43x     72.63%        70.20% 
2002                 3/3         19,624,109        2.41          7.85%         58       1.21x     75.36%        71.44% 
2003                 2/2         16,019,438        1.97          7.57%         62       1.61x     72.00%        67.35% 
2004                19/19        75,118,551        9.23          8.25%         81       1.39x     72.85%        66.93% 
2007               123/128      586,441,435       72.05          8.16%        117       1.45x     67.76%        57.68% 
2009                 3/3         16,397,302        2.01          8.90%        137       1.52x     68.42%        54.27% 
2012                12/13        70,994,886        8.72          8.07%        178       1.55x     65.45%        40.32% 
2013                 3/3         14,402,005        1.77          8.33%        188       0.97x     80.67%         0.00% 
                ------------ --------------  ---------------                                                              
TOTAL/WEIGHTED 
 AVERAGE          167 / 173    $813,992,373         100%         8.16%        117       1.44X     68.57%        56.63% 
                ============ ==============  ===============                                                              
</TABLE>

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

(1)     Calculated with respect to the Anticipated Repayment Date for the ARD 
        Loans. 





                                     S-50
<PAGE>
                           RANGE OF YEARS BUILT (1) 

<TABLE>
<CAPTION>
                                                                                   WEIGHTED AVERAGES 
                                                             ------------------------------------------------------------- 
                                                                            STATED 
                                AGGREGATE       PERCENTAGE                 REMAINING             CUT-OFF 
    RANGE OF      NUMBER OF    CUT-OFF DATE  OF INITIAL POOL   MORTGAGE      TERM                  DATE      LTV RATIO AT 
  YEARS BUILT    PROPERTIES      BALANCE         BALANCE         RATE      (MO.)(2)     DSCR    LTV RATIO    MATURITY (2) 
- --------------  ------------ --------------  --------------- ----------  ------------ -------  ----------- -------------- 
<S>             <C>          <C>             <C>             <C>         <C>          <C>      <C>         <C>
1830 to 1940         14        $ 86,514,584       10.63%         8.37%        119       1.53x     63.93%        54.41% 
1941 to 1960         12         100,997,423       12.41          8.35%        126       1.36x     70.81%        60.79% 
1961 to 1970         24         118,414,066       14.55          8.13%        105       1.45x     65.46%        55.71% 
1971 to 1980         31         154,928,339       19.03          8.13%        114       1.43x     70.75%        58.53% 
1981 to 1985         38         125,341,374       15.40          8.13%        108       1.43x     71.05%        61.46% 
1986 to 1990         29         123,080,137       15.12          8.04%        112       1.46x     68.74%        59.59% 
1991 to 1997         25         104,716,450       12.86          8.07%        137       1.46x     67.40%        43.44% 
                ------------ --------------  ---------------                                                           
TOTAL/WEIGHTED 
 AVERAGE            173       $813,992,373         100%         8.16%        117       1.44X     68.57%        56.63% 
                ============ ==============  ===============                                                          
</TABLE>

- ------------ 
(1)     Because this table is presented at the Mortgaged Property level, 
        weighted averages are based on allocated loan amounts (by 
        Underwritten Net Cash Flow) and may therefore deviate slightly from 
        weighted averages presented at the Mortgage Loan level in other 
        tables herein. 

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

                          TEN LARGEST MORTGAGE LOANS 

<TABLE>
<CAPTION>
                                                                                       WEIGHTED AVERAGES 
                                                                 ------------------------------------------------------------- 
                                                     PERCENTAGE                 STATED 
                                       AGGREGATE     OF INITIAL                REMAINING             CUT-OFF 
                         NUMBER OF    CUT-OFF DATE      POOL       MORTGAGE      TERM                  DATE      LTV RATIO AT 
     PROPERTY NAME      PROPERTIES      BALANCE        BALANCE       RATE      (MO.)(1)     DSCR    LTV RATIO    MATURITY (1) 
- ---------------------  ------------ --------------  ------------ ----------  ------------ -------  ----------- -------------- 
<S>                    <C>          <C>             <C>          <C>         <C>          <C>      <C>         <C>
200 Varick Street            1        $ 25,685,110       3.16%       9.10%        115       1.29x     73.39%        61.13% 
Warehousing of WI 
 Package                     5          20,986,263       2.58        8.13%        119       1.27x     66.62%        58.63% 
Norwalk Town Square          1          20,986,193       2.58        8.10%        179       1.39x     74.95%        60.18% 
Colonial Park                1          20,937,111       2.57        8.63%        115       1.26x     69.10%        61.55% 
Monarch Place                1          18,980,890       2.33        8.23%        116       1.72x     55.83%        46.49% 
Hotel Vintage Park           1          18,231,193       2.24        8.75%        116       1.42x     70.12%        57.90% 
Sturbridge Host              1          16,285,780       2.00        9.13%        109       1.58x     69.30%        58.08% 
6000 Stevenson Retail 
 Center                      1          15,122,593       1.86        8.28%        115       1.46x     58.16%        47.55% 
Signature Pointe             1          14,379,608       1.77        7.75%         58       1.21x     79.89%        75.88% 
Caldor Plaza                 1          13,481,823       1.66        8.00%        118       1.36x     74.08%        65.07% 
                       ------------ --------------  ------------                                                           
TOTAL/WEIGHTED 
 AVERAGE                    14        $185,076,563      22.74%       8.45%        118       1.39X     69.14%        59.02% 
                       ============ ==============  ============                                                           
</TABLE>

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

(1)     Calculated with respect to the Anticipated Repayment Date for the ARD 
        Loans. 




                                     S-51
<PAGE>
    The following table sets forth a range of Debt Service Coverage Ratios 
for the Mortgage Loans as of the Cut-off Date. The "Debt Service Coverage 
Ratio" or "DSCR" for any Mortgage Loan is the ratio of (i) Underwritten Net 
Cash Flow produced by the related Mortgaged Property or Mortgaged Properties 
to (ii) the aggregate amount of the Monthly Payments due for the 12-month 
period immediately following the Cut-off Date, except with respect to (i) 17 
of the Mortgage Loans (whose borrower affiliations are designated as 
"Cardinal" in Annex A hereto) representing approximately 2.66% of the Initial 
Pool Balance, where Monthly Payments are interest only until approximately 36 
months after origination, after which date such Mortgage Loans amortize based 
upon a 25-year amortization schedule (for the purposes of calculating DSCR, 
the debt service of such Mortgage Loans is assumed to include interest and 
principal (based on a 25-year amortization schedule) and (ii) 1 of the 
Mortgage Loans (identified as Loan Number 2 on Annex A hereto), representing 
approximately 0.81% of the Initial Pool Balance, where Monthly Payments are 
interest only until approximately 120 months after origination, after which 
date such Mortgage Loans amortize based on a 20-year amortization schedule 
(for purposes of calculating DSCR, the debt service of such Mortgage Loan is 
assumed to include interest and principal (based on a 20-year amortization 
schedule)). 

         RANGE OF DEBT SERVICE COVERAGE RATIOS AS OF THE CUT-OFF DATE 

<TABLE>
<CAPTION>
                                                                                           WEIGHTED AVERAGES 
                                                                     ------------------------------------------------------------
                                                                                    STATED 
                          NUMBER OF     AGGREGATE       PERCENTAGE                 REMAINING             CUT-OFF 
        RANGE OF           LOANS/      CUT-OFF DATE  OF INITIAL POOL   MORTGAGE      TERM                  DATE      LTV RATIO AT 
         DSCRS           PROPERTIES      BALANCE         BALANCE         RATE      (MO.)(1)     DSCR    LTV RATIO    MATURITY (1) 
- ----------------------  ------------ --------------  --------------- ----------  ------------ -------  ----------- -------------- 
<S>                     <C>          <C>             <C>             <C>         <C>          <C>      <C>         <C>
0.9301x to 0.9999x (2)       3/3       $ 13,508,569        1.66%         8.24%        185       0.96x     81.07%         2.29% 
1.0000x to 1.1999x           4/4          9,114,436        1.12          7.95%        160       1.15x     72.74%        16.42% 
1.2000x to 1.2999x          39/43       248,431,715       30.52          8.21%        109       1.26x     73.83%        65.00% 
1.3000x to 1.3999x          42/42       150,147,017       18.45          8.33%        122       1.35x     72.19%        62.29% 
1.4000x to 1.4999x          31/31       146,176,797       17.96          8.23%        111       1.45x     65.00%        55.60% 
1.5000x to 1.7499x          30/32       179,313,531       22.03          8.08%        117       1.63x     66.21%        52.41% 
1.7500x to 2.1711x          18/18        67,300,308        8.27          7.68%        125       1.95x     52.12%        43.00% 
                        ------------ --------------  ---------------                                                           
   
TOTAL/WEIGHTED 
 AVERAGE                  167 / 173    $813,992,373         100%         8.16%        117       1.44X     68.57%        56.63% 
                        ============ ==============  ===============                                                             
   
</TABLE>

- ------------ 
(1)     Calculated with respect to the Anticipated Repayment Date for the ARD 
        Loans. 

(2)     2 of such Mortgage Loans, representing approximately 1.59% of the 
        Initial Pool Balance, are Credit Lease Loans meeting the guidelines 
        described under "--PWRES's Underwriting Standards" herein. 

                                     S-52
<PAGE>
                     RANGE OF CURRENT OCCUPANCY RATES (1) 

<TABLE>
<CAPTION>
                                                                                    WEIGHTED AVERAGES (2) 
                                                                ------------------------------------------------------------- 
                                                                               STATED 
                     NUMBER OF     AGGREGATE       PERCENTAGE                 REMAINING             CUT-OFF 
     RANGE OF         LOANS/      CUT-OFF DATE  OF INITIAL POOL   MORTGAGE      TERM                  DATE      LTV RATIO AT 
 OCCUPANCY RATES    PROPERTIES      BALANCE         BALANCE         RATE      (MO.)(3)     DSCR    LTV RATIO    MATURITY (3) 
- -----------------  ------------ --------------  --------------- ----------  ------------ -------  ----------- -------------- 
<S>                <C>          <C>             <C>             <C>         <C>          <C>      <C>         <C>
56.60% to  79.99%      11/11      $ 68,508,255        8.42%         8.74%        113       1.54x     61.58%        51.07% 
80.00% to  89.99%      15/15        70,666,656        8.68          8.29%        102       1.43x     69.18%        60.45% 
90.00% to  91.99%      13/13        80,205,378        9.85          8.29%        130       1.43x     72.71%        62.44% 
92.00% to  93.99%      13/13        69,292,603        8.51          8.35%        115       1.45x     65.37%        56.60% 
94.00% to  96.99%      31/31       142,261,743       17.48          8.02%        109       1.45x     70.52%        62.16% 
97.00% to  98.99%      26/26       113,433,725       13.94          7.82%        107       1.44x     71.22%        59.59% 
99.00% to 100.00%      58/64       269,624,014       33.12          8.11%        125       1.42x     67.64%        51.17% 
                   ------------ --------------  ---------------                                                           
TOTAL/WEIGHTED 
 AVERAGE             167 / 173    $813,992,373         100%         8.16%        117       1.44X     68.57%        56.63% 
                   ============ ==============  ===============                                                           
</TABLE>

- ------------ 
(1)     Current occupancy rates have been calculated herein based upon rent 
        rolls made available to the applicable Mortgage Loan Seller by the 
        related borrowers as of the dates set forth on Annex A hereto. 

(2)     Because this table is presented at the Mortgaged Property level, 
        weighted averages are based on allocated loan amounts (by 
        Underwritten Net Cash Flow) and may therefore deviate slightly from 
        weighted averages presented at the Mortgage Loan level in other 
        tables herein. 

(3)     Calculated with respect to the Anticipated Repayment Date for the ARD 
        Loans. 

                        RANGE OF CUT-OFF DATE BALANCES 

<TABLE>
<CAPTION>
                                                                                               WEIGHTED AVERAGES 
                                                                         --------------------------------------------
                                                                                        STATED 
          RANGE OF            NUMBER OF     AGGREGATE       PERCENTAGE                 REMAINING             CUT-OFF 
        CUT-OFF DATE           LOANS/      CUT-OFF DATE  OF INITIAL POOL   MORTGAGE      TERM                  DATE   
          BALANCES           PROPERTIES      BALANCE         BALANCE         RATE      (MO.)(1)     DSCR    LTV RATIO 
- --------------------------  ------------ --------------  --------------- ----------  ------------ -------  -----------
<S>                         <C>          <C>             <C>             <C>         <C>          <C>      <C>        
$   530,000 to $ 2,000,000      51/51      $ 65,975,236        8.11%         8.41%        113       1.43x     71.15%  
$ 2,000,001 to $ 4,000,000      42/42       127,158,092       15.62          8.05%        118       1.46x     67.75%  
$ 4,000,001 to $ 6,000,000      30/31       146,779,219       18.03          8.13%        115       1.48x     67.24%  
$ 6,000,001 to $ 8,000,000      16/16       107,605,085       13.22          7.95%        123       1.48x     67.04%  
$ 8,000,001 to $15,000,000      20/21       209,259,610       25.71          7.99%        109       1.41x     70.62%  
$15,000,001 to $20,000,000       4/4         68,620,455        8.43          8.59%        114       1.55x     63.34%  
$20,000,001 to $25,685,110       4/8         88,594,677       10.88          8.52%        131       1.30x     71.14%  
                            ------------ --------------  ---------------                                              
TOTAL/WEIGHTED                                                                                                        
 AVERAGE                      167 / 173    $813,992,373         100%         8.16%        117       1.44X     68.57%  
                            ============ ==============  ===============                                              
</TABLE>




                    (RESTUBBED TABLE CONTINUED FROM ABOVE)

<TABLE>
<CAPTION>

                                    WEIGHTED
                                    AVERAGES
          RANGE OF               -------------
        CUT-OFF DATE              LTV RATIO AT      
          BALANCES                MATURITY (1)       
- --------------------------       --------------     
<S>                                <C>              
$   530,000 to $ 2,000,000         58.96%           
$ 2,000,001 to $ 4,000,000         57.85%           
$ 4,000,001 to $ 6,000,000         52.80%           
$ 6,000,001 to $ 8,000,000         53.84%           
$ 8,000,001 to $15,000,000         59.03%           
$15,000,001 to $20,000,000         52.50%           
$20,000,001 to $25,685,110         60.41%           
                                  
TOTAL/WEIGHTED                                      
 AVERAGE                           56.63%           
                                   
                              
</TABLE>


- ------------ 
(1)     Calculated with respect to the Anticipated Repayment Date for the ARD 
        Loans. 

                                     S-53
<PAGE>
    The following two tables set forth the range of LTV Ratios of the 
Mortgage Loans as of the Cut-off Date and the maturity dates or Anticipated 
Repayment Date of the Mortgage Loans. An "LTV Ratio" for any Mortgage Loan, 
as of any date of determination, is a fraction, expressed as a percentage, 
the numerator of which is the scheduled principal balance of such Mortgage 
Loan as of such date (assuming no defaults or prepayments on such Mortgage 
Loan prior to such date), and the denominator of which is the appraised value 
of the related Mortgaged Property or Mortgaged Properties as determined by an 
appraisal thereof obtained in connection with the origination or acquisition, 
as the case may be, of such Mortgage Loan. The LTV Ratio as of the Mortgage 
Loan maturity dates or Anticipated Repayment Date, as the case may be, 
described below was calculated based on the principal balance of the related 
Mortgage Loan on the maturity date or Anticipated Repayment Date, as the case 
may be, assuming all principal payments required to be made on or prior to 
the Mortgage Loan's maturity date or Anticipated Repayment Date, as the case 
may be (not including the balloon payment), are made. In addition, because it 
is based on the value of a Mortgaged Property determined as of loan 
origination or acquisition, as the case may be, the information set forth in 
the table below is not necessarily a reliable measure of the related 
borrower's current equity in each Mortgaged Property. In a declining real 
estate market, the appraised value of a Mortgaged Property could have 
decreased from the appraised value determined at origination or acquisition, 
as the case may be, and the current actual loan-to-value ratio of a Mortgage 
Loan may be higher than its LTV Ratio at origination or acquisition, as the 
case may be, even after taking into account amortization since origination or 
acquisition, as the case may be. 

                  RANGE OF LTV RATIOS AS OF THE CUT-OFF DATE 

<TABLE>
<CAPTION>
                                                                                     WEIGHTED AVERAGES 
                                                               ------------------------------------------------------------- 
                                                                              STATED 
                    NUMBER OF     AGGREGATE       PERCENTAGE                 REMAINING             CUT-OFF 
     RANGE OF        LOANS/      CUT-OFF DATE  OF INITIAL POOL   MORTGAGE      TERM                  DATE      LTV RATIO AT 
    LTV RATIOS     PROPERTIES      BALANCE         BALANCE         RATE      (MO.)(1)     DSCR    LTV RATIO    MATURITY (1) 
- ----------------  ------------ --------------  --------------- ----------  ------------ -------  ----------- -------------- 
<S>               <C>          <C>             <C>             <C>         <C>          <C>      <C>         <C>
41.63% to 49.99%       8/8       $ 46,329,471        5.69%         8.31%        127       1.81x     46.31%        38.66% 
50.00% to 59.99%      21/21       105,432,287       12.95          8.01%        118       1.64x     56.39%        46.33% 
60.00% to 69.99%      54/60       247,054,800       30.35          8.18%        118       1.46x     66.73%        54.61% 
70.00% to 74.99%      45/45       273,653,377       33.62          8.29%        118       1.37x     73.10%        60.73% 
75.00% to 79.99%      28/28       121,406,024       14.91          7.87%        102       1.30x     78.54%        69.31% 
80.00% to 84.99%       7/7          8,361,506        1.03          8.51%        114       1.37x     82.16%        73.17% 
85.00% to 87.07%       4/4         11,754,907        1.44          8.09%        163       1.07x     86.41%        24.19% 
                  ------------ --------------  ---------------                                                           
TOTAL/WEIGHTED 
 AVERAGE            167 / 173    $813,992,373         100%         8.16%        117       1.44X     68.57%        56.63% 
                  ============ ==============  ===============                                                           
</TABLE>

- ------------ 
(1)     Calculated with respect to the Anticipated Repayment Date for the ARD 
        Loans. 

            RANGE OF LTV RATIOS AS OF MORTGAGE LOAN MATURITY DATES 

<TABLE>
<CAPTION>
                                                                                     WEIGHTED AVERAGES 
                                                               ------------------------------------------------------------- 
                                                                              STATED 
     RANGE OF       NUMBER OF     AGGREGATE       PERCENTAGE                 REMAINING             CUT-OFF 
     MATURITY        LOANS/      CUT-OFF DATE  OF INITIAL POOL   MORTGAGE      TERM                  DATE      LTV RATIO AT 
 LTV RATIOS (1)    PROPERTIES      BALANCE         BALANCE         RATE      (MO.)(1)     DSCR    LTV RATIO    MATURITY (1) 
- ----------------  ------------ --------------  --------------- ----------  ------------ -------  ----------- -------------- 
<S>               <C>          <C>             <C>             <C>         <C>          <C>      <C>         <C>
0.00% to 39.99%       14/15      $ 72,517,099        8.91%         7.91%        154       1.62x     58.34%        21.14% 
40.00% to 49.99%      19/20       111,510,706       13.70          8.16%        118       1.59x     56.51%        45.84% 
50.00% to 59.99%      47/51       202,289,056       24.85          8.22%        122       1.48x     67.01%        55.89% 
60.00% to 64.99%      39/39       207,264,049       25.46          8.37%        117       1.38x     71.46%        62.04% 
65.00% to 69.99%      25/25       132,473,233       16.27          7.99%        106       1.35x     75.19%        67.15% 
70.00% to 74.99%      18/18        68,474,406        8.41          8.00%         90       1.34x     78.55%        71.83% 
75.00% to 75.96%       5/5         19,463,825        2.39          7.98%         72       1.24x     81.21%        75.84% 
                  ------------ --------------  ---------------                                                           
TOTAL/WEIGHTED 
 AVERAGE            167 / 173    $813,992,373         100%         8.16%        117       1.44X     68.57%        56.63% 
                  ============ ==============  ===============                                                           
</TABLE>

- ------------ 
(1)     Calculated with respect to the Anticipated Repayment Date for the ARD 
        Loans. 

                                     S-54
<PAGE>
                    MORTGAGE LOANS BY MORTGAGE LOAN SELLER 

<TABLE>
<CAPTION>
                                                                                   WEIGHTED AVERAGES 
                                                             ------------------------------------------------------------- 
                                                                            STATED 
                  NUMBER OF     AGGREGATE       PERCENTAGE                 REMAINING             CUT-OFF 
    MORTGAGE       LOANS/      CUT-OFF DATE  OF INITIAL POOL   MORTGAGE      TERM                  DATE      LTV RATIO AT 
  LOAN SELLER    PROPERTIES      BALANCE         BALANCE         RATE      (MO.)(1)     DSCR    LTV RATIO    MATURITY (1) 
- --------------  ------------ --------------  --------------- ----------  ------------ -------  ----------- -------------- 
<S>             <C>          <C>             <C>             <C>         <C>          <C>      <C>         <C>
Chase .........     41/45      $308,219,799        37.87%        8.40%        115       1.34x     71.23%        60.56% 
Bear Stearns  .     54/56       286,893,470        35.25         7.92%        128       1.61x     63.15%        50.27% 
RFMSI .........     37/37       117,797,777        14.47         8.15%        103       1.39x     70.20%        62.66% 
PWRES .........     35/35       101,081,327        12.42         8.11%        105       1.35x     73.98%        55.70% 
                ------------ --------------  ---------------                                                            
TOTAL/WEIGHTED 
 AVERAGE.......   167 / 173    $813,992,373       100.00%        8.16%        117       1.44X     68.57%        56.63% 
                ============ ==============  ===============                                                             
</TABLE>

- ------------ 
(1)     Calculated with respect to the Anticipated Repayment Date for the ARD 
        Loans. 

   The foregoing characteristics, along with certain additional 
characteristics of the Mortgage Loans presented on a loan-by-loan basis, are 
set forth in Annex A to this Prospectus Supplement. Certain additional 
information regarding the Mortgage Loans is set forth herein below under 
"--Chase's Underwriting Standards", "--Bear Stearns' Underwriting Standards", 
"--RFMSI's Underwriting Standards" and "--PWRES's Underwriting Standards" and 
"--Representations and Warranties; Repurchases" and in the Prospectus under 
"Description of the Trust Funds--Mortgage Loans" and "Certain Legal Aspects 
of Mortgage Loans." 

SECTION 8 HOUSING ASSISTANCE PAYMENTS PROGRAMS 

   1 of the Mortgage Loans (identified as Loan Number 127 on Annex A hereto) 
(the "HAP Loan"), representing approximately 0.31% of the Initial Pool 
Balance, is secured by a Mortgaged Property which is partially assisted on a 
project basis in that its owner receives Section 8 (as defined herein) 
housing assistance payments from HUD under a HAP Contract in respect of at 
least one unit and up to 100% of the total number of units in each project. A 
"HAP Contract", as used herein, means any housing assistance payment contract 
authorizing the payment of Section 8 rental subsidies by HUD to the project 
owner on behalf of eligible lower income tenants tied to a particular project 
unit (project-based). The Section 8 Housing Assistance Payments Program 
("Section 8") was authorized by Congress by the United States Housing Act of 
1937, as amended by the Housing and Community Development Act of 1974 (the 
"Housing Act") and developed by United States Department of Housing and Urban 
Development ("HUD") to provide rental subsidies for eligible tenant families 
(including single persons) residing in newly constructed, rehabilitated and 
existing rental and cooperative apartment projects. The rents of some of the 
residential units in the Mortgaged Property securing the HAP Loan are 
currently subsidized by HUD under the Section 8 Property Disposition Program. 
All such assistance is "project-based", i.e., the subsidy is committed by HUD 
for the assisted units of a particular Mortgaged Property for a contractually 
determined period. The HAP Contract with respect to the assisted Mortgaged 
Property is scheduled to expire in 2010, after the maturity of the HAP Loan. 

   The HAP Contract specifies the number of units in a particular mortgaged 
property for which Section 8 assistance will be provided. Under the HAP 
Contract, HUD provides Section 8 rental subsidies to the project owners in an 
amount equal to the difference between the HUD approved rent (the "Contract 
Rent") for a particular assisted unit and the HUD required rental 
contribution from eligible tenant families. Section 8 rental subsidies are 
provided to project owners on behalf of families that are eligible low-income 
families, as determined under the Housing Act, at the time of their admission 
by the project owners to the program. 

   In consideration for the receipt of Section 8 assistance, the HAP Contract 
imposes certain general obligations on the owners of assisted mortgaged 
properties. In general, the HAP Contract provides that a violation or the 
failure by the project owner to comply with any provision of the HAP Contract 
or any lease with project residents or the assertion or demonstration by the 
project owner of an intent not to perform some or all of the owner's 
obligations under the HAP Contract or any residential lease constitutes a 
default under the HAP Contract. 

                                     S-55
<PAGE>
    HUD may in the future elect or may be required or permitted by Congress 
to take certain actions which could have the effect of limiting increases in 
Contract Rent levels or decreasing Contract Rent levels currently in effect. 
HUD's actions could therefore adversely affect the revenues with respect to 
the related Mortgaged Property and the ability of the owner of the Mortgaged 
Property to meet its obligations under the Mortgage Loan and to pay for 
necessary project expenditures, as well as the ability of the owner to 
refinance the Mortgage Loan. As a result, the value of the Mortgage Loan and 
the Mortgaged Property may decline. 

UNDERWRITTEN NET CASH FLOW 

   The "Underwritten Net Cash Flow" for a Mortgaged Property is the estimated 
annual revenue derived from the use and operation of such Mortgaged Property 
less estimated annual expenses, including operating expenses (such as 
utilities, administrative expenses, repairs and maintenance, management fees 
and advertising), fixed expenses (such as insurance and real estate taxes) 
and any applicable reserves. In calculating Underwritten Net Cash Flow, 
certain non-operating items such as depreciation, amortization, partnership 
distributions, financing fees and capital expenditures other than applicable 
reserves, are not included as expenses. 

   Revenue. In determining potential gross revenue for each Mortgaged 
Property, the Mortgage Loan Sellers generally annualized the potential rent 
as presented in the latest available rent roll or used the potential gross 
revenue received over a consecutive 12-month period or used historical 
operating statements for 1996. In determining other income for each Mortgaged 
Property, the Mortgage Loan Sellers generally relied on historical operating 
statements for 1996 or, if available and more recent, the other income 
received over a consecutive 12-month period ("Rolling 12 Months"). Operating 
statements were generally certified but unaudited. 

   Vacancy. In determining the vacancy allowance for each Mortgaged Property 
(other than a Mortgaged Property improved by a hotel), the Mortgage Loan 
Sellers generally used the greatest of (i) the actual vacancy rate, (ii) the 
vacancy rate in the related sub-market, and (iii) a 5% vacancy rate. With 
respect to certain Mortgage Loans, the Mortgage Loan Sellers used the greater 
of (i) the Rolling 12 Months vacancy rate (or in certain cases, the actual 
1996 vacancy rate), and (ii) a 5% vacancy rate. 

   Expenses. In determining expenses for each Mortgaged Property, the 
Mortgage Loan Sellers relied on either historical operating statements for 
calendar 1996 or the Rolling 12 Months. In all cases where historical 
operating statements did not, in the opinion of the underwriter, reflect the 
true stabilized level of an expense, other data such as prior year expense 
levels or comparable property expenses were considered. Property management 
fees were generally assumed to be as follows: (i) with respect to the 
Mortgage Loans sold to the Depositor by Chase and Bear Stearns, the greater 
of (a) market rates, and (b) between 3% and 6% (on a loan-by-loan basis) of 
effective gross revenue; and (ii) with respect to the Mortgage Loans sold by 
PWRES and RFMSI to the Depositor, between 3% and 5% (on a loan-by-loan basis) 
of effective gross revenue. As used herein, "effective gross revenue" means 
underwritten rental and other income with respect to the related Mortgaged 
Property. 

   Replacement Reserves. Replacement reserves were calculated in accordance 
with the expected useful life of the components of the related Mortgaged 
Property during the term of the Mortgage Loan, The useful life and cost of 
replacements were based upon estimates provided by licensed engineers 
pursuant to building condition reports completed for each Mortgaged Property, 
subject to certain minimum underwritten replacement reserves which are 
described under the heading "Escrow Requirements" set forth under "--Chase's 
Underwriting Standards", "--Bear Stearns' Underwriting Standards", "--RFMSI's 
Underwriting Standards" and "--PWRES's Underwriting Standards" below. 

ASSESSMENTS OF PROPERTY CONDITION 

   Property Inspection. All of the Mortgaged Properties were inspected or 
caused to be inspected during the underwriting process by the applicable 
Mortgage Loan Seller's professional staff or an agent 

                                     S-56
<PAGE>
of the related Mortgage Loan Seller, to assess the Mortgaged Property's 
general condition. No inspection revealed any patent structural deficiency or 
any deferred maintenance considered material and adverse to the interest of 
the holders of the Offered Certificates or for which adequate reserves have 
not been established. 

   Appraisals. All of the Mortgaged Properties were appraised in connection 
with the origination or acquisition of the related Mortgage Loans. Each such 
appraisal was in compliance with the Code of Professional Ethics and 
Standards of Professional Conduct of the Appraisal Institute and the Uniform 
Standards of Professional Appraisal Practice as adopted by the Appraisal 
Standards Board of the Appraisal Foundation and accepted and incorporated 
into the Financial Institutions Reform, Recovery and Enforcement Act of 1989 
("FIRREA"). 

   The purpose of each appraisal was to provide an opinion as to the fair 
market value of the related Mortgaged Property. There can be no assurance 
that another appraiser would have arrived at the same opinion of fair market 
value. 

   Environmental Reports. A "Phase I" environmental site assessment was 
performed with respect to each Mortgaged Property. See "--Representations and 
Warranties; Repurchases" below. 

   Building Condition Reports. In connection with the origination of each 
Mortgage Loan, a licensed engineer or consultant inspected each related 
Mortgaged Property to assess the condition of the structure, exterior walls, 
roofing, interior structure and mechanical and electrical systems. The 
resulting reports indicated deferred maintenance items on certain Mortgaged 
Properties and recommended certain capital improvements for which escrows 
were generally established at origination. In addition, the building 
condition reports provided a projection of necessary replacements and repair 
of structural and mechanical systems over the life of the related Mortgage 
Loans. 

THE MORTGAGE LOAN SELLERS 

   The Mortgage Loan Sellers are The Chase Manhattan Bank, Bear, Stearns 
Funding Inc., Residential Funding Mortgage Securities I, Inc. and Paine 
Webber Real Estate Securities Inc. Chase is the parent corporation of the 
Depositor and an affiliate of Chase Securities Inc., an Underwriter. See "The 
Depositor" in the Prospectus. Bear, Stearns Funding Inc. is a wholly-owned 
subsidiary of Bear Stearns Mortgage Capital Corporation, a corporation 
organized under the laws of the State of Delaware and an affiliate of Bear, 
Stearns & Co. Inc., an Underwriter. Residential Funding Mortgage Securities 
I, Inc. is an indirect wholly-owned subsidiary of GMAC Mortgage Group, Inc., 
and an affiliate of Residential Funding Securities Corporation, a member of 
the Bear, Stearns & Co. Inc. selling group with respect to the Offered 
Certificates. PWRES is a wholly-owned subsidiary of Paine Webber Group Inc. 
and an affiliate of PaineWebber Incorporated, an Underwriter. 

   The information set forth herein concerning each Mortgage Loan Seller and 
their underwriting standards has been provided by such Mortgage Loan Seller, 
and neither the Depositor nor the Underwriters make any representation or 
warranty as to the accuracy or completeness of such information. 

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

CHASE'S UNDERWRITING STANDARDS 

   General. Chase has established a commercial mortgage banking group which 
has the authority to originate and purchase fixed-rate, first lien mortgage 
loans for securitization. The Chase commercial mortgage banking operation is 
a vertically integrated entity, staffed by real estate professionals, many of 
whom have completed the credit training programs of Chase or its 
predecessors. The loan underwriting group is an integral component of the 
commercial mortgage banking group which also includes distinct groups 
responsible for loan origination, closing and servicing mortgage loans. 

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

                                     S-57
<PAGE>
    Loan Analysis. Generally, Chase performs both a credit analysis and 
collateral analysis with respect to a loan applicant. The credit analysis of 
the borrower performed by Chase includes a review of historical financial 
statements, including operating statements and rent rolls (generally 
unaudited), historical tax returns, third party credit reports and, if 
applicable, the loan payment history of the borrower. Chase also performs a 
qualitative analysis which incorporates independent credit checks, periodical 
searches, industry research and published debt and equity information with 
respect to certain principals of the borrower as well as the borrower itself. 
Generally, borrowers are required to be single-purpose entities. The 
collateral analysis includes an analysis of the historical property operating 
statements, rent rolls and a projection of future performance. A member of 
the loan underwriting team also conducts a site inspection to confirm the 
occupancy rate of the mortgaged property, analyzes the market and assesses 
the utility of the mortgaged property within the market. Chase requires third 
party appraisals, as well as environmental and building condition reports. 
Each report is reviewed for acceptability by a staff member of Chase's 
Technical Services Unit for compliance with program standards and such staff 
member approves or rejects such report. The results of these reviews are 
incorporated into the underwriting report. 

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

   Debt Service Coverage Ratio and LTV Ratio. Chase's underwriting standards 
generally require the following minimum debt service coverage ratios for each 
of the indicated property types: 

<TABLE>
<CAPTION>
 PROPERTY TYPE      DSCR GUIDELINE  LTV RATIO GUIDELINE 
- ------------------  -------------- ------------------- 
<S>                 <C>            <C>
Multifamily .......      1.20x              80% 
Anchored Retail  ..      1.25x              75% 
Unanchored Retail        1.25x              75% 
Office ............      1.25x              75% 
Industrial ........      1.25x              75% 
Hotel .............      1.35x              70% 
Congregate Care  ..      1.35x              75% 
</TABLE>

   The debt service coverage guidelines listed above are calculated based on 
Underwritten Net Cash Flow at the time of origination. In addition, Chase's 
underwriting guidelines generally require a maximum amortization period of 30 
years. However, notwithstanding the foregoing, in certain circumstances the 
actual debt service coverage ratios, loan-to-value ratios and amortization 
periods for the mortgage loans originated or acquired by Chase may vary from 
these guidelines. See "Description of the Mortgage Pool" and "Annex A" 
herein. 

   Escrow Requirements. Chase requires substantially all borrowers to fund 
various escrows for taxes and insurance, capital expenses and replacement 
reserves. Generally, the required escrows for mortgage loans originated by 
Chase are as follows: 

   o TAXES -Typically an initial deposit and monthly escrow deposits equal to 
1/12th of the annual property taxes (based on the most recent property 
assessment and the current millage rate) are required. 

   o INSURANCE -If the property is insured under an individual policy (i.e. 
the property is not covered by a blanket policy), typically an initial 
deposit and monthly escrow deposits equal to 1/12th of the annual property 
insurance premium are required. If the property is covered by a blanket 
policy of insurance, Chase reserves the right in the mortgage to require a 
separate insurance policy and insurance escrows. 

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

                                     S-58
<PAGE>
    Notwithstanding the actual level of escrowed reserves, the following 
minimum reserve levels were assumed by Chase in determining Underwritten Net 
Cash Flow: 

<TABLE>
<CAPTION>
<S>                                        <C>
Multifamily .........                      $250 per unit 
Retail ..............                      $0.15 per square foot 
Office ..............                      $0.20 per square foot 
Industrial ..........                      $0.10 per square foot 
Hotel ...............                      4% of gross revenue 
Congregate Care  ....                      $250 per unit 
</TABLE>

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

   o RE-TENANTING/DEBT SERVICE COVERAGE -In some cases, major tenants have 
lease expirations within the Mortgage Loan term. To mitigate this risk, 
special reserves were established to be funded either at closing of the 
Mortgage Loan and/or during the Mortgage Loan term to cover certain 
anticipated leasing commissions or tenant improvement costs which might be 
associated with releasing the space occupied by such tenants. 

BEAR STEARNS' UNDERWRITING STANDARDS 

   General. All of the Mortgage Loans sold to the Depositor by Bear Stearns 
were originated by Bear Stearns or, with respect to 3 Mortgage Loans, 
representing approximately 2.05% of the Initial Pool Balance, acquired from 
an unaffiliated originator by Bear Stearns, in each case, generally in 
accordance with the underwriting criteria described herein. The Bear Stearns 
credit underwriting team for each Mortgage Loan was comprised of Bear Stearns 
real estate professionals. 

   Bear Stearns originates loans secured by retail, office, industrial, 
multifamily, self-storage and hotel properties as well as mobile home 
communities located in the United States. Generally, mortgage loans funded by 
Bear Stearns are fixed rate loans with amortization schedules of 30 years or 
less. 

   The underwriting team for each loan is required to conduct an extensive 
review of the related mortgaged property, including an analysis of the 
appraisal, engineering report, environmental report and historical property 
operating statements. The credit of the borrower and certain key principals 
of the borrower are examined for financial strength and character prior to 
approval of the loan. The credit of key tenants is also examined as part of 
the underwriting process. A member of the Bear Stearns' underwriting team 
visits the property for a site inspection to confirm the occupancy rates of 
the property, analyze the property's market and the utility of the property 
within the market. 

   Prior to commitment, all mortgage loans must be approved by a loan 
committee comprised of senior Bear Stearns real estate professionals who may 
reject a mortgage loan, approve a mortgage loan, recommend further due 
diligence or a restructuring of the loan terms or a re-underwriting of the 
property cash flow. 

                                     S-59
<PAGE>
    Debt Service Coverage Ratio and LTV Ratio. Bear Stearns' underwriting 
standards generally require the following minimum Debt Service Coverage 
Ratios and Loan to Value Ratios for each of the indicated property types: 

<TABLE>
<CAPTION>
                        DSCR      LTV RATIO 
PROPERTY TYPE        GUIDELINE    GUIDELINE 
- ------------------  ----------- ----------- 
<S>                 <C>         <C>
Anchored Retail  ..    1.25x         75% 
Unanchored Retail      1.30x         75% 
Multifamily .......    1.20x         80% 
Industrial ........    1.25x         75% 
Office ............    1.25x         75% 
Hotel .............    1.40x         70% 
</TABLE>

   The debt service coverage ratio guidelines listed above are calculated 
based on anticipated Underwritten Net Cash Flow at the time of origination. 
Therefore, the Debt Service Coverage Ratio for each Mortgage Loan as reported 
elsewhere in this Prospectus Supplement may differ from the amount calculated 
at the time of origination. 

   Borrower. The quality and financial condition of the borrower is an 
important consideration to Bear Stearns and therefore a thorough 
investigation is performed as part of the underwriting process. Credit 
analysis on a borrower includes a review of historical financial statements 
(which are not necessarily audited), historical income tax returns for the 
borrowing entity and its principals, third party credit reports ordered by 
Bear Stearns, periodical searches, industry contacts and internal and 
published Bear Stearns debt and equity research. Qualitative analysis is 
performed through conversations with individuals and companies with whom the 
borrower has conducted business. Borrowers were generally required to be 
single asset entities. 

   Escrow Requirements. Bear Stearns generally requires a borrower to fund 
various escrows for taxes and insurance, replacement reserves and capital 
expenses. Generally, the required escrows for Mortgage Loans originated by 
Bear Stearns are as follows: 

   o TAXES AND INSURANCE -Typically, a pro rated initial deposit and monthly 
deposits equal to 1/12 of the annual property taxes (based on the most recent 
property assessment and the current millage rate) and annual property 
insurance premium. 

   o REPLACEMENT RESERVES -Monthly deposits generally based on the greater of 
the amount recommended pursuant to a building condition report prepared for 
Bear Stearns or the following minimum amounts: 

<TABLE>
<CAPTION>
<S>                                <C>
Retail ..........                  $0.15 per square foot 
Multifamily .....                  $250 per unit 
Industrial ......                  $0.10 per square foot 
Office ..........                  $0.20 per square foot 
Hotel ...........                  4% of gross revenues 
</TABLE>

   o DEFERRED MAINTENANCE/ENVIRONMENTAL REMEDIATION -An initial deposit, upon 
funding of the mortgage loan, in an amount equal to no less than 100%, and as 
much as 125%, of the estimated cost of the recommended substantial repairs or 
replacements pursuant to a building condition report completed by a licensed 
engineer and the estimated cost of environmental remediation expenses as 
recommended by an independent environmental assessment. 

RFMSI'S UNDERWRITING STANDARDS 

   General. The 37 Mortgage Loans sold to the Depositor by RFMSI, 
representing approximately 14.47% of the Initial Pool Balance, were 
originated by two third-party originators, neither of which is affiliated 
with RFMSI. The underwriting group of RFMSI is composed of seasoned real 
estate professionals all of whom have extensive experience with institutional 
investors in loan underwriting and analysis. 

                                     S-60
<PAGE>
    RFMSI originates or acquires loans secured by retail, office, industrial, 
and multifamily properties located in the United States. All mortgage loans 
funded by RFMSI are fixed rate loans with amortization schedules of 30 years 
or less. 

   Loan Analysis. The underwriting of each loan requires an extensive review 
of the related mortgaged property, including an analysis of market 
conditions, property rent roll, payment history, use of mortgage proceeds, 
and historical property operating statements. The credit of the borrower and 
certain key principals of the borrower are examined for financial strength 
and character prior to approval of the loan. Borrowers generally are single 
asset entities and borrower analysis includes a review of tax returns as well 
as third party credit reports. The credit and sales performance, if 
applicable, of key tenants is also examined as part of the underwriting 
process. Site visits are conducted to confirm the occupancy levels of the 
property, to assess physical condition, and to determine the viability of the 
property and the market. 

   Additionally, third party appraisals, environmental reports, and building 
condition reports are required for each property. These reports are reviewed 
by RFMSI and are incorporated into the underwriting process. 

   Debt Service Coverage Ratio and LTV Ratio. RFMSI underwriting standards 
generally require the following minimum debt service coverage ratios and loan 
to value ratios for each of the indicated property types: 

<TABLE>
<CAPTION>
                        DSCR      LTV RATIO 
PROPERTY TYPE        GUIDELINE    GUIDELINE 
- ------------------  ----------- ----------- 
<S>                 <C>         <C>
Anchored Retail  ..    1.20x         80% 
Unanchored Retail      1.25x         75% 
Multifamily .......    1.20x         80% 
Industrial ........    1.25x         75% 
Office ............    1.25x         75% 
</TABLE>

   The debt service coverage ratio guidelines listed above are calculated 
based on anticipated underwritten net cash flow at the time of origination. 
Therefore, the debt service coverage ratio for each Mortgage Loan as reported 
elsewhere in this Prospectus Supplement may differ from the amount calculated 
at the time of origination. 

   Escrow Requirements. RFMSI generally requires a borrower to fund various 
escrows for taxes & insurance, replacement reserves and capital expenses. 
Generally, the required escrows for Mortgage Loans originated by RFMSI are as 
follows: 

   o TAXES AND INSURANCE -Typically, a pro rated initial deposit and monthly 
deposits equal to 1/12 of the annual property taxes (based on the most recent 
property assessment and the current millage rate) and annual property 
insurance premium. 

   o REPLACEMENT RESERVES -Monthly deposits generally based on the greater of 
the amount recommended pursuant to a building condition report prepared for 
RFMSI or the following minimum amounts: 

<TABLE>
<CAPTION>
<S>               <C>
Retail .......... $0.10 per square foot 
Multifamily ..... $250 per unit or the per unit reserve recommended 
                  in the third-party building condition report 

Industrial ...... $0.10 per square foot 
Office .......... $0.20 per square foot 
</TABLE>

   o DEFERRED MAINTENANCE/ENVIRONMENTAL REMEDIATION -An initial deposit, upon 
funding of the mortgage loan, in an amount equal to no less than 100%, and as 
much as 125%, of the estimated cost of the recommended substantial repairs or 
replacements pursuant to a building condition report completed by a licensed 
engineer and the estimated cost of environmental remediation expenses as 
recommended by an independent environmental assessment. 

                                     S-61
<PAGE>
 PWRES'S UNDERWRITING STANDARDS 

   General. 27 Mortgage Loans sold to the Depositor by PWRES, representing 
approximately 6.33% of the Initial Pool Balance, were originated by PW Real 
Estate Investments Inc. ("PWREI"), and 8 Mortgage Loans sold to the Depositor 
by PWRES, representing approximately 6.09% of the Initial Pool Balance, were 
originated by two third-party originators neither of which is affiliated with 
PWRES. The Mortgage Loans originated by PWREI and one of such originators 
were generally underwritten to PWRES' guidelines. With respect to 3 of such 
Mortgage Loans, representing approximately 1.77% of the Initial Pool Balance, 
PWRES applied its general guidelines to such loans provided that PWRES often 
relied on information provided to it by an affiliate of the originator of 
such Mortgage Loans without independent investigation. In some instances, one 
or more provisions of the guidelines were waived or modified where it was 
determined by PWRES not to adversely affect such Mortgage Loans in any 
material respect. 

   PWRES's underwriting process for mortgage loans incorporates a property 
financial analysis, a physical condition review, and loan-to-value and debt 
service coverage tests. 

   Financial Analysis. In underwriting a mortgage loan, PWRES examines 
borrower-provided property financial statements and rent rolls. Additionally, 
property operating history, industry data regarding the local real estate 
market and an independent appraisal are reviewed. If warranted, net operating 
income with respect to the related Mortgaged Property is adjusted (as 
adjusted, the "Adjusted Net Operating Income") for purposes of determining 
whether the mortgaged property satisfies PWRES's debt service coverage ratio 
requirements. Adjustments may be made for, among other items, (i) property 
occupancy, generally to the lesser of actual property occupancy and the 
occupancy rate of comparable properties in the local market, but in either 
case not to exceed 95%, and in the case of hotel properties, a maximum 
occupancy of 75%; (ii) replacement reserves, as follows, by property type: 

<TABLE>
<CAPTION>
 PROPERTY TYPE          UNDERWRITTEN REPLACEMENT RESERVES 
- ----------------------  ------------------------------------------------ 
<S>                     <C>
Multifamily............ the greater of $250 per unit or the per unit 
                        reserve recommended in the third-party building 
                        condition report 
Retail................. $0.15 per square foot 
Office................. $0.20 per square foot 
Mobile Home Parks  .... $50 per pad 
Hotels................. 5% of underwritten total revenue 
</TABLE>

(iii) Management fees, as follows, by property type: 

<TABLE>
<CAPTION>
 PROPERTY TYPE          UNDERWRITTEN MANAGEMENT FEES 
- ----------------------  ----------------------------------------------- 
<S>                     <C>
Multifamily............ the greater of actual or 5% of underwritten 
                        revenue 
Retail................. the greater of actual or 5% of underwritten 
                        revenue (3% for credit tenant-leased 
                        properties) 
Office................. the greater of actual or 5% of underwritten 
                        revenue 
Mobile Home Parks  .... the greater of actual or 4% of underwritten 
                        revenue 
Hotels................. the greater of actual or 5% of underwritten 
                        revenue 
</TABLE>

and (iv) assuming that operating expenses with respect to the Mortgaged 
Property are equal to the greater of the actual operating expenses disclosed 
and expense levels based upon published industry statistics for comparable 
properties. 

   Physical Condition Review. Each mortgaged property is inspected to 
determine whether it is in acceptable physical condition. The inspection 
includes a review of ongoing maintenance programs, 

                                     S-62
<PAGE>
common area upkeep, laundry facility condition, mechanical systems and 
grounds maintenance. In addition, an engineering study and an environmental 
review are prepared by qualified consultants. With respect to environmental 
matters, a Phase I environmental assessment (and where appropriate, a Phase 
II environmental assessment) is conducted for each mortgaged property. 

   Loan-to-Value and Debt Service Coverage Tests.  PWRES's financial 
underwriting parameters for mortgage loans are generally as follows: 

<TABLE>
<CAPTION>
 PROPERTY TYPE        LTV RATIO(1)  DSCR(1) 
- --------------------  ------------ ------- 
<S>                   <C>          <C>
Multifamily .........      80%       1.25x 
Retail...............      75%       1.25x 
Office ..............      75%       1.25x 
Mobile Home Parks ...      75%       1.25x 
Hotels...............      70%       1.40x 
Credit Tenant 
 Leases..............      90%       1.05x 
</TABLE>

- ------------ 
(1)    The "LTV Ratio" and "DSCR" presented above are those calculated through 
       PWRES's underwriting process and therefore may vary from LTV Ratios and 
       DSCRs presented elsewhere in this Prospectus Supplement. 

   Escrow Requirements. For substantially all mortgage loans, the related 
borrowers are required to fund various escrows for taxes, insurance, capital 
reserves and replacement reserves. Generally, the required escrows are as 
follows: 

   o TAXES -Typically an initial deposit and monthly escrow deposits equal to 
1/12th of annual amounts due are required. 

   o INSURANCE -Typically an initial deposit and monthly escrow deposits 
equal to 1/12th of annual amounts due are required. 

   o CAPITAL RESERVES -Capital reserves are typically based on third party 
reports, and are generally deposited upon the funding of the mortgage loan in 
an amount equal to at least 125% of the estimated cost of identified required 
repairs or replacements. 

   o REPLACEMENT RESERVES -These accounts, which are generally required, are 
established at the amounts determined by an independent third-party engineer, 
based upon an on-site analysis, but at no less than the following amounts by 
property type: 

<TABLE>
<CAPTION>
 PROPERTY TYPE          REPLACEMENT RESERVES 
- ----------------------  ------------------------- 
<S>                     <C>
Multifamily............ $250 per unit 
Retail................. $0.15 per square foot 
Office................. $0.20 per square foot 
Mobile Home Parks  .... $50 per pad 
Hotels................. 5% of total revenue 
</TABLE>

   The replacement reserve escrow agreement generally requires monthly 
deposits equal to 1/12th of the annual amount. 

REPRESENTATIONS AND WARRANTIES; REPURCHASES 

   In each Purchase Agreement, the applicable Mortgage Loan Seller will 
represent and warrant with respect to each Mortgage Loan sold by such 
Mortgage Loan Seller, as of the Closing Date, or as of such other date 
specifically provided in the representation and warranty, among other things, 
that: 

     (i)  immediately prior to the sale, transfer and assignment to the 
    Depositor, the Mortgage Loan Seller had good title to, and was the sole 
    owner of, each Mortgage Loan; 

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

                                     S-63
<PAGE>
      (iii) each related Mortgage Note, Mortgage, assignment of leases (if 
    any) and other agreement executed in connection with such Mortgage Loan 
    are legal, valid and binding obligations of the related borrower, 
    enforceable in accordance with their terms, except as such enforcement may 
    be limited by bankruptcy, insolvency, reorganization, moratorium or other 
    laws affecting the enforcement of creditors' rights generally, or by 
    general principles of equity (regardless of whether such enforcement is 
    considered in a proceeding in equity or at law); 

     (iv) each related assignment of leases creates a valid, collateral or 
    first priority assignment of, or a valid first priority security interest 
    in, certain rights under the related lease, subject only to a license 
    granted to the related borrower to exercise certain rights and to perform 
    certain obligations of the lessor under such leases, including the right 
    to operate the related Mortgaged Property; 

     (v) each related assignment of Mortgage from the Mortgage Loan Seller to 
    the Trustee and any related reassignment of assignment of leases, if any, 
    or assignment of any other agreement executed in connection with such 
    Mortgage Loan, from the Mortgage Loan Seller to the Trustee constitutes 
    the legal, valid and binding assignment from the Mortgage Loan Seller to 
    the Trustee except as such enforcement may be limited by bankruptcy, 
    insolvency, reorganization, liquidation, receivership, moratorium or other 
    laws relating to or affecting creditors' rights generally or by general 
    principles of equity (regardless of whether such enforcement is considered 
    in a proceeding in equity or at law); 

     (vi) except with respect to 1 Mortgage Loan, representing approximately 
    1.37% of the Initial Pool Balance, since origination, such Mortgage Loan 
    has not been modified, altered, satisfied, canceled, subordinated or 
    rescinded, and no material portion of the related Mortgaged Property has 
    been released from the lien of the related Mortgage, in each case, in any 
    manner which materially and adversely affects the value of the Mortgage 
    Loan or materially interferes with the security intended to be provided by 
    such Mortgage, and, except with respect to 73 Mortgage Loans, representing 
    36.59% of the Initial Pool Balance, which permit defeasance by means of 
    substituting for the Mortgaged Property U.S. Treasury Obligations 
    sufficient to pay the Mortgage Loans in accordance with their terms, and 
    except with respect to 1 other Mortgage Loans, representing approximately 
    2.58% of the Initial Pool Balance, the terms of the related Mortgage do 
    not provide for the release of any portion of the Mortgaged Property from 
    the lien of the Mortgage except in consideration of payment therefor; 

     (vii) each related Mortgage is a valid and enforceable first lien on the 
    related Mortgaged Property (subject to the matters described in clause 
    (viii) below), and such Mortgaged Property is free and clear of any 
    mechanics' and materialmen's liens which are prior to or equal with the 
    lien of the related Mortgage, except those which are insured against by a 
    lender's title insurance policy (as described in clause (viii) below); 

     (viii) the lien of each related Mortgage as a first priority lien in the 
    original principal amount of such Mortgage Loan (as set forth on the 
    Mortgage Loan Schedule) after all advances of principal is insured by an 
    ALTA lender's title insurance policy (or a binding commitment therefor), 
    or its equivalent as adopted in the applicable jurisdiction, insuring the 
    Mortgage Loan Seller, its successors and assigns, subject only to (a) the 
    lien of current real property taxes, ground rents, water charges, sewer 
    rents and assessments not yet due and payable, (b) covenants, conditions 
    and restrictions, rights of way, easements and other matters of public 
    record, none of which, individually or in the aggregate, materially 
    interferes with the current use of the Mortgaged Property or the security 
    intended to be provided by such Mortgage or with the borrower's ability to 
    pay its obligations when they become due or materially and adversely 
    affects the value of the Mortgaged Property and (c) the exceptions 
    (general and specific) set forth in such policy, none of which, 
    individually or in the aggregate, materially interferes with the current 
    use of the Mortgaged Property, security intended to be provided by such 
    Mortgage or with the borrower's ability to pay its obligations when they 
    become due or materially and adversely affects the value of the Mortgaged 
    Property; the Mortgage Loan Seller or its successors or assigns is the 
    sole named insured of such policy; such policy is assignable to the 
    Depositor without the consent of or any notification to the insurer, and 
    is in full force and effect 

                                     S-64
<PAGE>
    upon the consummation of the transactions contemplated by the related 
    Purchase Agreement; no claims have been made under such policy and the 
    Mortgage Loan Seller has not done anything, by act or omission, and the 
    Mortgage Loan Seller has no knowledge of any matter, which would impair or 
    diminish the coverage of such policy; 

     (ix) the proceeds of such Mortgage Loan have been fully disbursed and 
    there is no requirement for future advances thereunder, and the Mortgage 
    Loan Seller covenants that it will not make any future advances under the 
    Mortgage Loan to the related borrower; 

     (x) to the Mortgage Loan Seller's knowledge, after conducting due 
    diligence consistent with the practice of institutional lenders generally 
    for properties of the same type as the related Mortgaged Property, each 
    related Mortgaged Property is free and clear of any material damage that 
    would affect materially and adversely the value of such Mortgaged Property 
    as security for the Mortgage Loan and, except with respect to 1 Mortgage 
    Loan, representing approximately 0.56% of the Initial Pool Balance, there 
    is no proceeding pending for the total or partial condemnation of such 
    Mortgaged Property; 

     (xi) as of the date of origination of such Mortgage Loan, and, to the 
    Mortgage Loan Seller's knowledge, as of the Cut-off Date, except with 
    respect to 1 Mortgage Loan, representing approximately 0.24% of the 
    Initial Pool Balance, each of the related borrowers was in possession of 
    all material licenses, permits and other authorizations necessary and 
    required by all applicable laws for the conduct of its business and all 
    such licenses, permits and authorizations were valid and in full force and 
    effect; 

     (xii) the Mortgage Loan Seller has inspected or caused to be inspected 
    each related Mortgaged Property within the past twelve months; 

     (xiii) such Mortgage Loan does not have a shared appreciation feature, 
    other contingent interest feature or negative amortization feature; 

     (xiv) such Mortgage Loan is a whole loan and contains no equity 
    participation by the lender; 

     (xv) the Mortgage Rate (exclusive of any default interest, late charges 
    or prepayment premiums) of such Mortgage Loan complied as of the date of 
    origination with, or is exempt from, applicable state or federal laws, 
    regulations and other requirements pertaining to usury; any and all other 
    requirements of any federal, state or local laws, including, without 
    limitation, truth-in-lending, real estate settlement procedures, equal 
    credit opportunity or disclosure laws, applicable to such Mortgage Loan 
    have been complied with as of the date of origination of such Mortgage 
    Loan; 

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

     (xvii) all escrow deposits and payments required pursuant to the Mortgage 
    Loan are in the possession, or under the control, of the Mortgage Loan 
    Seller or its agent and there are no deficiencies in connection therewith 
    and all such escrows and deposits have been conveyed by the Mortgage Loan 
    Seller to the Depositor and identified as such with appropriate detail; 

     (xviii) each related Mortgaged Property is insured by a fire and extended 
    perils insurance policy, issued by an insurer meeting the requirements of 
    the Pooling and Servicing Agreement, in an amount not less than the 
    replacement cost and the amount necessary to avoid the operation of any 
    co-insurance provisions with respect to the Mortgaged Property; each 
    related Mortgaged Property is also covered by business interruption 
    insurance (or rent loss insurance) and comprehensive general liability 
    insurance in amounts generally required by institutional lenders for 
    similar properties; all premiums on such insurance policies required to be 
    paid as of the date hereof have been paid; such insurance policies require 
    prior notice to the insured of termination or cancellation, and no such 
    notice has been received; each related Mortgage or loan agreement 
    obligates the related borrower to maintain all such insurance and, at such 
    borrower's failure to do so, authorizes the mortgagee to maintain such 
    insurance at the borrower's cost and expense and to seek reimbursement 
    therefor from such borrower; 

                                     S-65
<PAGE>
      (xix) there is no material default, breach, violation or event of 
    acceleration existing under the related Mortgage or the related Mortgage 
    Note, and to the Mortgage Loan Seller's knowledge, no event (other than 
    payments due but not yet delinquent) which, with the passage of time or 
    with notice and the expiration of any grace or cure period, would and does 
    constitute a default, breach, violation or event of acceleration. 
    Notwithstanding the foregoing, the Mortgage Loan Seller makes no 
    representation or warranty with respect to any default, breach, violation 
    or event of acceleration (a) that may have occurred as a result of any 
    failure of the related borrower to comply with any "due on sale" provision 
    contained in the related Mortgage Note or Mortgage or (b) that 
    specifically pertains to any matter otherwise covered by any other 
    representation and warranty made by the Mortgage Loan Seller; 

     (xx) no monthly payment on such Mortgage Loan has been more than 30 days 
    delinquent from the later of the date of origination of such Mortgage Loan 
    or, if applicable, the date of acquisition by the Mortgage Loan Seller of 
    such Mortgage Loan, through the Cut-off Date; 

     (xxi) each related Mortgage contains customary and enforceable provisions 
    such as to render the rights and remedies of the holder thereof adequate 
    for the realization against the Mortgaged Property of the benefits of the 
    security, including realization by judicial or, if applicable, 
    non-judicial foreclosure, subject to the effects of bankruptcy or similar 
    law affecting the right of creditors and the application of principles of 
    equity, and there is no exemption available to the borrower which would 
    interfere with such right to foreclose; 

     (xxii) a Phase I environmental report (or an update to an existing Phase 
    I environmental report) was conducted by a reputable environmental 
    consultant within 12 months of the origination of such Mortgage Loan, 
    which report (or update) except with respect to 4 Mortgage Loans, 
    representing approximately 5.15% of the Initial Pool Balance, did not 
    indicate any material existence of any dangerous, toxic or hazardous 
    pollutants, chemicals, wastes or substances ("Hazardous Materials"), 
    except for those conditions that were remediated prior to the Cut-off 
    Date. To the best of the Mortgage Loan Seller's knowledge, except with 
    respect to 2 Mortgage Loans, representing approximately 2.07% of the 
    Initial Pool Balance, each related Mortgaged Property is in material 
    compliance with all applicable federal, state and local laws pertaining to 
    environmental hazards, and no notice of violation of such laws has been 
    issued by any governmental agency or authority. In each Mortgage, the 
    borrower represented and warranted that no hazardous materials exist on 
    the related Mortgaged Property in any manner that violates federal, state 
    or local laws, ordinances, regulations, orders or directives relating to 
    hazardous materials. In certain instances this representation is limited 
    to the best of borrower's knowledge. See "Risk Factors--Potential 
    Liability to the Trust Fund Relating to a Materially Adverse Environmental 
    Condition" herein; 

     (xxiii) each related Mortgage or loan agreement contains provisions for 
    the acceleration of the payment of the unpaid principal balance of such 
    Mortgage Loan if, without complying with the requirements of the Mortgage 
    or loan agreement, the related Mortgaged Property, or any controlling 
    interest therein, is directly or indirectly transferred or sold, or 
    encumbered in connection with subordinate financing (other than any 
    existing Additional Debt) and each related Mortgage or loan agreement 
    prohibits the pledge or encumbrance of the Mortgaged Property without the 
    consent of the holder of the Mortgage Loan; 

     (xxiv) the Mortgage Loan is directly secured by a Mortgage on a 
    commercial, multifamily residential or mobile home community property, and 
    either (1) substantially all of the proceeds of the Mortgage Loan were 
    used to acquire, improve or protect an interest in such real property 
    which, as of the origination date, was the sole security for such Mortgage 
    Loan (unless the Mortgage Loan has been modified in a manner that 
    constituted a deemed exchange under Section 1001 of the Code at a time 
    when the Mortgage Loan was not in default or default with respect thereto 
    was not reasonably foreseeable) or (2) the fair market value of such real 
    property was at least equal to 80% of the principal amount of the Mortgage 
    Loan (a) at origination (or if the Mortgage Loan has been modified in a 
    manner that constituted a deemed exchange under Section 1001 of the Code 
    at a time when the Mortgage Loan was not in default or default with 
    respect thereto was not reasonably foreseeable, the date of the last such 
    modification) or (b) at the Closing Date; provided that the fair market 
    value of 

                                     S-66
<PAGE>
    the real property interest must first be reduced by (A) the amount of any 
    lien on the real property interest that is senior to the Mortgage Loan 
    (unless such senior lien also secures a Mortgage Loan, in which event the 
    computation described in clauses (a) and (b) shall be made on an aggregate 
    basis) and (B) a proportionate amount of any lien that is in parity with 
    the Mortgage Loan (unless such other lien secures a Mortgage Loan that is 
    cross-collateralized with such Mortgage Loan, in which event the 
    computation described in clauses (a) and (b) shall be made on an aggregate 
    basis); 

     (xxv) as of the date of origination of such Mortgage Loan and to the 
    Mortgage Loan Seller's knowledge, as of the Cut-off Date, (a) except with 
    respect to 1 Mortgage Loan, representing approximately 2.57% of the 
    Initial Pool Balance, each Mortgaged Property was in material compliance 
    with all applicable laws, zoning ordinances (including legal 
    non-conforming uses), rules, covenants and restrictions affecting the 
    construction, occupancy, use and operation of such Mortgaged Property, and 
    (b) except with respect to 12 Mortgage Loans, representing approximately 
    4.44% of the Initial Pool Balance, all material inspections, licenses and 
    certificates, including certificates of occupancy, required by law, 
    ordinance, regulation or insurance standards to be made or issued with 
    regard to the Mortgaged Property, were issued or made and were in full 
    force and effect, or, in the case of certificates of occupancy, an opinion 
    of counsel or architect, or a letter from the appropriate municipal 
    authority was delivered which provides that (A) all certificates of 
    occupancy have been issued, or (B) no certificates of occupancy are 
    required, or (C) there are no violations of existing building codes; and 

     (xxvi) the Mortgage Loan file contains an appraisal of the related 
    Mortgaged Property which appraisal is signed by a qualified appraiser, 
    who, to the Mortgage Loan Seller's knowledge, had no interest, direct or 
    indirect, in the Mortgaged Property or in any loan made on the security 
    thereof, and whose compensation is not affected by the approval or 
    disapproval of the Mortgage Loan, the appraisal and appraiser both satisfy 
    the requirements of Title XI of FIRREA and the regulations promulgated 
    thereunder, all as in effect on the date the Mortgage Loan was originated. 

   If a Mortgage Loan Seller has been notified of a material breach of any of 
the foregoing representations and warranties and if such Mortgage Loan Seller 
cannot cure such breach within a period of 90 days following the earlier of 
its receipt of such notice or its discovery of the breach, then such Mortgage 
Loan Seller will be obligated pursuant to the related 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 90-day period at a price (the "Purchase 
Price") equal to the sum of (i) the outstanding principal balance of such 
Mortgage Loan as of the date of purchase, (ii) all accrued and unpaid 
interest on such Mortgage Loan at the related Mortgage Rate, in effect from 
time to time, to but not including the Due Date in the Due Period of 
purchase, (iii) all related unreimbursed Servicing Advances plus accrued and 
unpaid interest on related Advances at the Reimbursement Rate, and unpaid 
Special Servicing Fees allocable to such Mortgage Loan and (iv) all 
reasonable out-of-pocket expenses reasonably incurred or to be incurred by 
the Special Servicer, the Depositor and the Trustee in respect of the breach 
giving rise to the repurchase obligation, including any expenses arising out 
of the enforcement of the repurchase obligation. 

   The foregoing repurchase obligation will constitute the sole remedy 
available to the Certificateholders and the Trustee for any breach of any 
Mortgage Loan Seller's representations and warranties regarding the Mortgage 
Loans. Each Mortgage Loan Seller will be the sole Warranting Party in respect 
of the Mortgage Loans sold by such Mortgage Loan Seller to the Depositor, and 
none of the Depositor, the Servicer, the Special Servicer, the Trustee, the 
Underwriters or any of their affiliates (other than any Mortgage Loan Seller) 
will be obligated to repurchase any affected Mortgage Loan in connection with 
a breach of the Mortgage Loan Seller's representations and warranties if a 
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 prior to the Closing Date that causes 
it to believe that the representations and warranties made by a Mortgage Loan 
Seller regarding such Mortgage Loan will not be correct in all material 
respects when made. See "Description of the Pooling 
Agreements--Representations and Warranties; Repurchases" in the Prospectus. 

MORTGAGED PROPERTY ACCOUNTS 

   Lock Box Accounts. With respect to 24 Mortgage Loans (the "Lock Box 
Loans"), representing approximately 13.08% of the Initial Pool Balance, one 
or more accounts (collectively, the "Lock Box 

                                     S-67
<PAGE>
Accounts") have been, or may be, established pursuant to the related loan 
documents, in the name of the lender into which the related property manager 
(or, with respect to 7 Mortgage Loans, representing approximately 10.42% of 
the Initial Pool Balance, the tenant) will be required to directly deposit 
rents or other revenues from the related Mortgaged Property. Pursuant to the 
terms of 18 of the Lock Box Loans (one of which is an ARD Loan), representing 
approximately 3.88% of the Initial Pool Balance, the related Lock Box 
Accounts were established on the origination dates of such Mortgage Loans. 
The terms of 3 Lock Box Loans (including 1 ARD Loan), representing 
approximately 3.14% of the Initial Pool Balance, provide for the 
establishment of a Lock Box Account upon the occurrence and continuation of 
certain events, generally relating to the failure of certain major tenants to 
renew or extend their respective leases, or the failure of the related 
borrower to lease such premises to new tenants acceptable to the lender. 
Pursuant to the terms of 1 ARD Loan, representing approximately 1.23% of the 
Initial Pool Balance, a Lock Box Account was established at origination, and 
pursuant to the terms of each of the remaining 4 ARD Loans (including the ARD 
Loan described in the second preceding sentence), representing approximately 
6.87% of the Initial Pool Balance, the related borrower will generally be 
required to maintain a Lock Box Account (as described under "Summary of the 
Mortgage Pool--General--ARD Loans" herein), from and after the date occurring 
three or six months prior to the related Anticipated Repayment Date if such 
Lock Box Account has not already been established. The agreements which 
govern the Lock Box Accounts provide that the borrower has no withdrawal or 
transfer rights with respect thereto and that all funds on deposit in the 
Lock Box Accounts are periodically swept into the Cash Collateral Accounts or 
the Collection Account. The Lock Box Accounts will not be assets of either 
REMIC. 

   Cash Collateral Accounts. 17 of the Lock Box Loans, representing 
approximately 2.66% of the Initial Pool Balance, have or will have one or 
more accounts established in the name of the Servicer (the "Cash Collateral 
Accounts") into which funds in the related Lock Box Accounts will be swept on 
a regular basis. Funds in the Lock Box Accounts for Lock Box Loans which do 
not require Cash Collateral Accounts will be swept into the Collection 
Account. Each Lock Box Account or Cash Collateral Account will have 
sub-accounts (the "Reserve Accounts") relating to taxes, insurance, 
replacement reserves and similar items. Any excess over the amount necessary 
to fund the Monthly Payment with respect to a Lock Box Loan, the Reserve 
Accounts and any other amounts due under such Lock Box Loan, will be returned 
to the related borrower, provided that no event of default has occurred and 
is continuing and such Lock Box Loan is not an ARD Loan. The Cash Collateral 
Accounts will not be assets of either REMIC. 












                                     S-68
<PAGE>
                       DESCRIPTION OF THE CERTIFICATES 

GENERAL 

   The Certificates will be issued pursuant to the Pooling and Servicing 
Agreement and will represent in the aggregate the entire beneficial ownership 
interest in the 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 REO Property; (iii) such funds or assets as from time 
to time are deposited in the Certificate Account, the Distribution Accounts, 
the Interest Reserve Account and the REO Account, if established; (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 Purchase 
Agreements relating to Mortgage Loan document delivery requirements and the 
representations and warranties of the Mortgage Loan Sellers regarding the 
Mortgage Loans. 

   The Depositor's Commercial Mortgage Pass-Through Certificates, Series 
1997-2 (the "Certificates") will consist of the following fourteen classes 
(each, a "Class"): the Class A-1 and Class A-2 Certificates (collectively, 
the "Class A Certificates"), the Class X, Class B, Class C, Class D, Class E, 
Class F, Class G, Class H, Class I, Class J and Class R and Class LR 
Certificates. The Class A Certificates and the Class X Certificates are 
referred to collectively herein as the "Senior Certificates." The Class B, 
Class C, Class D, Class E, Class F, Class G, Class H, Class I and Class J 
Certificates are referred to collectively herein as the "Subordinate 
Certificates." The Class B, Class C, Class D and Class E Certificates are 
referred to collectively herein as the "Subordinate Offered Certificates." 
The Class R and Class LR Certificates are referred to collectively herein as 
the "Residual Certificates." 

   Only the Class A, Class X, Class B, Class C, Class D and Class E 
Certificates are offered hereby (collectively, the "Offered Certificates"). 
The Class F, Class G, Class H, Class I, Class J and Class R and Class LR 
Certificates (collectively, the "Non-Offered Certificates") have not been 
registered under the Securities Act of 1933 and are not offered hereby. 

   The "Certificate Balance" of any Class of Certificates (other than the 
Class X and Residual 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 
Certificate Balance of each Class of Certificates will be reduced by any 
distributions of principal actually made on, and any Collateral Support 
Deficit actually allocated to, such Class of Certificates on such 
Distribution Date. The initial Certificate Balance of each Class of Offered 
Certificates (other than the Class X Certificates) is expected to be the 
balance set forth on the cover of this Prospectus Supplement. The Class X 
Certificates will not have a Certificate Balance or entitle their holders to 
distributions of principal. 

   The Class X Certificates will, however, represent the right to receive 
distributions of interest accrued as described herein on a notional amount 
(the "Notional Amount"). The Notional Amount of the Class X Certificates is 
equal to the aggregate Stated Principal Balance of the Mortgage Loans as of 
the preceding Distribution Date (after giving effect to the distribution of 
principal on such Distribution Date) or, prior to the first Distribution 
Date, the Cut-off Date. The Notional Amount of the Class X Certificates is 
used solely for purposes of describing the amounts of interest payable on the 
Class X Certificates and does not represent an interest in principal payments 
on the Mortgage Loans. The Class F, Class G, Class H, Class I and Class J 
Certificates will have an aggregate initial Certificate Balance of 
approximately $89,539,161. The Class R and Class LR Certificates will not 
have Certificate Balances. 

   The Offered Certificates will be maintained and transferred on the 
book-entry records of DTC and its Participants and issued in denominations of 
$25,000 initial Certificate Balance, or in the case of the Class X 
Certificates, $1,000,000 initial Notional Amount, and integral multiples of 
$1,000 in excess thereof. The "Percentage Interest" evidenced by any 
Certificate (other than the Residual Certificates) is equal to the initial 
denomination thereof as of the Closing Date, divided by the initial 
Certificate Balance or Notional Amount of the Class to which it belongs. 

                                     S-69
<PAGE>
    The Offered Certificates will initially be represented by one or more 
global Certificates registered in the name of the nominee of DTC. The 
Depositor has been informed by DTC that DTC's nominee will be Cede & Co. No 
Certificate Owner will be entitled to receive a Definitive Certificate 
representing its interest in such Class, except as set forth below under 
"--Book-Entry Registration and Definitive Certificates." Unless and until 
Definitive Certificates are issued, all references to actions by holders of 
the Offered Certificates will refer to actions taken by DTC upon instructions 
received from Certificate Owners through its Participants, and all references 
herein to payments, notices, reports and statements to holders of the Offered 
Certificates will refer to payments, notices, reports and statements to DTC 
or Cede & Co., as the registered holder of the Offered Certificates, for 
distribution to 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 Certificates are issued, interests in any Class of 
Offered Certificates will be transferred on the book-entry records of DTC and 
its Participants. 

PAYING AGENT, CERTIFICATE REGISTRAR AND AUTHENTICATING AGENT 

   The Chase Manhattan Bank, 450 West 33rd Street, Structured Finance 
Services (MBS), 15th Floor, New York, New York 10001 will be appointed by the 
Trustee as paying agent (in such capacity, the "Paying Agent"). In addition, 
The Chase Manhattan Bank 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 Definitive Certificates, if issued, and as 
authenticating agent of the Certificates (in such capacity, the 
"Authenticating Agent"). Pursuant to the Pooling and Servicing Agreement, in 
the event Chase resigns or is removed as Servicer, The Chase Manhattan Bank 
will have the right to resign, and in certain circumstances will be removed, 
as Paying Agent, Certificate Registrar and/or Authenticating Agent. 

BOOK-ENTRY REGISTRATION AND DEFINITIVE CERTIFICATES 

   General. Certificate Owners that are not Direct or Indirect Participants 
but desire to purchase, sell or otherwise transfer ownership of, or other 
interests in, the Offered Certificates may do so only through Direct and 
Indirect Participants. In addition, Certificate Owners will receive all 
distributions of principal of and interest on the Offered Certificates from 
the Paying Agent through DTC and its Direct and Indirect Participants. 
Accordingly, Certificate Owners may experience delays in their receipt of 
payments. Unless and until Definitive Certificates are issued, it is 
anticipated that the only registered Certificateholder of the Offered 
Certificates will be Cede & Co., as nominee of DTC. Except as otherwise 
provided under "--Reports to Certificateholders; Certain Available 
Information" below, Certificate Owners will not be recognized by the Paying 
Agent, the Certificate Registrar, the Trustee, the Special Servicer or the 
Servicer as Certificateholders, as such term is used in the Pooling and 
Servicing Agreement, and Certificate Owners will be permitted to receive 
information furnished to Certificateholders and to exercise the rights of 
Certificateholders only indirectly through DTC and its Direct and Indirect 
Participants. 

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

   None of the Depositor, the Servicer, the Paying Agent, the Certificate 
Registrar, the Underwriters, the Special Servicer or the Trustee will have 
any liability for any actions taken by DTC or its nominee, including, without 
limitation, actions for any aspect of the records relating to or payments 
made on 

                                     S-70
<PAGE>
account of beneficial ownership interests in the Offered Certificates held by 
Cede & Co., as nominee for DTC, or for maintaining, supervising or reviewing 
any records relating to such beneficial ownership interest. 

   Definitive Certificates. Definitive Certificates will be issued to 
Certificate Owners or their nominees, respectively, rather than to DTC or its 
nominee, only under the limited conditions set forth in the Prospectus under 
"Description of the Certificates--Book-Entry Registration and Definitive 
Certificates." 

   Upon the occurrence of an event described in the Prospectus in the last 
paragraph under "Description of the Certificates--Book-Entry Registration and 
Definitive Certificates," the Paying Agent is required to notify, through 
DTC, Direct Participants who have ownership of Offered Certificates as 
indicated on the records of DTC of the availability of Definitive 
Certificates. Upon surrender by DTC of the definitive certificates 
representing the Offered Certificates and upon receipt of instructions from 
DTC for re-registration, the Certificate Registrar and the Authenticating 
Agent will reissue the Offered Certificates as Definitive Certificates issued 
in the respective Certificate Balances or Notional Amounts, as applicable, 
owned by individual Certificate Owners, and thereafter the Paying Agent, the 
Certificate Registrar, the Trustee, the Special Servicer and the Servicer 
will recognize the holders of such Definitive Certificates as 
Certificateholders under the Pooling and Servicing Agreement. 

   For additional information regarding DTC and Certificates maintained on 
the book-entry records thereof, see "Description of the 
Certificates--Book-Entry Registration and Definitive Certificates" in the 
Prospectus. 

DISTRIBUTIONS 

   Method, Timing and Amount. Distributions on the Certificates will be made 
by the Paying Agent, to the extent of available funds, on the 19th day of 
each month or, if any such 19th day is not a business day, then on the next 
succeeding business day, commencing in January 1998 (each, a "Distribution 
Date"). All such distributions (other than the final distribution on any 
Certificate) will be made to the Certificateholders in whose names the 
Certificates are registered at the close of business on each Record Date. 
With respect to any Distribution Date, the "Record Date" will be the last 
business day of the month preceding the month in which such Distribution Date 
occurs. Each such distribution will be made by wire transfer in immediately 
available funds to the account specified by the Certificateholder at a bank 
or other entity having appropriate facilities therefor, if such 
Certificateholder has provided the Paying Agent and Trustee with written 
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 Certificate Balance or Notional 
Amount, as the case may be, 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 
Certificates of such Class based on their respective Percentage Interests. 

   The Servicer shall establish and maintain, or cause to be established and 
maintained, one or more accounts (collectively, the "Certificate Account") as 
described in the Pooling and Servicing Agreement. The Servicer is required to 
deposit in the Certificate Account on a daily basis (and in no event later 
than the business day following receipt in available funds) all payments and 
collections due after the Cut-off Date and other amounts received or advanced 
with respect to the Mortgage Loans (including, without limitation, Insurance 
and Condemnation Proceeds and Liquidation Proceeds), and will be permitted to 
make withdrawals therefrom as set forth in the Pooling and Servicing 
Agreement. 

   The Paying Agent will establish and maintain an account (the "Lower-Tier 
Distribution Account"), and a second account (the "Upper-Tier Distribution 
Account" and, together with the Lower-Tier Distribution Account, the 
"Distribution Accounts") in the name of the Paying Agent and for the benefit 
of the Certificateholders. On each Distribution Date, the Paying Agent will 
apply amounts on deposit in the Upper-Tier Distribution Account (which will 
include all funds that were remitted by the Servicer from 

                                     S-71
<PAGE>
the Certificate Account plus, among other things, any P&I Advances less 
amounts, if any, distributable to the Class LR Certificates as set forth in 
the Pooling and Servicing Agreement) generally to make distributions of 
interest and principal from the Available Distribution Amount to the 
Certificateholders as described herein. Each of the Certificate Account and 
the Distribution Accounts will conform to certain eligibility requirements 
set forth in the Pooling and Servicing Agreement. 

   The Paying Agent will establish and maintain an "Interest Reserve Account" 
in the name of the Trustee for the benefit of the holders of the 
Certificates. On each Servicer Remittance Date occurring in February and on 
any Servicer Remittance Date occurring in any January which occurs in a year 
that is not a leap year, the Servicer will be required to deposit, in respect 
of the Mortgage Loans (identified as Loan Numbers 48, 58, 83, 118, 136 and 
143 on Annex A hereto, collectively, the "Withheld Loans"), an amount equal 
to one day's interest at the related Mortgage Rate on the respective Stated 
Principal Balance, as of the Distribution Date in the month preceding the 
month in which such Servicer Remittance Date occurs, of each such Mortgage 
Loan, to the extent a Monthly Payment or P&I Advance is made in respect 
thereof (all amounts so deposited in any consecutive January (if applicable) 
and February, "Withheld Amounts"). On each Servicer Remittance Date occurring 
in March, the Servicer will be required to withdraw from the Interest Reserve 
Account an amount equal to the Withheld Amounts from the preceding January 
(if applicable) and February, if any, and deposit such amount into the 
Lower-Tier Distribution Account. The Servicer is authorized but not required 
to direct the investment of funds held in the Interest Reserve Account and 
the Distribution Accounts in Permitted Investments, and the Servicer will be 
entitled to retain any interest or other income earned on such funds. The 
Servicer will be required to bear any losses resulting from the investment of 
such funds. 

   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 and the 
    Lower-Tier Distribution Account as of the business day preceding the 
    related Servicer Remittance Date, exclusive of (without duplication): 

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

        (ii) all principal prepayments, Balloon Payments, Liquidation 
       Proceeds, Insurance and Condemnation Proceeds and other unscheduled 
       recoveries received subsequent to the related Due Period; 

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

        (iv) all Prepayment Premiums and Yield Maintenance Charges; 

        (v) with respect to each Withheld Loan and any Distribution Date 
       occurring in each February and in any January occurring in a year that 
       is not a leap year, the related Withheld Amount to the extent such 
       funds are on deposit in the Certificate Account or the Lower-Tier 
       Distribution Account; 

        (vi) all amounts deposited in the Certificate Account and Lower-Tier 
       Distribution Account in error; and 

     (b) all P&I Advances made by the Servicer or the Trustee, as applicable, 
    with respect to such Distribution Date (net of certain amounts that are 
    due or reimbursable to persons other than the Certificateholders). See 
    "Description of the Pooling Agreements--Certificate Account" in the 
    Prospectus; and 

     (c) for the Distribution Date occurring in each March, the related 
    Withheld Amounts required to be deposited in the Lower-Tier Distribution 
    Account pursuant to the Pooling Agreement. 

   The "Due Period" for each Distribution Date and each Mortgage Loan will be 
the period commencing on the second day of the month preceding the month in 
which such Distribution Date occurs 

                                     S-72
<PAGE>
and ending on the first day of the month in which such Distribution Date 
occurs or with respect to the Mortgage Loan identified on Annex A as Loan 
Number 156, the period commencing on the eleventh day of the month preceding 
the month in which such Distribution Date occurs and ending on the tenth day 
of the month in which such Distribution Date occurs. Notwithstanding the 
foregoing, in the event that the last day of a Due Period is not a business 
day, any payments received with respect to the Mortgage Loans relating to 
such Due Period on the business day immediately following such day shall be 
deemed to have been received during such Due Period and not during any other 
Due Period. For purposes of the discussion in the Prospectus, the Due Period 
is also the Prepayment Period (as defined in the Prospectus). 

   Priority. On each Distribution Date, for so long as the Certificate 
Balances of the Certificates have not been reduced to zero, the Paying Agent 
will apply amounts on deposit in the Upper-Tier Distribution Account, to the 
extent of the Available Distribution Amount, in the following order of 
priority: 

   first, to the Class A-1, Class A-2 and Class X Certificates, pro rata 
(based upon their respective entitlements to interest for such Distribution 
Date), in respect of interest, up to an amount equal to the aggregate 
Interest Distribution Amount for such Classes; 

   second, (i) to the Class A-1 Certificates, in reduction of the Certificate 
Balance thereof, an amount equal to the Principal Distribution Amount until 
the Certificate Balance of such Class is reduced to zero, and (ii) following 
reduction of the Certificate Balance of the Class A-1 Certificates to zero, 
to the Class A-2 Certificates, in reduction of the Certificate Balance 
thereof, an amount equal to the Principal Distribution Amount (or portion 
thereof remaining after distributions on the Class A-1 Certificates on such 
Distribution Date) until the Certificate Balance of such Class is reduced to 
zero; 

   third, to the Class A-1 and Class A-2 Certificates, pro rata (based upon 
the aggregate unreimbursed Collateral Support Deficit allocated to each such 
Class), until all amounts of Collateral Support Deficit previously allocated 
to such Classes, but not previously reimbursed, have been reimbursed in full; 

   fourth, to the Class B Certificates, in respect of interest, up to an 
amount equal to the Interest Distribution Amount for such Class; 

   fifth, following reduction of the Certificate Balances of the Class A 
Certificates to zero, to the Class B Certificates, in reduction of the 
Certificate Balance thereof, an amount equal to the Principal Distribution 
Amount (or portion thereof remaining after distributions on the Class A 
Certificates on such Distribution Date), until the Certificate Balance of 
such Class is reduced to zero; 

   sixth, to the Class B Certificates, until all amounts of Collateral 
Support Deficit previously allocated to the Class B Certificates, but not 
previously reimbursed, have been reimbursed in full; 

   seventh, to the Class C Certificates, in respect of interest, up to an 
amount equal to the Interest Distribution Amount for such Class; 

   eighth, following reduction of the Certificate Balances of the Class A and 
Class B Certificates to zero, to the Class C Certificates, in reduction of 
the Certificate Balance thereof, an amount equal to the Principal 
Distribution Amount (or portion thereof remaining after distributions on the 
Class A and Class B Certificates on such Distribution Date), until the 
Certificate Balance of such Class is reduced to zero; 

   ninth, to the Class C Certificates, until all amounts of Collateral 
Support Deficit previously allocated to the Class C Certificates, but not 
previously reimbursed, have been reimbursed in full; 

   tenth, to the Class D Certificates, in respect of interest, up to an 
amount equal to the Interest Distribution Amount for such Class; 

   eleventh, following reduction of the Certificate Balances of the Class A, 
Class B and Class C Certificates to zero, to the Class D Certificates, in 
reduction of the Certificate Balance thereof, an amount equal to the 
Principal Distribution Amount (or portion thereof remaining after 
distributions on the Class A, Class B and Class C Certificates on such 
Distribution Date), until the Certificate Balance of such Class is reduced to 
zero; 

   twelfth, to the Class D Certificates, until all amounts of Collateral 
Support Deficit previously allocated to the Class D Certificates, but not 
previously reimbursed, have been reimbursed in full; 

                                     S-73
<PAGE>
    thirteenth, to the Class E Certificates, in respect of interest, up to an 
amount equal to the Interest Distribution Amount for such Class; 

   fourteenth, following reduction of the Certificate Balances of the Class 
A, Class B, Class C and Class D Certificates to zero, to the Class E 
Certificates, in reduction of the Certificate Balance thereof, an amount 
equal to the Principal Distribution Amount (or portion thereof remaining 
after distributions on the Class A, Class B, Class C and Class D Certificates 
on such Distribution Date), until the Certificate Balance of such Class is 
reduced to zero; 

   fifteenth, to the Class E Certificates, until all amounts of Collateral 
Support Deficit previously allocated to the Class E Certificates, but not 
previously reimbursed, have been reimbursed in full; 

   sixteenth, to the Class F Certificates, in respect of interest, up to an 
amount equal to the Interest Distribution Amount for such Class; 

   seventeenth, following reduction of the Certificate Balances of the Class 
A, Class B, Class C, Class D and Class E Certificates to zero, to the Class F 
Certificates, in reduction of the Certificate Balance thereof, an amount 
equal to the Principal Distribution Amount (or portion thereof remaining 
after distributions on the Class A, Class B, Class C, Class D and Class E 
Certificates on such Distribution Date), until the Certificate Balance of 
such Class is reduced to zero; 

   eighteenth, to the Class F Certificates, until all amounts of Collateral 
Support Deficit previously allocated to the Class F Certificates, but not 
previously reimbursed, have been reimbursed in full; 

   nineteenth, to the Class G Certificates, in respect of interest, up to an 
amount equal to the Interest Distribution Amount for such Class; 

   twentieth, following reduction of the Certificate Balances of the Class A, 
Class B, Class C, Class D, Class E and Class F Certificates to zero, to the 
Class G Certificates, in reduction of the Certificate Balance thereof, an 
amount equal to the Principal Distribution Amount (or portion thereof 
remaining after distributions on the Class A, Class B, Class C, Class D, 
Class E and Class F Certificates on such Distribution Date), until the 
Certificate Balance of such Class is reduced to zero; 

   twenty-first, to the Class G Certificates, until all amounts of Collateral 
Support Deficit previously allocated to the Class G Certificates, but not 
previously reimbursed, have been reimbursed in full; 

   twenty-second, to the Class H Certificates, in respect of interest, up to 
an amount equal to the Interest Distribution Amount for such Class; 

   twenty-third, following reduction of the Certificate Balances of the Class 
A, Class B, Class C, Class D, Class E, Class F and Class G Certificates to 
zero, to the Class H Certificates, in reduction of the Certificate Balance 
thereof, an amount equal to the Principal Distribution Amount (or portion 
thereof remaining after distributions on the Class A, Class B, Class C, Class 
D, Class E, Class F and Class G Certificates on such Distribution Date), 
until the Certificate Balance of such Class is reduced to zero; 

   twenty-fourth, to the Class H Certificates, until all amounts of 
Collateral Support Deficit previously allocated to the Class H Certificates, 
but not previously reimbursed, have been reimbursed in full; 

   twenty-fifth, to the Class I Certificates, in respect of interest, up to 
an amount equal to the Interest Distribution Amount for such Class; 

   twenty-sixth, following reduction of the Certificate Balances of the Class 
A, Class B, Class C, Class D, Class E, Class F, Class G and Class H 
Certificates to zero, to the Class I Certificates, in reduction of the 
Certificate Balance thereof, an amount equal to the Principal Distribution 
Amount (or portion thereof remaining after distributions on the Class A, 
Class B, Class C, Class D, Class E, Class F, Class G and Class H Certificates 
on such Distribution Date), until the Certificate Balance of such Class is 
reduced to zero; 

   twenty-seventh, to the Class I Certificates, until all amounts of 
Collateral Support Deficit previously allocated to the Class I Certificates, 
but not previously reimbursed, have been reimbursed in full; 

                                     S-74
<PAGE>
    twenty-eighth, to the Class J Certificates, in respect of interest, up to 
an amount equal to the Interest Distribution Amount for such Class; 

   twenty-ninth, following reduction of the Certificate Balances of the Class 
A, Class B, Class C, Class D, Class E, Class F, Class G, Class H and Class I 
Certificates to zero, to the Class J Certificates, in reduction of the 
Certificate Balance thereof, an amount equal to the Principal Distribution 
Amount (or portion thereof remaining after distributions on the Class A, 
Class B, Class C, Class D, Class E, Class F, Class G, Class H and Class I 
Certificates on such Distribution Date), until the Certificate Balance of 
such Class is reduced to zero; 

   thirtieth, to the Class J Certificates, until all amounts of Collateral 
Support Deficit previously allocated to the Class J Certificates, but not 
previously reimbursed, have been reimbursed in full; and 

   thirty-first, to the Class R Certificates, the amount, if any, of the 
Available Distribution Amount remaining in the Upper-Tier Distribution 
Account with respect to such Distribution Date. 

   Reimbursement of previously allocated Collateral Support Deficit will not 
constitute distributions of principal for any purpose and will not result in 
an additional reduction in the Certificate Balance of the Class of 
Certificates in respect of which any such reimbursement is made. 

   Notwithstanding the distribution priority second set forth above, on and 
after the Distribution Date on which the Certificate Balances of the 
Subordinate Certificates have all been reduced to zero (such date, the 
"Cross-Over Date"), the Principal Distribution Amount will be distributed, 
pro rata (based upon their respective Certificate Balances), among the 
Classes of Class A Certificates without regard to the priorities set forth 
above. 

   Pass-Through Rates. The Pass-Through Rate applicable to each Class of 
Offered Certificates (other than the Class X Certificates) for any 
Distribution Date will equal the rate per annum specified on the cover of 
this Prospectus Supplement. Interest will accrue for each Class of 
Certificates during the related Interest Accrual Period. The Pass-Through 
Rate for the Class X Certificates (the "Class X Pass-Through Rate") for any 
Distribution Date will equal the excess, if any, of (a) the weighted average 
of the applicable Net Mortgage Rates for the Mortgage Loans, weighted on the 
basis of their respective Stated Principal Balances as of the preceding 
Distribution Date (after giving effect to the distribution of principal on 
such Distribution Date) or, in the case of the first Distribution Date, the 
Cut-off Date, over (b) the weighted average of the Pass-Through Rates on all 
of the other Certificates (other than the Residual Certificates), weighted on 
the basis of their respective Certificate Balances immediately prior to such 
Distribution Date. The Class X Pass-Through Rate for the first Distribution 
Date is expected to be approximately 1.59% per annum. 

   The "Net Mortgage Rate" for each Mortgage Loan is equal to the related 
Mortgage Rate in effect from time to time less the related Administrative 
Cost Rate. 

   The "Mortgage Rate" with respect to any Mortgage Loan is the per annum 
rate at which interest accrues on such Mortgage Loan as stated in the related 
Mortgage Note in each case without giving effect to any default rate or 
Revised Rate. Notwithstanding the foregoing, if any Mortgage Loan does not 
accrue interest on the basis of a 360-day year consisting of twelve 30-day 
months, then, solely for purposes of calculating the Pass-Through Rate on the 
Class X Certificates, the Mortgage Rate of such Mortgage Loan for any 
one-month period preceding a related Due Date will be the annualized rate at 
which interest would have to accrue in respect of such Mortgage Loan on the 
basis of a 360-day year consisting of twelve 30-day months in order to 
produce the aggregate amount of interest actually accrued in respect of such 
Mortgage Loan during such one-month period at the related Mortgage Rate; 
provided, however, that with respect to each Withheld Loan, the Mortgage Rate 
for the one month period (i) preceding the Due Dates in January and February 
in any year which is not a leap year or in February in any year which is a 
leap year, and (ii) preceding the Due Date in March, will be the per annum 
rate stated in the related Mortgage Note. 

   Interest Distribution Amount. The "Interest Distribution Amount" of any 
Class of Certificates (other than the Residual Certificates) for any 
Distribution Date is an amount equal to all Distributable Certificate 
Interest in respect of such Class for such Distribution Date and, to the 
extent not previously paid, for all prior Distribution Dates. 

                                     S-75
<PAGE>
    The "Distributable Certificate Interest" in respect of each Class of 
Certificates (other than the Residual Certificates) for each Distribution 
Date is equal to one month's interest at the Pass-Through Rate applicable to 
such Class of Certificates for such Distribution Date accrued for the related 
Interest Accrual Period on the related Certificate Balance or Notional 
Amount, as the case may be, outstanding immediately prior to such 
Distribution Date. Distributable Certificate Interest will be calculated on 
the basis of a 360-day year consisting of twelve 30-day months. 

   Principal Distribution Amount. The "Principal Distribution Amount" for any 
Distribution Date is an amount equal to the sum of (a) the Principal 
Shortfall for such Distribution Date, (b) the Scheduled Principal 
Distribution Amount for such Distribution Date and (c) the Unscheduled 
Principal Distribution Amount for such Distribution Date. 

   The "Scheduled Principal Distribution Amount" for each Distribution Date 
will equal the aggregate of the principal portions of (a) all Monthly 
Payments (excluding 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 and all Assumed 
Scheduled Payments for the related Due Period, in each case to the extent 
paid by the related borrower as of the business day preceding the related 
Servicer Remittance Date or advanced by the Servicer or the Trustee, as 
applicable, and (b) all Balloon Payments to the extent received during the 
related Due Period, and to the extent not included in clause (a) above. 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 Servicer or the Trustee, as the case may be, for prior 
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 and Condemnation Proceeds, net 
income, rents, and profits from REO Property or otherwise, that were 
identified and applied by the Servicer as recoveries of previously unadvanced 
principal of the related Mortgage Loan. 

   The "Assumed Scheduled Payment" for any Due Period and with respect to any 
Mortgage Loan that is delinquent in respect of its Balloon Payment (including 
any REO Loan as to which the Balloon Payment would have been past due), is an 
amount equal to the sum of (a) the principal portion of the Monthly Payment 
that would have been due on such Mortgage Loan on the related Due Date based 
on the constant payment required by the related Mortgage Note or the original 
amortization schedule thereof (as calculated with interest at the related 
Mortgage Rate), if applicable, assuming such Balloon Payment has not become 
due, after giving effect to any modification, and (b) interest on the Stated 
Principal Balance of such Mortgage Loan at the applicable Mortgage Rate (net 
of the applicable rate at which the Servicing Fee is calculated). 

   For purposes of the foregoing definitions of Principal Distribution 
Amount, the term "Principal Shortfall" for any Distribution Date means the 
amount, if any, by which (i) the Principal Distribution Amount for the 
preceding Distribution Date, exceeds (ii) the aggregate amount distributed in 
respect of principal on the Class A, Class B, Class C, Class D, Class E, 
Class F, Class G, Class H, Class I and Class J Certificates on such preceding 
Distribution Date. There will be no Principal Shortfall on the first 
Distribution Date. 

   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 Principal Distribution Amount for 
such date that 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 in which the related borrower is the 
debtor. See "Certain Legal Aspects of 

                                     S-76
<PAGE>
Mortgage Loans--Bankruptcy Laws" in the Prospectus. If any Mortgage Loan is 
paid in full or such Mortgage Loan (or any Mortgaged Property acquired in 
respect thereof) is otherwise liquidated, then, as of the first Distribution 
Date that follows the end of the Due Period in which such payment in full or 
liquidation occurred and notwithstanding that a loss may have occurred in 
connection with any such liquidation, the Stated Principal Balance of such 
Mortgage Loan shall be zero. 

   For purposes of calculating distributions on, and allocations of 
Collateral Support Deficit to, the Certificates, as well as for purposes of 
calculating the Servicing Fee and Trustee Fee 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 fixed Mortgage Rate (and, accordingly, the same 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 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 Servicer or the 
Special Servicer for payments previously advanced, in connection with the 
operation and management of such property, generally will be applied by the 
Servicer as if received on the predecessor Mortgage Loan. 

ALLOCATION OF PREPAYMENT PREMIUMS AND YIELD MAINTENANCE CHARGES 

   On any Distribution Date, Prepayment Premiums collected during the related 
Due Period will be distributed by the Paying Agent to the holders of the 
Classes of Offered Certificates as follows: to each of the Class A, Class B, 
Class C, Class D and Class E Certificates, for each such Class an amount 
equal to the product of (a) a fraction, the numerator of which is the amount 
distributed as principal to such Class on such Distribution Date, and the 
denominator of which is the total amount distributed as principal to all 
Classes of Certificates on such Distribution Date, (b) 25% and (c) the total 
amount of Prepayment Premiums collected during the related Due Period. Any 
Prepayment Premiums collected during the related Due Period remaining after 
such distributions will be distributed to the holders of the Class X 
Certificates. 

   On any Distribution Date, Yield Maintenance Charges collected during the 
related Due Period will be distributed by the Paying Agent on the Classes of 
Offered Certificates as follows: to each of the Class A, Class B, Class C, 
Class D and Class E Certificates, for each such Class an amount equal to the 
product of (a) a fraction, the numerator of which is the amount distributed 
as principal to such Class on such Distribution Date, and the denominator of 
which is the total amount distributed as principal to all Classes of 
Certificates on such Distribution Date, (b) the Base Interest Fraction for 
the related principal prepayment and such Class of Offered Certificates and 
(c) the aggregate amount of Yield Maintenance Charges collected on such 
principal prepayment during the related Due Period. Any Yield Maintenance 
Charges collected during the related Due Period remaining after such 
distributions will be distributed to the holders of the Class X Certificates. 

   The "Base Interest Fraction" with respect to any principal prepayment on 
any Mortgage Loan and with respect to any Class of Offered Certificates 
(other than the Class X Certificates) is a fraction (A) whose numerator is 
the greater of (x) zero and (y) the difference between (i) the Pass-Through 
Rate on such Class of Offered Certificates and (ii) the Yield Rate used in 
calculating the Yield Maintenance Charge with respect to such principal 
prepayment and (B) whose denominator is the difference between (i) the 
Mortgage Rate on the related Mortgage Loan and (ii) the Yield Rate used in 
calculating the Yield Maintenance Charge with respect to such principal 
prepayment; provided, however, that under no circumstances shall the Base 
Interest Fraction be greater than one. If such Yield Rate is greater than the 
Mortgage Rate on the related Mortgage Loan, then the Base Interest Fraction 
shall equal zero. 

   No Prepayment Premiums or Yield Maintenance Charges will be distributed to 
holders of the Class F, Class G, Class H, Class I, Class J or Residual 
Certificates; instead, after the Certificate Principal Balances of the Class 
A, Class B, Class C, Class D and Class E Certificates have been reduced to 
zero, all Prepayment Premiums and Yield Maintenance Charges will be 
distributed to holders of the Class X Certificates. 

                                     S-77
<PAGE>
    For a description of Prepayment Premiums and Yield Maintenance Charges, 
see "Description of the Mortgage Pool--Certain Terms and Conditions of the 
Mortgage Loans--Prepayment Provisions" herein. See also "Certain Legal 
Aspects of the Mortgage Loans--Default Interest and Limitations on 
Prepayments" in the Prospectus regarding the enforceability of Yield 
Maintenance Charges and Prepayment Premiums. 

ASSUMED FINAL DISTRIBUTION DATE; RATED FINAL DISTRIBUTION DATE 

   The "Assumed Final Distribution Date" with respect to any Class of Offered 
Certificates is the Distribution Date on which the aggregate Certificate 
Balance or Notional Amount, as the case may be, of such Class of Certificates 
would be reduced to zero based on the assumptions set forth below. Such 
Distribution Date shall in each case be as follows: 

<TABLE>
<CAPTION>
 CLASS DESIGNATION       ASSUMED FINAL DISTRIBUTION DATE 
- ---------------------  ----------------------------------- 
<S>                    <C>               
Class A-1 ............          December 19, 2004 
Class A-2 ............          November 19, 2007 
Class X ..............            August 19, 2013 
Class B ..............          November 19, 2007 
Class C ..............          December 19, 2007 
Class D ..............          December 19, 2007 
Class E ..............          December 19, 2007 
</TABLE>

   THE ASSUMED FINAL DISTRIBUTION DATES SET FORTH ABOVE WERE CALCULATED 
WITHOUT REGARD TO ANY DELAYS IN THE COLLECTION OF BALLOON PAYMENTS AND 
WITHOUT REGARD TO A REASONABLE LIQUIDATION TIME WITH RESPECT TO ANY MORTGAGE 
LOANS THAT MAY BECOME DELINQUENT. ACCORDINGLY, IN THE EVENT OF DEFAULTS ON 
THE MORTGAGE LOANS, THE ACTUAL FINAL DISTRIBUTION DATE FOR ONE OR MORE 
CLASSES OF THE OFFERED CERTIFICATES MAY BE LATER, AND COULD BE SUBSTANTIALLY 
LATER, THAN THE RELATED ASSUMED FINAL DISTRIBUTION DATE(S). 

   In addition, the Assumed Final Distribution Dates set forth above were 
calculated on the basis of a 0% CPR and assuming all ARD Loans are prepaid on 
the Anticipated Repayment Date. Since the rate of payment (including 
prepayments) of the Mortgage Loans may exceed the scheduled rate of payments, 
and could exceed such scheduled rate by a substantial amount, the actual 
final Distribution Date for one or more Classes of the Offered Certificates 
may be earlier, and could be substantially earlier, than the related Assumed 
Final Distribution Date(s). The rate of payments (including prepayments) on 
the Mortgage Loans will depend on the characteristics of the Mortgage Loans, 
as well as on the prevailing level of interest rates and other economic 
factors, and no assurance can be given as to actual payment experience. 
Finally, the Assumed Distribution Dates were calculated assuming that there 
would not be an early termination of the Trust Fund. 

   The "Rated Final Distribution Date" for each Class of Offered Certificates 
will be December 19, 2029, the first Distribution Date after the 24th month 
following the end of the amortization term for the Mortgage Loan that, as of 
the Cut-off Date, has the longest remaining amortization term. 

SUBORDINATION; ALLOCATION OF COLLATERAL SUPPORT DEFICIT 

   The rights of holders of the Subordinate Certificates to receive 
distributions of amounts collected or advanced on the Mortgage Loans will be 
subordinated, to the extent described herein, to the rights of holders of the 
Senior Certificates. Moreover, to the extent described herein, the rights of 
the holders of the Class J Certificates will be subordinated to the rights of 
the Class I Certificates, the rights of the holders of the Class J and Class 
I Certificates will be subordinated to the rights of the holders of the Class 
H Certificates, the rights of the holders of the Class H, Class I and Class J 
Certificates will be subordinated to the rights of the holders of the Class G 
Certificates, the rights of the holders of the Class G, Class H, Class I and 
Class J Certificates will be subordinated to the rights of the holders of the 
Class F Certificates, the rights of the holders of the Class F, Class G, 
Class H, Class I and Class J Certificates will be subordinated to the rights 
of the holders of the Class E Certificates, the rights of the holders of the 
Class E, Class F, Class G, Class H, Class I and Class J Certificates will be 
subordinated to the rights of the 

                                     S-78
<PAGE>
holders of the Class D Certificates, the rights of the holders of the Class D,
Class E, Class F, Class G, Class H, Class I and Class J Certificates will be
subordinated to the rights of the holders of the Class C Certificates, and the
rights of the holders of the Class C, Class D, Class E, Class F, Class G,
Class H, Class I and Class J Certificates will be subordinated to the rights
of the holders of the Class B Certificates. This subordination is intended to
enhance the likelihood of timely receipt by the holders of the Senior
Certificates of the full amount of all interest payable in respect of the
Senior Certificates on each Distribution Date, and the ultimate receipt by the
holders of the Class A Certificates of principal in an amount equal to, in
each case, the entire Certificate Balance of such Class of Certificates.
Similarly, but to decreasing degrees, this subordination is also intended to
enhance the likelihood of timely receipt by the holders of the Class B
Certificates, the holders of the Class C Certificates, the holders of the
Class D Certificates and the holders of the Class E Certificates of the full
amount of interest payable in respect of such Classes of Certificates on each
Distribution Date, and the ultimate receipt by the holders of the Class B
Certificates, the holders of the Class C Certificates, the holders of the
Class D Certificates and the holders of the Class E Certificates of principal
equal to, in each case, the entire Certificate Balance of such Class of
Certificates. The protection afforded to the holders of the Class E
Certificates by means of the subordination of the Non-Offered Certificates
that are Subordinate Certificates (the "Non-Offered Subordinate
Certificates"), to the holders of the Class D Certificates by the
subordination of the Class E Certificates and the Non-Offered Subordinate
Certificates, to the holders of the Class C Certificates by means of the
subordination of the Class D and Class E Certificates and the Non-Offered
Subordinate Certificates, to the holders of the Class B Certificates by means
of the subordination of the Class C, Class D and Class E Certificates and the
Non-Offered Subordinate Certificates and to the holders of the Senior
Certificates by means of the subordination of the Subordinate Certificates,
will be accomplished by the application of the Available Distribution Amount
on each Distribution Date in accordance with the order of priority described
under "--Distributions" above and by the allocation of Collateral Support
Deficits in the manner described below. 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 (unless the Cross-Over Date has 
occurred, first to the Class A-1 Certificates until the Certificate Balance 
has been reduced to zero and then to the Class A-2 Certificates), for so long 
as they are outstanding, of the entire Principal Distribution Amount for each 
Distribution Date will have the effect of reducing the aggregate Certificate 
Balance of the Class A Certificates at a proportionately faster rate than the 
rate at which the aggregate Stated Principal Balance of the Mortgage Pool 
will reduce. Thus, as principal is distributed to the holders of such Class A 
Certificates, the percentage interest in the Trust Fund evidenced by such 
Class A Certificates will be decreased (with a corresponding increase in the 
percentage interest in the Trust Fund evidenced by the Subordinate 
Certificates), thereby increasing, relative to their respective Certificate 
Balances, the subordination afforded such Class A Certificates by the 
Subordinate Certificates. 

   Following retirement of the Class A Certificates, the successive 
allocation on each Distribution Date of the Principal Distribution Amount to 
the Class B Certificates, the Class C Certificates, the Class D Certificates 
and the Class E Certificates, in that order, in each case for so long as they 
are outstanding, will provide a similar benefit to each such Class of 
Certificates as to the relative amount of subordination afforded by the 
outstanding Classes of Certificates (other than the Class X and the Residual 
Certificates) with later alphabetical Class designations. 

   On each Distribution Date, immediately following the distributions to be 
made to the Certificateholders on such date, the Paying Agent is to calculate 
the amount, if any, by which (i) the aggregate Stated Principal Balance of 
the Mortgage Loans expected to be outstanding immediately following such 
Distribution Date is less than (ii) the aggregate Certificate Balance of the 
Certificates after giving effect to distributions of principal on such 
Distribution Date (any such deficit, "Collateral Support Deficit"). The 
Paying Agent will be required to allocate any such Collateral Support Deficit 
among the respective Classes of Certificates as follows: to the Class J, 
Class I, Class H, Class G, Class F, Class E, Class D, Class C and Class B 
Certificates in that order, and in each case in respect of and until the 
remaining Certificate Balance of such Class has been reduced to zero. 
Following the reduction of the Certificate Balances of all such Classes to 
zero, the Paying Agent will be required to allocate any such Collateral 
Support Deficit 

                                     S-79
<PAGE>
among the Classes of Class A Certificates, pro rata (based upon their 
respective Certificate Balances), until the remaining Certificate Balances of 
such Classes have been reduced to zero. Any Collateral Support Deficit 
allocated to a Class of Certificates will be allocated among respective 
Certificates of such Class in proportion to the Percentage Interests 
evidenced thereby. 

   In general, Collateral Support Deficits could result from the occurrence 
of: (i) losses and other shortfalls on or in respect of the Mortgage Loans, 
including as a result of defaults and delinquencies thereon, Nonrecoverable 
Advances made in respect thereof, the payment to the Special Servicer of any 
compensation as described in "Servicing of the Mortgage Loans--Servicing and 
Other Compensation and Payment of Expenses" herein, and the payment of 
interest on Advances and certain servicing expenses; and (ii) certain 
unanticipated, non-Mortgage Loan specific expenses of the Trust Fund, 
including certain reimbursements to the Trustee as described under 
"Description of the Pooling Agreements--Certain Matters Regarding the 
Trustee" in the Prospectus, certain reimbursements to the Servicer and the 
Depositor as described under "Description of the Pooling Agreements--Certain 
Matters Regarding the Servicer and the Depositor" in the Prospectus, and 
certain federal, state and local taxes, and certain tax-related expenses, 
payable out of the Trust Fund as described under "Certain Federal Income Tax 
Consequences--Federal Income Tax Consequences for REMIC Certificates" and 
"--Taxes That May Be Imposed on the REMIC Pool" in the Prospectus. 
Accordingly, the allocation of Collateral Support Deficit as described above 
will constitute an allocation of losses and other shortfalls experienced by 
the Trust Fund. 

   A Class of Offered Certificates will be considered outstanding until its 
Certificate Balance or Notional Amount, as the case may be, is reduced to 
zero; provided, however, that reimbursement of any previously allocated 
Collateral Support Deficit may thereafter be made to such Class. 

ADVANCES 

   On the business day immediately preceding each Distribution Date (the 
"Servicer Remittance Date"), the Servicer will be obligated, subject to the 
recoverability determination described below, 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, certain 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 (but 
subject to reduction as described in the following paragraph) the aggregate 
of: (i) all Monthly Payments (net of the applicable Servicing Fee), other 
than Balloon Payments, which were due on the Mortgage Loans during the 
related Due Period and delinquent (or not advanced by any subservicer) as of 
the business day preceding such Servicer Remittance Date; and (ii) in the 
case of each Mortgage Loan delinquent in respect of its Balloon Payment as of 
the end of the related Due Period (including any REO Loan as to which the 
Balloon Payment would have been past due), an amount equal to the Assumed 
Scheduled Payment therefor. The 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. To the extent that the Servicer fails to make a P&I Advance that 
it is required to make under the Pooling and Servicing Agreement, the Trustee 
will make such required P&I Advance pursuant to the Pooling and Servicing 
Agreement. 

   The amount required to be advanced in respect of delinquent Monthly 
Payments or Assumed Scheduled Payments on a Mortgage Loan with respect to any 
Distribution Date that has been subject to an Appraisal Reduction Event will 
equal the amount that would be required to be advanced by the Servicer 
without giving effect to the Appraisal Reduction less any Appraisal Reduction 
Amount with respect to such Mortgage Loan for such Distribution Date. Neither 
the Servicer nor the Trustee will be required to make a P&I Advance for 
default interest, Yield Maintenance Charges, Prepayment Premiums or Excess 
Interest. 

   In addition to P&I Advances, the Servicer will also be obligated (subject 
to the limitations described herein) to make advances ("Servicing Advances" 
and, collectively with P&I Advances, "Advances") in connection with the 
servicing and administration of any Mortgage Loan in respect of which a 
default, delinquency or other unanticipated event has occurred or is 
reasonably foreseeable or in connection with the servicing and administration 
of any Mortgaged Property or REO Property, to pay delinquent real 

                                     S-80
<PAGE>
estate taxes, assessments and hazard insurance premiums and to cover other
similar costs and expenses necessary to preserve the priority of or enforce
the related Mortgage Loan documents or to protect, lease, manage and maintain
the related Mortgaged Property. To the extent that the Servicer fails to make
a Servicing Advance that it is required to make under the Pooling and
Servicing Agreement and the Trustee has notice of such failure, the Trustee
will make such required Servicing Advance pursuant to the Pooling and
Servicing Agreement.

   The Servicer or the Trustee, as applicable, will be entitled to recover 
any Advance made out of its own funds from any amounts collected in respect 
of the Mortgage Loan as to which such Advance was made, whether in the form 
of late payments, Insurance and Condemnation Proceeds, Liquidation Proceeds 
or otherwise from the Mortgage Loan ("Related Proceeds"). Notwithstanding the 
foregoing, neither the Servicer nor the Trustee will be obligated to make any 
Advance that it determines in its reasonable good faith judgment would, if 
made, not be recoverable (including interest thereon) out of Related Proceeds 
(a "Nonrecoverable Advance"), and the Servicer or the Trustee will be 
entitled to recover any Advance that it so determines to be a Nonrecoverable 
Advance out of general funds on deposit in the Certificate Account. The 
Trustee will be entitled to rely conclusively on any non-recoverability 
determination of the Servicer. Nonrecoverable Advances will represent a 
portion of the losses to be borne by the Certificateholders. 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 Advance, each of the Servicer and 
the Trustee will be entitled to be paid, out of any amounts then on deposit 
in the Certificate Account, interest at the Prime Rate (the "Reimbursement 
Rate") accrued on the amount of such Advance from the date made to but not 
including the date of reimbursement. The "Prime Rate" shall be the rate, for 
any day, set forth as such in The Wall Street Journal, New York edition. 

   Each Distribution Date Statement delivered by the Paying Agent to the 
Certificateholders will contain information relating to the amounts of 
Advances made with respect to the related Distribution Date. See "Description 
of the Certificates--Reports to Certificateholders; Certain Available 
Information" herein and "Description of Certificates--Reports to 
Certificateholders" in the Prospectus. 

APPRAISAL REDUCTIONS 

   After an Appraisal Reduction Event has occurred, an Appraisal Reduction 
will be calculated. An "Appraisal Reduction Event" will occur on the earliest 
of (i) the third anniversary of the date on which an extension of the 
maturity date of a Mortgage Loan becomes effective as a result of a 
modification of such Mortgage Loan by the Special Servicer, which extension 
does not change the amount of Monthly Payments on the Mortgage Loan, (ii) 120 
days after an uncured delinquency occurs in respect of a Mortgage Loan, (iii) 
the date on which a reduction in the amount of Monthly Payments on a Mortgage 
Loan, or a change in any other material economic term of the Mortgage Loan 
(other than an extension of its maturity), becomes effective as a result of a 
modification of such Mortgage Loan by the Special Servicer, (iv) 60 days 
after a receiver has been appointed, (v) 60 days after a borrower declares 
bankruptcy and (vi) immediately after a Mortgage Loan becomes an REO Loan; 
provided, however, that an Appraisal Reduction Event shall not occur at any 
time when the aggregate Certificate Balances of all Classes of Certificates 
(other than the Class A Certificates) has been reduced to zero. The 
"Appraisal Reduction" for any Distribution Date and for any Mortgage Loan as 
to which any Appraisal Reduction Event has occurred will be an amount equal 
to the excess of (a) the outstanding Stated Principal Balance of such 
Mortgage Loan over (b) the excess of (i) 90% of the appraised value of the 
related Mortgaged Property as determined (A) by one or more independent MAI 
appraisals with respect to any Mortgage Loan with an outstanding principal 
balance equal to or in excess of $2,000,000 (the costs of which shall be paid 
by the Servicer as an Advance), and (B) by an internal valuation performed by 
the Special Servicer with respect to any Mortgage Loan with an outstanding 
principal balance less than $2,000,000, over (ii) the sum as of the Due Date 
occurring in the month of such Distribution Date of (A) to the extent not 
previously advanced by the Servicer or the Trustee, all unpaid interest on 
such Mortgage Loan at a per annum rate equal to the Mortgage Rate, (B) all 
unreimbursed Advances and interest thereon at the Reimbursement Rate in 
respect of such Mortgage Loan and (C) all currently due and unpaid real 
estate taxes and 

                                     S-81
<PAGE>
assessments, insurance premiums and ground rents and all other amounts due and
unpaid under the Mortgage Loan (which tax, premiums, ground rents and other
amounts have not been the subject of an Advance by the Servicer and/or for
which funds have not been escrowed). Within 60 days after the Appraisal
Reduction Event, the Special Servicer will be required to receive such
appraisal; provided, however, that with respect to an Appraisal Reduction
Event described in clause (ii), the Special Servicer will be required to
receive such appraisal within the 120-day period set forth in such clause
(ii). On the first Determination Date occurring on or after the delivery of
such MAI appraisal, the Special Servicer will be required to calculate and
report to the Servicer, and the Servicer will report to the Paying Agent and
the Trustee, the Appraisal Reduction to take into account such appraisal. In
the event that the Special Servicer has not received such MAI appraisal within
the timeframe described above (or, in the case of an appraisal in connection
with an Appraisal Reduction Amount described in clause (ii), within 60 days
following the 120-day period set forth in such clause (ii)), the amount of the
Appraisal Reduction will be deemed to be an amount equal to 35% of the current
Stated Principal Balance of the related Mortgage Loan until such MAI appraisal
is received. The "Determination Date" for each Distribution Date is the 13th
day of the month in which such Distribution Date occurs or, if any such 13th
day is not a business day, then the immediately preceding business day.

   As a result of calculating one or more Appraisal Reductions, the amount of 
any required P&I Advance will be reduced by an amount equal to the Appraisal 
Reduction Amount, which will have the effect of reducing the amount of 
interest available to the most subordinate Class of Certificates then 
outstanding (i.e., first to the Class J Certificates, then to the Class I 
Certificates, then to the Class H Certificates, then to the Class G 
Certificates, then to the Class F Certificates, then to the Class E 
Certificates, then to the Class D Certificates, then to the Class C 
Certificates and then to the Class B Certificates). See "--Advances" above. 
The "Appraisal Reduction Amount" for any Distribution Date shall equal the 
product of (i) the applicable per annum Pass-Through Rate (i.e., for any 
month, one twelfth of the Pass-Through Rate) on the Class of Certificates to 
which the Appraisal Reduction is allocated, and (ii) the sum of all Appraisal 
Reductions with respect to such Distribution Date. In addition, Appraisal 
Reductions will be allocated to the most subordinate Class of Certificates 
then outstanding (i.e., first to the Class J Certificates, then to the Class 
I Certificates, then to the Class H Certificates, then to the Class G 
Certificates, then to the Class F Certificates, then to the Class E 
Certificates, then to the Class D Certificates, then to the Class C 
Certificates and then to the Class B Certificates) for purposes of 
determining Voting Rights and the identity of the Controlling Class. See 
"--Voting Rights" below and "Servicing of the Mortgage Loans--General" 
herein. 

   With respect to each Mortgage Loan as to which an Appraisal Reduction has 
occurred (unless such Mortgage Loan has become a Corrected Mortgage Loan and 
has remained current for twelve consecutive Monthly Payments, and with 
respect to which no other Appraisal Reduction Event has occurred with respect 
thereto during the preceding twelve months), the Special Servicer is 
required, within 30 days of each anniversary of the related Appraisal 
Reduction Event, to order an appraisal (which may be an update of a prior 
appraisal), the cost of which shall be a Servicing Advance. Based upon such 
appraisal, the Special Servicer shall redetermine and report to the Paying 
Agent the amount of the Appraisal Reduction with respect to such Mortgage 
Loan. Notwithstanding the foregoing, the Special Servicer will not be 
required to obtain an appraisal with respect to a Mortgage Loan which is the 
subject of an Appraisal Reduction Event to the extent the Special Servicer 
has obtained an appraisal with respect to the related Mortgaged Property 
within the 12-month period prior to the occurrence of such Appraisal 
Reduction Event. Instead, the Special Servicer may use such prior appraisal 
in calculating any Appraisal Reduction with respect to such Mortgage Loan. 

   With respect to each Mortgage Loan as to which an Appraisal Reduction has 
occurred and which has become current and has remained current for twelve 
consecutive Monthly Payments, and with respect to which no other Appraisal 
Reduction Event has occurred and is continuing, the Special Servicer may 
within 30 days of the date of such twelfth Monthly Payment, order an 
appraisal (which may be an update of a prior appraisal), the cost of which 
shall be a Servicing Advance. Based upon such appraisal, the Special Servicer 
shall redetermine and report to the Paying Agent the amount of the Appraisal 
Reduction with respect to such Mortgage Loan. 

                                     S-82
<PAGE>
REPORTS TO CERTIFICATEHOLDERS; CERTAIN AVAILABLE INFORMATION 

   On each Distribution Date, the Paying Agent will be required to forward by 
mail to each holder of a Certificate, the Trustee, the Underwriters, the 
Special Servicer and certain financial market publishers (which are 
anticipated to initially be Bloomberg, L.P., the Trepp Group and Charter 
Research Corporation), if any, a statement (a "Distribution Date Statement") 
setting forth, among other things: (i) the amount of the distribution on such 
Distribution Date to the holders of such Class of Certificates in reduction 
of the Certificate Balance thereof; (ii) the amount of the distribution on 
such Distribution Date to the holders of such Class of Certificates allocable 
to Distributable Certificate Interest; (iii) the aggregate amount of Advances 
made in respect of such Distribution Date; (iv) the aggregate amount of 
compensation paid to the Trustee and servicing compensation paid to the 
Servicer and the Special Servicer during the Due Period for such Distribution 
Date; (v) the aggregate Stated Principal Balance of the Mortgage Loans and 
any REO Loans outstanding immediately before and immediately after such 
Distribution Date; (vi) the number, aggregate principal balance, weighted 
average remaining term to maturity and weighted average Mortgage Rate of the 
Mortgage Loans as of the end of the related Due Period for such Distribution 
Date; (vii) the number and aggregate principal balance of Mortgage Loans (A) 
delinquent one month, (B) delinquent two months, (C) delinquent three or more 
months and (D) as to which foreclosure proceedings have been commenced; 
(viii) the value of any REO Property included in the Trust Fund as of the end 
of the related Due Period for such Distribution Date, based on the most 
recent appraisal or valuation; (ix) the Available Distribution Amount for 
such Distribution Date; (x) the amount of the distribution on such 
Distribution Date to the holders of such Class of Certificates allocable to 
(A) Prepayment Premiums and (B) Yield Maintenance Charges; (xi) the 
Pass-Through Rate for such Class of Certificates for such Distribution Date 
and the next succeeding Distribution Date; (xii) the Scheduled Principal 
Distribution Amount and the Unscheduled Principal Distribution Amount for 
such Distribution Date; (xiii) the Certificate Balance or Notional Amount, as 
the case may be, of each Class of Certificates immediately before and 
immediately after such Distribution Date, separately identifying any 
reduction therein as a result of the allocation of any Collateral Support 
Deficit on such Distribution Date; (xiv) the fraction, expressed as a decimal 
carried to eight places, the numerator of which is the then related 
Certificate Balance, and the denominator of which is the related initial 
aggregate Certificate Balance, for each Class of Certificates (other than the 
Residual Certificates) immediately following such Distribution Date; (xv) the 
amount of any Appraisal Reductions effected in connection with such 
Distribution Date on a loan-by-loan basis, the total Appraisal Reduction 
effected in connection with such Distribution Date and the total Appraisal 
Reduction Amounts as of such Distribution Date; (xvi) the number and related 
principal balances of any Mortgage Loans extended or modified during the 
related Due Period; (xvii) the amount of any remaining unpaid interest 
shortfalls for such Class as of such Distribution Date; (xviii) a 
loan-by-loan listing of each Mortgage Loan which was the subject of a 
Principal Prepayment during the related Due Period and the amount and the 
type of Principal Prepayment occurring; (xix) a loan-by-loan listing of any 
Mortgage Loan which was defeased during the related Due Period and (xx) all 
deposits into, withdrawals from, and the balance of the Interest Reserve 
Account on the related Servicer Remittance Dates. In the case of information 
furnished pursuant to clauses (i), (ii), (x) and (xvii) above, the amounts 
shall be expressed as a dollar amount in the aggregate for all Certificates 
of each applicable Class and per Definitive Certificate. 

   In addition, within a reasonable period of time after the end of each 
calendar year, the Paying Agent shall furnish to the Trustee and each person 
or entity who at any time during the calendar year was a holder of a 
Certificate, a statement containing the information set forth in clauses (i), 
(ii) and (x) above as to the applicable Class, aggregated for such calendar 
year or applicable portion thereof during which such person was a 
Certificateholder, together with such other information as the Paying Agent 
deems necessary or desirable, or that a Certificateholder or Certificate 
Owner reasonably requests, to enable Certificateholders to prepare their tax 
returns for such calendar year. Such obligation of the Paying Agent shall be 
deemed to have been satisfied to the extent that substantially comparable 
information shall be provided by the Paying Agent pursuant to any 
requirements of the Code as from time to time are in force. 

   The Servicer will provide a financial market publisher, which is 
anticipated to initially be Bloomberg, L.P., quarterly with certain current 
information with respect to the Mortgaged Properties, including current and 
original net operating income, debt service coverage ratios based upon 
borrowers' annual operating statements and occupancy rates, to the extent it 
has received such information from the borrowers pursuant to the related loan 
documents. 

                                     S-83
<PAGE>
    The Pooling and Servicing Agreement requires that the Paying Agent (or 
the Trustee with respect to clause (f) only) make available at its offices 
primarily responsible for administration of the Trust Fund, during normal 
business hours, for review by any holder of an Offered Certificate, the 
Depositor, the Special Servicer, the Servicer, any Rating Agency or any other 
person to whom the Paying Agent (or the Trustee, if applicable) believes such 
disclosure is appropriate, originals or copies of, among other things, the 
following items: (a) the Pooling and Servicing Agreement and any amendments 
thereto, (b) all Distribution Date Statements delivered to holders of the 
relevant Class of Offered Certificates since the Closing Date, (c) all 
officer's certificates delivered to the Paying Agent since the Closing Date 
as described under "Description of the Pooling Agreements--Evidence as to 
Compliance" in the Prospectus, (d) all accountants' reports delivered to the 
Paying Agent since the Closing Date as described under "Description of the 
Pooling Agreements--Evidence as to Compliance" in the Prospectus, (e) the 
most recent property inspection report prepared by or on behalf of the 
Servicer or the Special Servicer and delivered to the Paying Agent in respect 
of each Mortgaged Property, (f) copies of the Mortgage Loan documents, (g) 
any and all modifications, waivers and amendments of the terms of a Mortgage 
Loan entered into by the Servicer or the Special Servicer and delivered to 
the Paying Agent, and (h) any and all statements and reports delivered to, or 
collected by, the Servicer or the Special Servicer, from the borrowers, 
including the most recent annual property operating statements, rent rolls 
and borrower financial statements, but only to the extent such statements and 
reports have been delivered to the Paying Agent. Copies of any and all of the 
foregoing items will be available to Certificateholders from the Paying Agent 
(or the Trustee with respect to clause (f) only) upon request; however, the 
Paying Agent (or the Trustee with respect to clause (f) only) will be 
permitted to require payment of a sum sufficient to cover the reasonable 
costs and expenses of providing such copies. Pursuant to the Pooling and 
Servicing Agreement, the Servicer will be responsible for enforcing all 
provisions of the Mortgage Loan documents relating to the submission of 
financial and property information. 

   The Pooling and Servicing Agreement will require the Servicer and the 
Paying Agent, subject to certain restrictions set forth therein, to provide 
the reports available to Certificateholders set forth above, as well as 
certain other information received by the Servicer or the Paying Agent, as 
the case may be, to any Certificateholder, the Underwriters, any Certificate 
Owner or any prospective investor identified as such by a Certificate Owner 
or Underwriter, that requests such reports or information; provided that the 
Servicer or the Paying Agent, as the case may be, will be permitted to 
require payment of a sum sufficient to cover the reasonable costs and 
expenses of providing copies of such reports or information. Except as 
otherwise set forth in this paragraph, until such time as Definitive 
Certificates are issued, notices and statements required to be mailed to 
holders of Certificates will be available to Certificate Owners of Offered 
Certificates only to the extent they are forwarded by or otherwise available 
through DTC and its Participants. Conveyance of notices and other 
communications by DTC to Participants, and by Participants to such 
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. Except as otherwise set forth in this paragraph, the Servicer, the 
Special Servicer, the Trustee, the Depositor, the Paying Agent 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 Offered Certificate Registrar. The initial registered holder 
of the Offered 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 Certificates (the "Voting Rights") shall be allocated 
among the respective Classes of Certificateholders as follows: (i) 4% in the 
case of the Class X Certificates, and (ii) in the case of any other Class of 
Certificates (other than the Residual Certificates), a percentage equal to 
the product of 96% and a fraction, the numerator of which is equal to the 
aggregate Certificate Balance of such Class, in each case, determined as of 
the Distribution Date immediately preceding such time, and the denominator of 
which is equal to the aggregate Certificate Balance of all Classes of 
Certificates, each determined as of the Distribution Date immediately 
preceding such time. Neither the Class R nor the Class LR Certificates will 
be entitled to any Voting Rights. For purposes of determining Voting Rights, 
the Certificate Balance of any Class shall be deemed to be reduced by the 
amount allocated to such Class of any Appraisal Reductions related 

                                     S-84
<PAGE>
to Mortgage Loans as to which Liquidation Proceeds or other final payment has 
not yet been received. 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. Solely for purposes of giving any consent, approval or waiver 
pursuant to the Pooling and Servicing Agreement, neither the Servicer, the 
Special Servicer nor the Depositor will be entitled to exercise any Voting 
Rights with respect to any Certificates registered in its name, if such 
consent, approval or waiver would in any way increase its compensation or 
limit its obligations in such capacity under the Pooling and Servicing 
Agreement; provided, however, that such restrictions will not apply to the 
exercise of the Special Servicer's rights, if any, as a member of the 
Controlling Class. 

TERMINATION; RETIREMENT OF CERTIFICATES 

   The obligations created by the Pooling and Servicing Agreement will 
terminate upon payment (or provision for payment) to all Certificateholders 
of all amounts held by or on behalf of the Trustee and required to be paid 
following the earlier of (i) the final payment (or advance in respect 
thereof) or other liquidation of the last Mortgage Loan or REO Property 
subject thereto or (ii) the purchase of all of the assets of the Trust Fund 
by the Servicer, the Special Servicer, the holders of the Controlling Class 
or the holders of the Class LR Certificates. 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. 

   The holders of the Controlling Class, Special Servicer, the Servicer and 
the holders of the Class LR Certificates (in that order) will have the right 
to purchase all of the assets of the Trust Fund. Any such purchase of all the 
Mortgage Loans and other assets in the Trust Fund is required to be made at a 
price equal to the sum of (i) the aggregate Purchase Price of all the 
Mortgage Loans (exclusive of REO Loans) then included in the Trust Fund and 
(ii) the aggregate fair market value of all REO Properties then included in 
the Trust Fund (which fair market value for any REO Property may be less than 
the Purchase Price for the corresponding REO Loan), as determined by an 
appraiser selected and mutually agreed upon by the Servicer and the Trustee, 
and approved by more than 50% of the Voting Rights of the Classes of 
Certificates then outstanding, other than the Controlling Class, unless the 
Controlling Class is the only Class of Certificates outstanding. Such 
purchase will effect early retirement of the then outstanding Offered 
Certificates, but the right of the Servicer, the Special Servicer, the 
holders of the Controlling Class or the holders of the Class LR Certificates 
to effect such termination is subject to the requirement that the then 
aggregate Stated Principal Balance of the Mortgage Pool be less than 4% of 
the Initial Pool Balance. 

   On the final Distribution Date, the aggregate amount paid by the holders 
of the Controlling Class, the Special Servicer, the Servicer or the holders 
of the Class LR Certificates, as the case may be, 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 generally as described above under "Distributions--Priority." 

   Any optional termination by the holders of the Controlling Class, the 
Special Servicer, the Servicer or the holders of the Class LR Certificates 
would result in prepayment in full of the Certificates and would have an 
adverse effect on the yield of the Class X Certificates because a termination 
would have an effect similar to a principal prepayment in full of the 
Mortgage Loans (without, however, the payment of any Prepayment Premiums or 
Yield Maintenance Charges) and, as a result, investors in the Class X 
Certificates and any other Certificates purchased at premium might not fully 
recoup their initial investment. See "Yield and Maturity Considerations" 
herein. 

THE TRUSTEE 

   State Street Bank and Trust Company will act as Trustee of the Trust Fund. 
The corporate trust office of the Trustee responsible for administration of 
the Trust is located at Two International Place-5th Floor, 

                                     S-85
<PAGE>
Boston, Massachusetts 02110 Attention: Corporate Trust Department, Ref. Chase 
Commercial Mortgage Securities Corp., Series 1997-2. In its Consolidated 
Report of condition as of June 30, 1997, State Street Bank and Trust Company, 
a Massachusetts chartered institution, and foreign and domestic subsidiaries, 
reported total assets of $36,097,449,000. As compensation for the performance 
of its duties, the Trustee will be paid a fee (the "Trustee Fee"). The 
Trustee Fee will be payable monthly on a loan-by-loan basis from amounts 
received in respect of interest on each Mortgage Loan, and will accrue at a 
rate (the "Trustee Fee Rate"), calculated on the basis of a 360-day year 
consisting of 12 30-day months (other than in respect of Mortgage Loans that 
are the subject of principal prepayments applied on a date other than a Due 
Date) equal to 0.00575% per annum, and will be computed on the basis of the 
Stated Principal Balance of the related Mortgage Loan. In addition, the 
Trustee will be entitled to recover from the Trust Fund all reasonable 
unanticipated expenses and disbursements incurred or made by the Trustee in 
accordance with any of the provisions of the Pooling and Servicing Agreement, 
but not including expenses incurred in the ordinary course of performing its 
duties as Trustee under the Pooling and Servicing Agreement, and not 
including any such expense, disbursement or advance as may arise from its 
willful misconduct, negligence or bad faith. 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. 
























                                     S-86
<PAGE>
                        SERVICING OF THE MORTGAGE LOANS

GENERAL 

   The servicing of the Mortgage Loans and any REO Properties will be 
governed by the Pooling and Servicing Agreement. The following summaries 
describe certain provisions of the Pooling and Servicing Agreement relating 
to the servicing and administration of the Mortgage Loans and any REO 
Properties. The summaries do not purport to be complete and are subject, and 
qualified in their entirety by reference, to the provisions of the Pooling 
and Servicing Agreement. Reference is made to the Prospectus for additional 
information regarding the terms of the Pooling and Servicing Agreement 
relating to the servicing and administration of the Mortgage Loans and any 
REO Properties, provided that the information herein supersedes any contrary 
information set forth in the Prospectus. See "Description of the Pooling 
Agreements" in the Prospectus. 

   Each of the Servicer (directly or through one or more subservicers) and 
the Special Servicer will be required to service and administer the Mortgage 
Loans for which it is responsible. The Mortgage Loans to be sold by Bear 
Stearns to the Depositor will be sub-serviced by Mellon Mortgage Company 
("Mellon"). The Mortgage Loans to be sold by RFMSI to the Depositor will be 
sub-serviced by GMAC Commercial Mortgage Corporation ("GMACC"). The Mortgage 
Loans to be sold by PWRES to the Depositor will be sub-serviced by Banc One 
Mortgage Capital Markets L.L.C. ("Banc One"). In addition to the subservicing 
by Mellon, GMACC and Banc One of certain of the Mortgage Loans, the Servicer 
may delegate and/or assign some or all of its servicing obligations and 
duties with respect to some or all of the Mortgage Loans to one or more 
affiliates so long as such delegation and/or assignment, in and of itself, 
does not cause the qualification, withdrawal or downgrading of the 
then-current ratings assigned to any Class of Certificates as confirmed in 
writing by the Rating Agencies. Except in certain limited circumstances set 
forth in the Pooling and Servicing Agreement, the Special Servicer will not 
be permitted to appoint subservicers with respect to any of its servicing 
obligations and duties. 

   The Servicer and the Special Servicer will service and administer the 
Mortgage Loans for which each is responsible on behalf of the Trustee and in 
the best interests of and for the benefit of the Certificateholders (as 
determined by the Servicer or the Special Servicer, as the case may be, 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 
accordance with the higher of the following standards of care: (i) the same 
manner in which, and with the same care, skill, prudence and diligence with 
which the Servicer or the Special Servicer, as the case may be, services and 
administers similar mortgage loans for other third-party portfolios, giving 
due consideration to the customary and usual standards of practice of prudent 
institutional commercial, multifamily and mobile home community mortgage 
lenders servicing their own mortgage loans and (ii) the same care, skill, 
prudence and diligence with which the Servicer or the Special Servicer, as 
the case may be, services and administers commercial, multifamily and mobile 
home community mortgage loans owned by the Servicer or the Special Servicer, 
as the case may be, in either case exercising reasonable business judgment 
and acting in accordance with applicable law, the terms of the Pooling and 
Servicing Agreement, the respective Mortgage Loans or Specially Serviced 
Mortgage Loans, as applicable, and with a view to the maximization of timely 
recovery of principal and interest on the Mortgage Loans or Specially 
Serviced Mortgage Loans, as applicable, and the best interests of the Trust 
and the Certificateholders, as determined by the Servicer or the Special 
Servicer, as the case may be, in its reasonable judgment, but without regard 
to: (A) any relationship that the Servicer or the Special Servicer, as the 
case may be, or any affiliate thereof, may have with the related borrower or 
any other party to the Pooling and Servicing Agreement; (B) the ownership of 
any Certificate by the Servicer or the Special Servicer, as the case may be, 
or any affiliate thereof; (C) the Servicer's obligation to make Advances, 
whether in respect of delinquent payments of principal and/or interest or to 
cover certain servicing expenses; (D) the Servicer's or the Special 
Servicer's, as the case may be, right to receive compensation for its 
services under the Pooling and Servicing Agreement or with respect to any 
particular transaction; and (E) any obligation of the Servicer (in its 
capacity as a Mortgage Loan Seller) to cure a breach of a representation or 
warranty or repurchase a Mortgage Loan (the foregoing, collectively referred 
to as the "Servicing Standards"). 

                                     S-87
<PAGE>
    Except as otherwise described under "--Inspections; Collection of 
Operating Information" below, the Servicer initially will be responsible for 
the servicing and administration of the entire Mortgage Pool. With respect to 
any Mortgage Loan (i) as to which a payment default has occurred at its 
original maturity date, or, if the original maturity date has been extended, 
at its extended maturity, (ii) as to which any Monthly Payment (other than a 
Balloon Payment) is more than 60 days delinquent, (iii) as to which the 
borrower has entered into or consented to bankruptcy, appointment of a 
receiver or conservator or a similar insolvency proceeding, or the borrower 
has become the subject of a decree or order for such a proceeding (provided 
that if such appointment, decree or order is stayed or discharged, or such 
consent revoked within 60 days such Mortgage Loan shall not be considered a 
Specially Serviced Mortgage Loan during such period), or the related borrower 
has admitted in writing its inability to pay its debts generally as they 
become due, (iv) as to which the Servicer shall have received notice of the 
foreclosure or proposed foreclosure of any other lien on the Mortgaged 
Property, (v) as to which, in the judgment of the Servicer, a payment default 
has occurred or is reasonably foreseeable and is not likely to be cured by 
the borrower within 60 days, and prior to acceleration of amounts due under 
the related Mortgage Note or commencement of any foreclosure or similar 
proceedings or (vi) as to which a default of which the Servicer has notice 
(other than a failure by the related borrower to pay principal or interest) 
and which materially and adversely affects the interests of the 
Certificateholders has occurred and remains unremediated for the applicable 
grace period specified in such Mortgage Loan (or if no grace period is 
specified, 60 days), the Servicer will transfer its servicing 
responsibilities to the Special Servicer, but will continue to receive 
payments on such Mortgage Loan (including amounts collected by the Special 
Servicer), to make certain calculations with respect to such Mortgage Loan 
and to make remittances and prepare certain reports to the Certificateholders 
with respect to such Mortgage Loan. If the related Mortgaged Property is 
acquired in respect of any such Mortgage Loan (upon acquisition, an "REO 
Property") whether through foreclosure, deed-in-lieu of foreclosure or 
otherwise, the Special Servicer will continue to be responsible for the 
operation and management thereof. The Mortgage Loans serviced by the Special 
Servicer and any Mortgage Loans that have become REO Properties are referred 
to herein as the "Specially Serviced Mortgage Loans". The Servicer shall have 
no responsibility for the performance by the Special Servicer of its duties 
under the Pooling and Servicing Agreement. 

   If any Specially Serviced Mortgage Loan, in accordance with its original 
terms or as modified in accordance with the Pooling and Servicing Agreement, 
becomes a performing Mortgage Loan for at least 90 days (provided no 
additional event of default is foreseeable in the reasonable judgment of the 
Special Servicer), the Special Servicer will return servicing of such 
Mortgage Loan (a "Corrected Mortgage Loan") to the Servicer. 

   The Special Servicer will prepare a report (an "Asset Status Report") for 
each Mortgage Loan which becomes a Specially Serviced Mortgage Loan not later 
than 30 days after the servicing of such Mortgage Loan is transferred to the 
Special Servicer. Each Asset Status Report will be delivered to the Directing 
Certificateholder (as defined below) and the Rating Agencies. If the 
Directing Certificateholder does not disapprove an Asset Status Report within 
10 business days, the Special Servicer shall implement the recommended action 
as outlined in such Asset Status Report. The Directing Certificateholder may 
object to any Asset Status Report within 10 business days of receipt; 
provided, however, that the Special Servicer shall implement the recommended 
action as outlined in such Asset Status Report if it makes an affirmative 
determination that such objection is not in the best interest of all the 
Certificateholders. In connection with making such affirmative determination, 
the Special Servicer will request a vote by all Certificateholders. If the 
Directing Certificateholder disapproves such Asset Status Report and the 
Special Servicer has not made the affirmative determination described above, 
the Special Servicer will revise such Asset Status Report as soon as 
practicable thereafter, but in no event later than 30 days after such 
disapproval. The Special Servicer will revise such Asset Status Report until 
the Directing Certificateholder fails to disapprove such revised Asset Status 
Report as described above or until the Special Servicer makes a determination 
that such objection is not in the best interests of the Certificateholders. 

   The "Directing Certificateholder" will be the Controlling Class 
Certificateholder selected by more than 50% of the Controlling Class 
Certificateholders, by Certificate Balance, as certified by the Trustee 

                                     S-88
<PAGE>
from time to time; provided, however, that (i) absent such selection, or (ii) 
until a Directing Certificateholder is so selected or (iii) upon receipt of a 
notice from a majority of the Controlling Class Certificateholders, by 
Certificate Balance, that a Directing Certificateholder is no longer 
designated, the Controlling Class Certificateholder that owns the largest 
aggregate Certificate Balance of the Controlling Class will be the Directing 
Certificateholder. 

   A "Controlling Class Certificateholder" is each holder (or Certificate 
Owner, if applicable) of a Certificate of the Controlling Class as certified 
to the Trustee from time to time by such holder (or Certificate Owner). 

   The "Controlling Class" will be as of any time of determination the most 
subordinate Class of Certificates then outstanding that has a Certificate 
Balance at least equal to the lesser of (a) 1% of the Initial Pool Balance or 
(b) 20% of the initial Certificate Balance of such Class, in the case of the 
Class J Certificates, or 25% of the initial Certificate Balance of such 
Class, in the case of any other Class. For purposes of determining identity 
of the Controlling Class, the Certificate Balance of each Class shall be 
deemed to be reduced by the amount allocated to such Class of any Appraisal 
Reductions relating to Mortgage Loans as to which Liquidation Proceeds or 
other final payment has not yet been received. 

   The Controlling Class as of the Closing Date will be the Class J 
Certificates. 

   The Special Servicer will not be required to take or refrain from taking 
any action pursuant to instructions from the Directing Certificateholder that 
would cause it to violate applicable law, the Pooling and Servicing 
Agreement, including the Servicing Standards, or the REMIC Provisions. 

THE SERVICER 

   The Chase Manhattan Bank will act as servicer (in such capacity, the 
"Servicer") and in such capacity will be responsible for servicing the 
Mortgage Loans. The principal offices of the Servicer are located at 270 Park 
Avenue, New York, New York 10017. As of June 30, 1997, the Servicer had a 
stockholder's equity of approximately $20.79 billion and was the servicer of 
a portfolio of multifamily and commercial mortgage loans, secured by 
properties located throughout the United States and totaling approximately 
$7.21 billion in aggregate outstanding principal amounts. 

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

THE SPECIAL SERVICER 

   Lennar Partners, Inc., a Florida corporation, a subsidiary of LNR Property 
Corporation ("LNR"), will serve as the Special Servicer and in such capacity
will be responsible for servicing the Specially Serviced Mortgage loans. The
principal executive offices of the Special Servicer are located at 760 N.W.
107th Avenue, Miami, Florida 33172, and its telephone number is (305)
485-2000. LNR, its subsidiaries and affiliates are involved in the real estate
investment and management business and engage principally in (i) developing,
acquiring and actively managing commercial and residential multi-family rental
real estate, (ii) acquiring portfolios of commercial mortgage loans and
properties and providing workout, property management and asset sale services
with regard to the portfolio assets, (iii) acting as special servicer with
regard to commercial mortgage pools which are the subject of commercial
mortgage backed securities ("CMBS"), (iv) acquiring unrated and rated CMBS
issued with regard to commercial mortgage pools as to which the Special
Servicer acts as special servicer, and (v) making mortgage loans to companies
and individuals engaged in commercial real estate activities and to developers
and builders of residential communities. The Special Servicer has regional
offices located across the country in Florida, Georgia, and California. As of
September 30, 1997, the Special Servicer and its affiliates were managing a
portfolio including over 6,800 assets in most states with an original face
value of over $19.9 billion, most of which are commercial real estate assets.
Included in this managed portfolio are $14 billion of commercial real estate
assets representing 37 securitization transactions, for which the Special
Servicer is the servicer or special servicer. The Special Servicer and its
affiliates own and are in the business of acquiring assets

                                     S-89
<PAGE>
similar in type to the assets of the Trust Fund. Accordingly, the assets of
the Special Servicer and its affiliates may, depending upon the particular
circumstances, including the nature and location of such assets, compete with
the Mortgaged Properties for tenants, purchasers, financing and so forth.

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

REPLACEMENT OF THE SPECIAL SERVICER 

   The Special Servicer may be removed, and a successor Special Servicer 
appointed, at any time by the holders of Certificates representing more than 
50% of the aggregate Certificate Balance of the Controlling Class, provided 
that each Rating Agency confirms in writing that such replacement of the 
Special Servicer, in and of itself, will not cause a qualification, 
withdrawal or downgrading of the then-current ratings assigned to any Class 
of Certificates. 

SERVICING AND OTHER COMPENSATION AND PAYMENT OF EXPENSES 

   The fee of the Servicer (the "Servicing Fee") will be payable monthly on a 
loan-by-loan basis from amounts received in respect of interest on each 
Mortgage Loan, and will accrue at a rate (the "Servicing Fee Rate"), 
calculated on a basis of a 360-day year consisting of twelve 30-day months 
(other than in respect of Mortgage Loans that are the subject of principal 
prepayments applied on a date other than a Due Date) equal to 0.10% per 
annum, with respect to Mortgage Loans sold to the Depositor by Chase, 0.085% 
per annum, with respect to Mortgage Loans sold to the Depositor by Bear 
Stearns, 0.095% per annum, with respect to Mortgage Loans sold to the 
Depositor by RFMSI, and 0.09% per annum, with respect to 32 Mortgage Loans, 
representing 10.65% of the Initial Pool Balance, sold to the Depositor by 
PWRES, 0.13% with respect to 1 Mortgage Loan sold to the Depositor by PWRES, 
representing approximately 0.17% of the Initial Pool Balance, and with 
respect to 2 Mortgage Loans, representing 1.59% of the Initial Pool Balance, 
sold to the Depositor by PWRES, 0.10% per annum, and will be computed on the 
basis of the Stated Principal Balance of the related Mortgage Loan. As of any 
date of determination, the "Administrative Cost Rate" will be equal to the 
sum of the Servicing Fee Rate and the Trustee Fee Rate, and shall equal 
0.10575% with respect to Mortgage Loans sold to the Depositor by Chase, 
0.09075% with respect to the Mortgage Loans sold to the Depositor by Bear 
Stearns, 0.10075% with respect to the Mortgage Loans sold to the Depositor by 
RFMSI and 0.09575% with respect to 32 Mortgage Loans, representing 
approximately 10.65% of the Initial Pool Balance, sold to the Depositor by 
PWRES, 0.13575% with respect to 1 Mortgage Loan sold to the Depositor by 
PWRES, representing approximately 0.17% of the Initial Pool Balance and 
0.10575% with respect to 2 Mortgage Loans, representing approximately 1.59% 
of the Initial Pool Balance, sold to the Depositor by PWRES. In addition to 
the Servicing Fee, the Servicer will be entitled to retain, as additional 
servicing compensation, (i) a percentage of all assumption and modification 
fees paid by the borrowers on Mortgage Loans that are not Specially Serviced 
Mortgage Loans, and (ii) late payment charges and default interest paid by 
the borrowers (other than on Specially Serviced Mortgage Loans), but only to 
the extent the amounts are not needed to pay interest on Advances. The 
Servicer also is authorized but not required to invest or direct the 
investment of funds held in the Certificate Account and the Distribution 
Accounts in Permitted Investments, and the Servicer will be entitled to 
retain any interest or other income earned on such funds and will bear any 
losses resulting from the investment of such funds. The Servicer also is 
entitled to retain any interest earned on any servicing escrow account to the 
extent such interest is not required to be paid to the related borrowers. The 
Servicer will be obligated to pay the annual fees of each Rating Agency. 

   In the event that any of the Mortgage Loans sold to the Depositor by RFMSI 
is the subject of a voluntary prepayment of principal during the 90-day or 
180-day period, as applicable, preceding the maturity date thereof, and such 
prepayment occurs on a date other than the related Due Date, such prepayment 
will result in an interest shortfall (a "Prepayment Interest Shortfall"), 
since the related borrower is only required to pay interest on the amount 
prepaid through the date of prepayment. On the Distribution Date occurring in 
the month following the month in which such a prepayment occurs, the 
subservicer of such Mortgage Loans will be required to deposit in the 
Certificate Account from its own funds an amount equal to the lesser of (x) 
the amount of the total Prepayment Interest Shortfalls for such 

                                     S-90
<PAGE>
month and (y) the amount of its servicing compensation with respect to such
month. No party will be required to deposit such funds if such subservicer
fails to do so. Further, no party will be required to deposit such funds if
such subservicer is terminated. Any excess of the aggregate Prepayment
Interest Shortfalls with respect to a Distribution Date over the amount of
such subservicer's servicing compensation for the preceding month will result
in a shortfall in the Available Distribution Amount which shortfall will be
allocated to the Classes of Certificates in inverse order of seniority.

   The principal compensation to be paid to the Special Servicer in respect 
of its special servicing activities will be the Special Servicing Fee, the 
Workout Fee and the Liquidation Fee. The "Special Servicing Fee" will accrue 
with respect to each Specially Serviced Mortgage Loan at a rate equal to 
0.25% per annum (the "Special Servicing Fee Rate") calculated on the basis of 
the Stated Principal Balance of the related Specially Serviced Mortgage Loans 
and on the basis of a 360-day year consisting of twelve 30-day months, and 
will be payable monthly from the Trust Fund. A "Workout Fee" will in general 
be payable with respect to each Corrected Mortgage Loan. As to each Corrected 
Mortgage Loan, the Workout Fee will be payable out of, and will be calculated 
by application of a "Workout Fee Rate" of 1.0% to each collection of interest 
and principal (including scheduled payments, prepayments, Balloon Payments, 
and payments at maturity) received on such Mortgage Loan for so long as it 
remains a Corrected Mortgage Loan. The Workout Fee with respect to any 
Corrected Mortgage Loan will cease to be payable if such Corrected Mortgage 
Loan again becomes a Specially Serviced Mortgage Loan; provided that a new 
Workout Fee will become payable if and when such Mortgage Loan again becomes 
a Corrected Mortgage Loan. If the Special Servicer is terminated (other than 
for cause), it shall retain the right to receive any and all Workout Fees 
payable with respect to Mortgage Loans that became Corrected Mortgage Loans 
during the period that it acted as Special Servicer and were still such at 
the time of such termination or resignation (and the successor Special 
Servicer shall not be entitled to any portion of such Workout Fees), in each 
case until the Workout Fee for any such loan ceases to be payable in 
accordance with the preceding sentence. A "Liquidation Fee" will be payable 
with respect to each Specially Serviced Mortgage Loan as to which the Special 
Servicer obtains a full or discounted payoff with respect thereto from the 
related borrower and, except as otherwise described below, with respect to 
any Specially Serviced Mortgage Loan or REO Property as to which the Special 
Servicer receives any Liquidation Proceeds. As to each such Specially 
Serviced Mortgage Loan, the Liquidation Fee will be payable from, and will be 
calculated by application of a "Liquidation Fee Rate" of 1.0% to the related 
payment or proceeds. Notwithstanding anything to the contrary described 
above, no Liquidation Fee will be payable based on, or out of, Liquidation 
Proceeds received in connection with the repurchase of any Mortgage Loan by 
the Mortgage Loan Seller for a breach of representation or warranty or for 
defective or deficient Mortgage Loan documentation, the purchase of any 
Specially Serviced Mortgage Loan by the Servicer or the Special Servicer or 
the purchase of all of the Mortgage Loans and REO Properties in connection 
with an optional termination of the Trust Fund. If, however, Liquidation 
Proceeds are received with respect to any Corrected Mortgage Loan and the 
Special Servicer is properly entitled to a Workout Fee, such Workout Fee will 
be payable based on and out of the portion of such Liquidation Proceeds that 
constitutes principal and/or interest. The Special Servicer will be entitled 
to additional servicing compensation in the form of a percentage of all 
assumption fees, extension fees and modification fees received on or with 
respect to Mortgage Loans and all assumption fees, modification fees and all 
extension fees received on or with respect to Specially Serviced Mortgage 
Loans, except for those such fees to which the Servicer is entitled as 
described above. The Special Servicer will also be entitled to late payment 
charges and default interest paid by the borrowers on Specially Serviced 
Mortgage Loans, but only to the extent such amounts are not needed to pay 
interest on Advances. The Special Servicer will not be entitled to retain any 
portion of Excess Interest paid on the ARD Loans. 

   Although the Servicer and the Special Servicer are each required to 
service and administer the Mortgage Pool in accordance with the Servicing 
Standards 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 may under 
certain circumstances provide the Servicer or the Special Servicer, as the 
case may be, with an economic disincentive to comply with such standard. 

                                     S-91
<PAGE>
    As and to the extent described herein under "Description of the 
Certificates--Advances," the Servicer will be entitled to receive interest on 
Advances, such interest to be paid contemporaneously with the reimbursement 
of the related Advance. 

   Each of the Servicer and the Special Servicer generally will be required 
to pay all expenses incurred by it in connection with its servicing 
activities under the Pooling and Servicing Agreement and will not be entitled 
to reimbursement therefor except as expressly provided in the Pooling and 
Servicing Agreement. In connection therewith, the Servicer will be 
responsible for all fees of any subservicers. 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. 

MAINTENANCE OF INSURANCE 

   To the extent permitted by the related Mortgage Loan and required by the 
Servicing Standards, the Servicer will use its reasonable best efforts to 
cause each borrower to maintain, and if the borrower does not so maintain, 
shall itself maintain to the extent available at commercially reasonable 
rates (as determined by the Servicer in accordance with Servicing Standards), 
a fire and hazard insurance policy with extended coverage covering the 
related Mortgaged Property. The coverage of each such policy will be in an 
amount that is not less than the lesser of the full replacement cost of the 
improvements securing such Mortgage Loan or the outstanding principal balance 
owing on such Mortgage Loan, but in any event, in an amount sufficient to 
avoid the application of any co-insurance clause unless otherwise noted in 
the related Mortgage Loan documents. During all such times as the Mortgaged 
Property is located in an area identified as a federally designated special 
flood hazard area (and such flood insurance has been made available), the 
Servicer will use its reasonable best efforts to cause each borrower to 
maintain (to the extent required by the related Mortgage Loan), and if the 
borrower does not so maintain, shall itself maintain to the extent available 
at commercially reasonable rates (as determined by the Servicer in accordance 
with the Servicing Standards), a flood insurance policy in an amount 
representing coverage not less than the lesser of (i) the outstanding 
principal balance of the related Mortgage Loan and (ii) the maximum amount of 
insurance which is available under the Flood Disaster Protection Act of 1973, 
as amended, but only to the extent that the related Mortgage Loan permits the 
lender to require such coverage and maintaining such coverage is consistent 
with the Servicing Standards. The Special Servicer will be required to 
maintain (or cause to be maintained), fire and hazard insurance on each REO 
Property, to the extent obtainable, in an amount which is at least equal to 
the lesser of (i) an amount necessary to avoid the application of any 
co-insurance clause and (ii) the full replacement cost of the improvements on 
such REO Property. In addition, during all such times as the REO Property is 
located in an area identified as a federally designated special flood hazard 
area, the Special Servicer will cause to be maintained, to the extent 
available at commercially reasonable rates (as determined by the Special 
Servicer in accordance with the Servicing Standards), a flood insurance 
policy meeting the requirements of the current guidelines of the Federal 
Insurance Administration in an amount representing coverage not less than the 
maximum amount of insurance which is available under the Flood Disaster 
Protection Act of 1973, as amended. The Pooling and Servicing Agreement 
provides that the Servicer and the Special Servicer may satisfy their 
respective obligations to cause each borrower to maintain a hazard insurance 
policy by maintaining a blanket or master single interest policy insuring 
against hazard losses on the Mortgage Loans and REO Properties. Any losses 
incurred with respect to Mortgage Loans or REO Properties due to uninsured 
risks (including earthquakes, mudflows and floods) or insufficient hazard 
insurance proceeds may adversely affect payments to Certificateholders. Any 
cost incurred by the Servicer in maintaining any such insurance policy if the 
borrower defaults on its obligation to do so shall be advanced by the 
Servicer as a Servicing Advance and will be charged to the related borrower. 
Generally, no borrower is required by the Mortgage Loan documents to maintain 
earthquake insurance on any Mortgaged Property and the Special Servicer will 
not be required to maintain earthquake insurance on any REO Properties. Any 
cost of maintaining any such required insurance or other earthquake insurance 
obtained by the Special Servicer shall be paid out of a segregated custodial 
account created and maintained by the Special Servicer on behalf of the 
Trustee in trust for the Certificateholders (the "REO Account") or advanced 
by the Servicer as a Servicing Advance. 

                                     S-92
<PAGE>
    Such costs may be recovered by the Servicer from reimbursements received 
from the borrower or, if the borrower does not pay such amounts, as Servicing 
Advances as set forth in the Pooling and Servicing Agreement. 

   No pool insurance policy, special hazard insurance policy, bankruptcy 
bond, repurchase bond or certificate guarantee insurance will be maintained 
with respect to the Mortgage Loans, nor will any Mortgage Loan be subject to 
FHA insurance. 

MODIFICATIONS, WAIVER AND AMENDMENTS 

   The Special Servicer may agree to extend the maturity date of a Mortgage 
Loan that is not a Specially Serviced Mortgage Loan; provided, however, that, 
no such extension entered into by the Special Servicer shall extend the 
maturity date beyond the earlier of (i) two years prior to the Rated Final 
Distribution Date and (ii) in the case of a Mortgage Loan secured by a 
leasehold estate, the date ten years prior to the expiration of such 
leasehold estate; and provided further that, if such extension would extend 
the maturity date of a Mortgage Loan for more than twelve months from and 
after the original maturity date of such Mortgage Loan, the Special Servicer 
must obtain the opinion of counsel described in the next sentence. Except as 
otherwise set forth in this paragraph, the Special Servicer (or in certain 
circumstances the Servicer) may not waive, modify or amend any provision of a 
Mortgage Loan which is not in default or as to which default is not 
reasonably foreseeable except for (i) the waiver of any due-on-sale clause or 
due-on-encumbrance clause to the extent permitted in the Pooling and 
Servicing Agreement, and (ii) any waiver, modification or amendment that 
would not be a "significant modification" of the Mortgage Loan within the 
meaning of Treasury Regulations Section 1.860G-2(b) and as to which the 
Special Servicer has provided the Trustee with an opinion of counsel that 
such waiver, modification or amendment will not constitute such a 
"significant modification." 

   If, but only if, the Special Servicer determines that a modification, 
waiver or amendment (including the forgiveness or deferral of interest or 
principal or the substitution or release of collateral or the pledge of 
additional collateral) of the terms of a Specially Serviced Mortgage Loan 
with respect to which a payment default or other material default has 
occurred or a payment default or other material default is, in the Special 
Servicer's judgment, reasonably foreseeable, is reasonably likely to produce 
a greater recovery on a present value basis (the relevant discounting to be 
performed at the related Mortgage Rate) than liquidation of such Specially 
Serviced Mortgage Loan, then the Special Servicer may, but is not required 
to, agree to a modification, waiver or amendment of such Specially Serviced 
Mortgage Loan, subject to the restrictions and limitations described below. 
The Special Servicer will use its best efforts to the extent possible to 
fully amortize a modified Mortgage Loan prior to the Rated Final Distribution 
Date. 

   The Special Servicer may not agree to a modification, waiver or amendment 
of any term of any Specially Serviced Mortgage Loan if such modification, 
waiver or amendment would: 

     (i) extend the maturity date of any such Specially Serviced Mortgage Loan 
    to a date occurring later than the earlier of (A) two years prior to the 
    Rated Final Distribution Date and (B) if such Specially Serviced Mortgage 
    Loan is secured by a leasehold estate, the date ten years prior to the 
    expiration of such leasehold; 

     (ii) reduce the related Net Mortgage Rate to less than the lesser of (A) 
    the original Net Mortgage Rate and (B) the highest Pass-Through Rate on 
    any Class of Certificates (other than the Class X Certificates); or 

     (iii) provide for the deferral of interest unless (A) interest accrues 
    thereon, generally, at the related Mortgage Rate and (B) the aggregate 
    amount of such deferred interest does not exceed 10% of the unpaid 
    principal balance of such Specially Serviced Mortgage Loan. 

   In the event of a modification which creates a deferral of interest, the 
Pooling and Servicing Agreement will provide that the amount of deferred 
interest will be allocated to reduce the Distributable Certificate Interest 
of the Class or Classes (other than the Class X Certificates) with the latest 
alphabetical designation then outstanding, and to the extent so allocated, 
shall be added to the Certificate Balance of such Class or Classes. 

                                     S-93
<PAGE>
    The Special Servicer or the Servicer, as the case may be, will notify 
each other, the Rating Agencies and the Trustee of any modification, waiver 
or amendment of any term of any Mortgage Loan and must deliver to the Trustee 
for deposit in the related mortgage file, an original counterpart of the 
agreement related to such modification, waiver or amendment, promptly 
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 Paying Agent. See "Description of the Certificates--Reports to 
Certificateholders; Certain Available Information" herein. 

REALIZATION UPON DEFAULTED MORTGAGE LOANS 

   Pursuant to the Pooling and Servicing Agreement, if a default on a 
Mortgage Loan has occurred or, in the Special Servicer's judgment, a payment 
default is imminent, the Special 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. The Special Servicer shall not, however, acquire title 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 
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 Special Servicer has previously received a 
report prepared by a person who regularly conducts environmental audits 
(which report will be paid by the Servicer as a Servicing Advance) and 
either: 

     (i) such report indicates that (a) the Mortgaged Property is in 
    compliance with applicable environmental laws and regulations and (b) 
    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 

     (ii) the Special Servicer, based solely (as to environmental matters and 
    related costs) on the information set forth in such report, determines 
    that taking such actions as are necessary to bring the Mortgaged Property 
    into compliance with applicable environmental laws and regulations and/or 
    taking the actions contemplated by clause (i)(b) above, 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" in the Prospectus. 

   The Pooling and Servicing Agreement grants to the Servicer and the Special 
Servicer a right of first refusal to purchase from the Trust Fund, at the 
Purchase Price, any Mortgage Loan as to which a specified number of scheduled 
payments are delinquent. In addition, the Special Servicer may offer to sell 
any defaulted Mortgage Loan if and when the Special Servicer determines, 
consistent with the Servicing Standards, 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. In the absence of any such 
sale, the Special Servicer will generally be required to proceed against the 
related Mortgaged Property, subject to the discussion above. 

   If title to any Mortgaged Property is acquired by the Trust Fund, the 
Special Servicer, on behalf of the Trust Fund, will be required to sell the 
Mortgaged Property prior to the close of the third calendar year following 
the year of acquisition, unless (i) the Internal Revenue Service (the "IRS") 
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 longer than such period will not result in the 
imposition of a tax on either the Upper-Tier REMIC or the Lower-Tier REMIC or 
cause the Trust Fund (or either the Upper-Tier REMIC or the Lower-Tier REMIC) 
to fail to qualify as a REMIC under the Code at any time that any Certificate 
is outstanding. Subject to the foregoing and any other tax-related 
limitations, pursuant to the Pooling and Servicing Agreement, the Special 
Servicer will generally be required to attempt to sell any Mortgaged Property 
so acquired on the same terms and conditions it would if it were the owner. 
The Special Servicer will also be required to ensure that any Mortgaged 
Property acquired by the Trust Fund is administered so that it constitutes 
"foreclosure property" within the 

                                     S-94
<PAGE>
meaning of Code Section 860G(a)(8) at all times, that the sale of such
property does not result in the receipt by the Trust Fund of any income from
nonpermitted assets as described in Code Section 860F(a)(2)(B). If the Trust
Fund acquires title to any Mortgaged Property, the Special Servicer, on behalf
of the Trust Fund, will retain, at the expense of the Trust Fund, an
independent contractor to manage and operate such property. The retention of
an independent contractor, however, will not relieve the Special Servicer of
its obligation to manage such Mortgaged Property as required under the Pooling
and Servicing Agreement.

   Generally, neither the Upper-Tier REMIC nor the Lower-Tier REMIC will be 
taxable on income received with respect to a Mortgaged Property acquired by 
the Trust Fund to the extent that it constitutes "rents from real property," 
within the meaning of Code Section 856(c)(3)(A) and Treasury regulations 
thereunder. "Rents from real property" include fixed rents and rents based on 
the receipts or sales of a tenant but do not include the portion of any 
rental based on the net income or profit of any tenant or sub-tenant. No 
determination has been made whether rent on any of the Mortgaged Properties 
meets this requirement. "Rents from real property" include charges for 
services customarily furnished or rendered in connection with the rental of 
real property, whether or not the charges are separately stated. Services 
furnished to the tenants of a particular building will be considered as 
customary if, in the geographic market in which the building is located, 
tenants in buildings which are of similar class are customarily provided with 
the service. No determination has been made whether the services furnished to 
the tenants of the Mortgaged Properties are "customary" within the meaning of 
applicable regulations. It is therefore possible that a portion of the rental 
income with respect to a Mortgaged Property owned by the Trust Fund, 
presumably allocated based on the value of any non-qualifying services, would 
not constitute "rents from real property." Any of the foregoing types of 
income may instead constitute "net income from foreclosure property," which 
would be taxable to the Lower-Tier REMIC at the highest marginal federal 
corporate rate (currently 35%) and may also be subject to state or local 
taxes. Because these sources of income, if they exist, are already in place 
with respect to the Mortgaged Properties, it is generally viewed as 
beneficial to Certificateholders to permit the Trust Fund to continue to earn 
them if it acquires a Mortgaged Property, even at the cost of this tax. Any 
such taxes would be chargeable against the related income for purposes of 
determining the proceeds available for distribution to holders of 
Certificates. See "Certain Federal Income Tax Consequences--Federal Income 
Tax Consequences for REMIC Certificates" and "--Taxes That May Be Imposed on 
the REMIC Pool--Net Income from Foreclosure Property" in the Prospectus. 

   To the extent that Liquidation Proceeds collected with respect to any 
Mortgage Loan are less than the sum of (i) the outstanding principal balance 
of such Mortgage Loan, (ii) interest accrued thereon and (iii) the aggregate 
amount of outstanding reimbursable expenses (including any unreimbursed 
Servicing Advances and unpaid and accrued interest thereon) incurred with 
respect to such Mortgage Loan, then the Trust Fund will realize a loss in the 
amount of such shortfall. The Trustee, the Servicer and/or the Special 
Servicer will be entitled to reimbursement out of the Liquidation Proceeds 
recovered on any Mortgage Loan, prior to the distribution of such Liquidation 
Proceeds to Certificateholders, of any and all amounts that represent unpaid 
servicing compensation in respect of such Mortgage Loan, certain unreimbursed 
expenses incurred with respect to such Mortgage Loan and any unreimbursed 
Advances made with respect to such Mortgage Loan. In addition, amounts 
otherwise distributable on the Certificates will be further reduced by 
interest payable to the Servicer or Trustee on any such Advances. 

   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 Servicer will not be required to expend its own funds 
to effect such restoration unless (i) the Special Servicer determines that 
such restoration will increase the proceeds to Certificateholders on 
liquidation of the Mortgage Loan after reimbursement of the Special Servicer 
or the Servicer, as the case may be, for its expenses and (ii) the Servicer 
determines that such expenses will be recoverable by it from related 
Insurance and Condemnation Proceeds and Liquidation Proceeds. 

INSPECTIONS; COLLECTION OF OPERATING INFORMATION 

   The Servicer will perform (at its own expense), or shall cause to be 
performed (at its own expense), physical inspections of each Mortgaged 
Property at such times and in such manner as are consistent with 

                                     S-95
<PAGE>
the Servicing Standards, but in any event shall inspect each Mortgaged
Property securing a Mortgage Note with a Stated Principal Balance of (A)
$2,000,000 or more at least once every 12 months and (B) less than $2,000,000
at least once every 24 months, in each case commencing in the calendar year
1998; provided, however, that if the Servicer has a reasonable basis to
believe that (i) the DSCR with respect to any Mortgage Loan has decreased by
25% or more from the DSCR as of the Cut-off Date or (ii) the DSCR with respect
to any Mortgaged Property has decreased to 0.90x or less, the Servicer shall
inspect the related Mortgaged Property as soon as practicable thereafter (the
cost of which inspection shall be a Servicing Advance); provided, further,
however, that if any scheduled payment becomes more than 60 days delinquent on
the related Mortgage Loan, the Special Servicer shall inspect the related
Mortgaged Property as soon as practicable thereafter (the cost of which
inspection shall be a Servicing Advance). The Special Servicer or the
Servicer, as applicable, will prepare a written report of each such inspection
describing the condition of and any damage to 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 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 Special Servicer or the Servicer, as applicable, 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 Special Servicer or the 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 Paying Agent. See "Description of the 
Certificates--Reports to Certificateholders; Certain Available Information" 
herein. 

CERTAIN MATTERS REGARDING THE SERVICER, THE SPECIAL SERVICER AND THE DEPOSITOR

   The Pooling and Servicing Agreement permits the Servicer and the Special 
Servicer to resign from their respective obligations thereunder only upon (a) 
in the case of the Servicer only, 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, in and of itself, not cause a downgrade, withdrawal or 
qualification of the rating assigned by such Rating Agency to any Class of 
Certificates or (b) a determination that such obligations are no longer 
permissible with respect to the Servicer or the Special Servicer, as the case 
may be, 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 other successor has 
assumed the obligations and duties of the resigning Servicer or Special 
Servicer, as the case may be, under the Pooling and Servicing Agreement. 

   The Pooling and Servicing Agreement will provide that none of the 
Servicer, the Special Servicer (or the Special Servicer's officers and 
directors), the Depositor or any director, officer, employee or agent of any 
of them will be under any liability to the Trust Fund or the 
Certificateholders for any action taken, or not taken, in good faith pursuant 
to the Pooling and Servicing Agreement or for errors in judgment; provided, 
however, that none of the Servicer, the Special Servicer, the Depositor or 
any such person will be protected against any liability that would otherwise 
be imposed by reason of willful misfeasance, bad faith or negligence in the 
performance of obligations or duties thereunder or by reason of reckless 
disregard of such obligations and duties. The Pooling and Servicing Agreement 
will also provide that the Servicer, the Special Servicer (or the Special 
Servicer's officers and directors), the Depositor and any director, officer, 
employee or agent of any of them will be entitled to indemnification by the 
related Trust Fund against any loss, liability or expense incurred in 
connection with any legal action that relates to the Pooling and Servicing 
Agreement or the Certificates; provided, however, that such indemnification 
will not extend to any loss, liability or expense incurred by reason of 
willful misfeasance, bad faith or 

                                     S-96
<PAGE>
negligence in the performance of obligations or duties under the Pooling and
Servicing Agreement, by reason of reckless disregard of such obligations or
duties, or in the case of the Depositor and any of its directors, officers,
employees and agents, any violation by any of them of any state or federal
securities law.

   In addition, the Pooling and Servicing Agreement will provide that none of 
the Servicer, the Special Servicer or 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 and Servicing 
Agreement and that in its opinion may involve it in any expense or liability. 
However, each of the Servicer, the Special 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 and 
Servicing Agreement and the interests of the Certificateholders thereunder. 
In such event, the legal expenses and costs of such action, and any liability 
resulting therefrom, will be expenses, costs and liabilities of the 
Certificateholders, and the Servicer, the Special Servicer or the Depositor, 
as the case may be, will be entitled to charge the Certificate Account 
therefor. 

   Pursuant to the Pooling and Servicing Agreement, the Servicer and Special 
Servicer will each 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 Pooling and Servicing Agreement. 
Notwithstanding the foregoing, the Servicer will be allowed to self-insure 
with respect to a fidelity bond so long as certain conditions set forth in 
the Pooling and Servicing Agreement are met. 

   Any person into which the Servicer, the Special Servicer or the Depositor 
may be merged or consolidated, or any person resulting from any merger or 
consolidation to which the Servicer, the Special Servicer or the Depositor is 
a party, or any person succeeding to the business of the Servicer, the 
Special Servicer or the Depositor, will be the successor of the Servicer, the 
Special Servicer or the Depositor, as the case may be, under the Pooling and 
Servicing Agreement. The Servicer and the Special Servicer may have other 
normal business relationships with the Depositor or the Depositor's 
affiliates. 

EVENTS OF DEFAULT 

   "Events of Default" under the Pooling and Servicing Agreement with respect 
to the Servicer or the Special Servicer, as the case may be, will include, 
without limitation, (i) any failure by the Servicer to make any remittance 
required to be made by the Servicer on the day and by the time such 
remittance is required to be made under the terms of the Pooling and 
Servicing Agreement; (ii) any failure by the Special Servicer to deposit into 
the REO Account within one business day after the day such deposit is 
required to be made, or to remit to the Servicer for deposit in the 
Certificate Account any such remittance required to be made by the Special 
Servicer on the day such remittance is required to be made under the Pooling 
and Servicing Agreement; (iii) any failure by the Servicer or the Special 
Servicer duly to observe or perform in any material respect any of its other 
covenants or obligations under the Pooling and Servicing Agreement, which 
failure continues unremedied for thirty days after written notice thereof has 
been given to the Servicer or the Special Servicer, as the case may be, by 
any other party to the Pooling and Servicing Agreement, or to the Servicer or 
the Special Servicer, as the case may be, with a copy to each other party to 
the related Pooling and Servicing Agreement, by Certificateholders of any 
Class, evidencing, as to such Class, Percentage Interests aggregating not 
less than 25%; (iv) certain events of insolvency, readjustment of debt, 
marshaling of assets and liabilities or similar proceedings in respect of or 
relating to the Servicer or the Special Servicer, and certain actions by or 
on behalf of the Servicer or the Special Servicer indicating its insolvency 
or inability to pay its obligations; and (v) the Trustee shall have received 
written notice from either Rating Agency that the continuation of the 
Servicer or the Special Servicer in such capacity would result, or has 
resulted, in a downgrade, qualification or withdrawal of any rating then 
assigned by such Rating Agency to any Class of Certificates. 

RIGHTS UPON EVENT OF DEFAULT 

   If an Event of Default occurs with respect to the Servicer or the Special 
Servicer under the Pooling and Servicing Agreement, then, in each and every 
such case, so long as the Event of Default remains 

                                     S-97
<PAGE>
unremedied, the Depositor or the Trustee will be authorized, and at the
direction of Certificateholders entitled to not less than 51% of the Voting
Rights, the Trustee will be required, to terminate all of the rights and
obligations of the defaulting party as Servicer or Special Servicer, as
applicable, under the Pooling and Servicing Agreement, whereupon the Trustee
will succeed to all of the responsibilities, duties and liabilities of the
defaulting party as Servicer or Special Servicer, as applicable, under the
Pooling and Servicing Agreement and will be entitled to similar compensation
arrangements. If the Trustee is unwilling or unable so to act, it may (or, at
the written request of Certificateholders entitled to not less than 51% of the
Voting Rights, it will be required to) appoint, or petition a court of
competent jurisdiction to appoint, a loan servicing institution or other
entity that would not result in the downgrading, qualification or withdrawal
of the ratings assigned to any Class of Certificates by any Rating Agency to
act as successor to the Servicer or Special Servicer, as the case may be,
under the Pooling and Servicing Agreement.

   No Certificateholder will have any right under the Pooling and Servicing 
Agreement to institute any proceeding with respect to the Certificates or the 
Pooling and Servicing Agreement unless such holder previously has given to 
the Trustee written notice of default and the continuance thereof and unless 
the holders of Certificates of any Class evidencing not less than 25% of the 
aggregate Percentage Interests constituting such Class have made written 
request upon the Trustee to institute such proceeding in its own name (as 
Trustee thereunder) and have offered to the Trustee reasonable indemnity, and 
the Trustee for 60 days after receipt of such request and indemnity has 
neglected or refused to institute any such proceeding. However, the Trustee 
will be under no obligation to exercise any of the trusts or powers vested in 
it by the Pooling and Servicing Agreement or to institute, conduct or defend 
any litigation thereunder or in relation thereto at the request, order or 
direction of any of the Certificateholders, unless such Certificateholders 
have offered to the Trustee reasonable security or indemnity against the 
costs, expenses and liabilities which may be incurred therein or thereby. 

AMENDMENT 

   The Pooling and Servicing Agreement may be amended by the parties thereto, 
without the consent of any of the holders of Certificates (i) to cure any
ambiguity, (ii) to correct or supplement any provision therein which may be
inconsistent with any other provision therein or to correct any error, (iii)
to change the timing and/or nature of deposits in the Certificate Account, the
Distribution Accounts or the REO Account, provided that (A) such change would
not adversely affect in any material respect the interests of any
Certificateholder, as evidenced by an opinion of counsel (at the expense of
the party requesting the amendment) and (B) such change would not result in
the downgrading, qualification or withdrawal of the ratings assigned to any
Class of Certificates by any Rating Agency, as evidenced by a letter from each
Rating Agency, (iv) to modify, eliminate or add to any of its provisions (A)
to such extent as shall be necessary to maintain the qualification of the
Trust Fund (or either the Upper-Tier REMIC or Lower-Tier REMIC) as a REMIC or
to avoid or minimize the risk of imposition of any tax on the Trust Fund,
provided that the Trustee has received an opinion of counsel (at the expense
of the party requesting the amendment) to the effect that (1) such action is
necessary or desirable to maintain such qualification or to avoid or minimize
such risk and (2) such action will not adversely affect in any material
respect the interests of any holder of the Certificates or (B) to restrict the
transfer of the Residual Certificates, provided that the Depositor has
determined that the then-current ratings of any Class of the Certificates will
not be downgraded, qualified or withdrawn, as evidenced by a letter from each
Rating Agency, and that any such amendment will not give rise to any tax with
respect to the transfer of the Residual Certificates to a non-permitted
transferee (see "Certain Federal Income Tax Consequences--Federal Income Tax
Consequences for REMIC Certificates--Taxation of Residual
Certificates--Tax-Related Restrictions on Transfer of Residual Certificates"
in the Prospectus), (v) to make any other provisions with respect to matters
or questions arising under the Pooling and Servicing Agreement or any other
change, provided that such action will not adversely affect in any material
respect the interests of any Certificateholder or (vi) to amend or supplement
any provision of the Pooling and Servicing Agreement to the extent necessary
to maintain the ratings assigned to each Class of Certificates by each Rating
Agency.

                                     S-98
<PAGE>
    The Pooling and Servicing Agreement may also be amended by the parties 
thereto with the consent of the holders of Certificates of each Class affected
thereby evidencing, in each case, not less than 66 2/3% of the aggregate
Percentage Interests constituting such Class for the purpose of adding any
provisions to or changing in any manner or eliminating any of the provisions
of the Pooling and Servicing Agreement or of modifying in any manner the
rights of the holders of the Certificates, except that no such amendment may
(i) reduce in any manner the amount of, or delay the timing of, payments
received on the Mortgage Loans which are required to be distributed on a
Certificate of any Class without the consent of the holder of such
Certificate, (ii) reduce the aforesaid percentage of Certificates of any Class
the holders of which are required to consent to any such amendment without the
consent of the holders of all Certificates of such Class then outstanding or
(iii) adversely affect the Voting Rights of any Class of Certificates without
the consent of the holders of all Certificates of such Class then outstanding.

   Notwithstanding the foregoing, the Trustee will not be required to consent 
to any amendment to the Pooling and Servicing Agreement without having first
received an opinion of counsel (at the Trust Fund's expense) to the effect
that such amendment or the exercise of any power granted to the Servicer, the
Special Servicer, the Depositor, the Trustee or any other specified person in
accordance with such amendment, will not result in the imposition of a tax on
the REMIC constituted by the Trust Fund or cause the Trust Fund (or either the
Upper-Tier REMIC or Lower-Tier REMIC) to fail to qualify as a REMIC.

                      YIELD AND MATURITY CONSIDERATIONS 

YIELD CONSIDERATIONS 

   General. The yield on any Offered Certificate will depend on: (i) the 
Pass-Through Rate 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; (iii) the aggregate amount of
distributions on such Certificate and (iv) the aggregate amount of Collateral
Support Deficit amounts allocated to the Class of Offered Certificates.

   Pass-Through Rate. The Pass-Through Rate applicable to each Class of 
Offered Certificates for any Distribution Date will equal the rate set forth
on the cover of this Prospectus Supplement. See "Description of the
Certificates" herein.

   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 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, any extensions of maturity dates by the Servicer or the Special Servicer
and the rate and timing of principal prepayments and other unscheduled
collections thereon (including for this purpose, collections made in
connection with liquidations of Mortgage Loans due to defaults, casualties or
condemnations affecting the Mortgaged Properties, or purchases of Mortgage
Loans out of the Trust Fund). In addition, although the borrower under an ARD
Loan may have certain incentives to prepay the Mortgage Loan on the related
Anticipated Repayment Date, there can be no assurance that the borrower under
any ARD Loan will be able to prepay such Mortgage Loan on the related
Anticipated Repayment Date. The failure of the related borrower to prepay an
ARD Loan on the Anticipated Repayment Date will not be an event of default
under the terms of such Mortgage Loan, and pursuant to the terms of the
Pooling and Servicing Agreement, neither the Servicer nor the Special Servicer
will be permitted to take any enforcement action with respect to related
borrower's failure to pay Excess Interest or principal in excess of the
principal component of the constant Monthly Payment, other than requests for
collection, until the scheduled maturity of the related Mortgage Loan,
provided, that the Servicer or the Special Servicer, as the case may be, may
take action to enforce the Trust Fund's right to apply excess cash flow to
principal in accordance with the terms of the related Mortgage Loan documents.
See "Risk Factors--Risks Associated with Balloon Payments and ARD Loans"
herein.

                                     S-99
<PAGE>
    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, Waiver and Amendments" and "--Realization Upon Defaulted
Mortgage Loans" herein and "Certain Legal Aspects of Mortgage
Loans--Foreclosure" in the Prospectus. In general, the Class X Certificates
will be extremely sensitive to the rate of principal prepayments, principal
losses and interest rate reductions due to modifications on the Mortgage
Loans. Because the rate of principal payments on the Mortgage Loans will
depend on future events and a variety of factors (as described 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 extent to which the yield to maturity of any Class of Offered 
Certificates may vary from the anticipated yield will depend upon the degree
to which such Certificates are purchased at a discount or premium and when,
and to what degree, payments of principal on the Mortgage Loans are in turn
distributed 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 will 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, particularly the
Class X Certificates, the risk that a faster than anticipated rate of
principal payments on the Mortgage Loans will result in an actual yield to
such investor that is lower than the anticipated yield. In general, the
earlier a payment of principal 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 distributed 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.

   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 generally be borne by the holders of the
Class J, Class I, Class H, Class G, Class F, Class E, Class D, Class C and
Class B Certificates, in that order, and in each case to the extent of amounts
otherwise distributable in respect of such Class of Certificates. In the event
of the reduction of the Certificate Balances of all such Classes of
Certificates to zero, such losses and shortfalls will then be borne, pro rata,
by the Class A-1 and Class A-2 Certificates (and Class X Certificates with
respect to shortfalls of interest).

   Certain Relevant Factors. The rate and timing of principal payments and 
defaults and the severity of losses on the Mortgage Loans may be affected by a
number of factors, including, without limitation, prevailing interest rates,
the terms of the Mortgage Loans (for example, due-on-sale clauses, Lockout
Periods, Prepayment Premiums or Yield Maintenance Charges and amortization
terms that require Balloon Payments), the demographics and relative economic
vitality of the areas in which the Mortgaged Properties are located and the
general supply and demand for rental properties 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" and "Description of the Mortgage Pool" herein and "Risk Factors" and
"Yield and Maturity Considerations--Yield and Prepayment Considerations" in
the Prospectus.

   The rate of prepayment on the Mortgage Pool is likely to be affected by 
prevailing market interest rates for mortgage loans of a comparable type, term
and risk level as the Mortgage Loans. When the prevailing market interest rate
is below a mortgage coupon, a borrower may have an increased incentive to
refinance its mortgage loan. However, under all of the Mortgage Loans
voluntary prepayments are subject to Lockout Periods and/or Prepayment Premium
Periods and/or Yield Maintenance Periods. See "Description of the Mortgage
Pool--Certain Terms and Conditions of the Mortgage Loans--Prepayment
Provisions" herein.

                                     S-100
<PAGE>
    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 each monthly distribution is 
made on each Distribution Date, which is at least 18 days after the end of 
the related Interest Accrual 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 any 
Class of Offered Certificates on any Distribution Date is less than the 
Distributable Certificate Interest then payable for such Class, the shortfall 
will be distributable to holders of such Class of Certificates on subsequent 
Distribution Dates, to the extent of available funds. Any such shortfall will 
not bear interest, however, and will therefore negatively affect the yield to 
maturity of such Class of Certificates for so long as it is outstanding. 


WEIGHTED AVERAGE LIFE 

   The weighted average life of an Offered Certificate (other than the Class 
X Certificates) 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, which 
may be in the form of scheduled amortization, voluntary prepayments, 
Insurance and Condemnation Proceeds and Liquidation Proceeds. 

   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% CPR" assumes that none 
of the Mortgage Loans is prepaid before maturity or the Anticipated Repayment 
Date, as the case may be. The columns headed "3% CPR", "6% CPR", "9% CPR" and 
"12% CPR" assume that prepayments on the Mortgage Loans are made at those 
levels of CPR following the expiration of any Lockout Period. There is no 
assurance, however, that prepayments of the Mortgage Loans will conform to 
any level of CPR, and no representation is made that the Mortgage Loans will 
prepay at the levels of CPR shown or at any other prepayment rate. 

   The following tables indicate the percentage of the initial Certificate 
Balance of each Class of the Offered Certificates (other than the Class X
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
Certificates. The tables have been prepared on the basis of the following
assumptions, among others: (i) scheduled monthly payments of principal and/or
interest on the Mortgage Loans, in each case prior to any prepayment of the
Mortgage Loan, will be timely received (with no defaults) and will be
distributed on the 19th day of each month commencing in January 1998; (ii) the
Mortgage Rate in effect for each Mortgage Loan as of the Cut-off Date will
remain in effect to maturity or the Anticipated Repayment Date, as the case
may be, and will be adjusted as required pursuant to the definition of
Mortgage Rate; (iii) 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 on each Due Date until maturity or the Anticipated

                                     S-101
<PAGE>
Repayment Date, as the case may be, except in the case of the Mortgage Loans
whose borrower affiliations are designated as "Cardinal" in Annex A, which
Mortgage Loans are assumed to amortize in accordance with the amortization
schedules set forth in Annex A after an interest only period of approximately
36 months from origination and the Mortgage Loan (identified as Loan Number 2
on Annex A hereto), which Mortgage Loan is assumed to amortize in accordance
with the amortization schedules set forth on Annex A after an interest only
period of approximately 120 months from origination; (iv) any principal
prepayments on the Mortgage Loans will be received on their respective Due
Dates after the expiration of any applicable Lockout Period at the respective
levels of CPR set forth in the tables; (v) the Mortgage Loan Sellers will not
be required to repurchase any Mortgage Loan, and none of the Servicer, the
Special Servicer, the holders of the Controlling Class or the holders of the
Class LR Certificates will exercise its option to purchase all the Mortgage
Loans and thereby cause an early termination of the Trust Fund; (vi) no
Prepayment Premiums or Yield Maintenance Charges are included in any
allocations or calculations; (vii) any principal prepayments received on the
Mortgage Loans are prepayments in full; (viii) the Closing Date is December
18, 1997; (ix) all ARD Loans prepay on the Anticipated Repayment Date. To the
extent that the Mortgage Loans have characteristics that differ from those
assumed in preparing the tables set forth below, a Class of Offered
Certificates (other than the Class X Certificates) may mature earlier or later
than indicated by the tables and (x) with respect to the table for Class X
Certificates, there are no Withheld Loans. 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 tables indicate the
resulting weighted average lives of each Class of Offered Certificates (other
than the Class X Certificates) and set forth the percentage of the initial
Certificate Balance of such Class of the Offered Certificate that would be
outstanding after each of the dates shown at the indicated CPRs.

                  PERCENT OF THE INITIAL CERTIFICATE BALANCE 
             OF THE CLASS A-1 CERTIFICATES AT THE RESPECTIVE CPRS 
                               SET FORTH BELOW: 

<TABLE>
<CAPTION>
 DATE                                0% CPR     3% CPR     6% CPR     9% CPR     12% CPR 
- ---------------------------------  ---------- ---------  ---------- ---------  ---------- 
<S>                                <C>        <C>        <C>        <C>        <C>                                                 
INITIAL PERCENT ..................         100       100         100       100         100 
DECEMBER 19, 1998 ................          95        95          94        93          93 
DECEMBER 19, 1999 ................          90        88          86        84          82 
DECEMBER 19, 2000 ................          83        77          70        64          59 
DECEMBER 19, 2001 ................          72        59          47        35          23 
DECEMBER 19, 2002 ................          56        38          20         4           0 
DECEMBER 19, 2003 ................          42        19           0         0           0 
DECEMBER 19, 2004 ................           0         0           0         0           0 
DECEMBER 19, 2005 ................           0         0           0         0           0 
DECEMBER 19, 2006 ................           0         0           0         0           0 
DECEMBER 19, 2007 ................           0         0           0         0           0 
DECEMBER 19, 2008 ................           0         0           0         0           0 

WEIGHTED AVERAGE LIFE (YEARS)(A)           5.0       4.3         3.7       3.4         3.1 
ESTIMATED FIRST PRINCIPAL ........     1/19/98   1/19/98     1/19/98   1/19/98     1/19/98 
ESTIMATED MATURITY ...............    12/19/04   8/19/04    11/19/03   2/19/03    10/19/02 
</TABLE>

- ------------ 
(A)     The weighted average life of the Class A-1 Certificates 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-1 
        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-1 Certificates. 

                                     S-102
<PAGE>
                  PERCENT OF THE INITIAL CERTIFICATE BALANCE 
             OF THE CLASS A-2 CERTIFICATES AT THE RESPECTIVE CPRS 
                               SET FORTH BELOW: 

<TABLE>
<CAPTION>
 DATE                               0% CPR    3% CPR   6% CPR    9% CPR   12% CPR 
- ---------------------------------  -------- --------  -------- --------  -------- 
<S>                                 <C>      <C>       <C>      <C>       <C>
INITIAL PERCENT ..................       100      100       100      100       100 
DECEMBER 19, 1998 ................       100      100       100      100       100 
DECEMBER 19, 1999 ................       100      100       100      100       100 
DECEMBER 19, 2000 ................       100      100       100      100       100 
DECEMBER 19, 2001 ................       100      100       100      100       100 
DECEMBER 19, 2002 ................       100      100       100      100        94 
DECEMBER 19, 2003 ................       100      100        99       89        80 
DECEMBER 19, 2004 ................       100       88        77       67        58 
DECEMBER 19, 2005 ................        96       82        69       58        49 
DECEMBER 19, 2006 ................        92       76        62       50        41 
DECEMBER 19, 2007 ................         0        0         0        0         0 
DECEMBER 19, 2008 ................         0        0         0        0         0 
WEIGHTED AVERAGE LIFE (YEARS)(A)         9.5      9.1       8.7      8.2       7.8 
ESTIMATED FIRST PRINCIPAL ........  12/19/04  8/19/04  11/19/03  2/19/03  10/19/02 
ESTIMATED MATURITY ...............  11/19/07 10/19/07  10/19/07 10/19/07  10/19/07 
</TABLE>

- ------------ 
(A)     The weighted average life of the Class A-2 Certificates 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-2 
        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-2 Certificates. 

                  PERCENT OF THE INITIAL CERTIFICATE BALANCE 
              OF THE CLASS B CERTIFICATES AT THE RESPECTIVE CPRS 
                               SET FORTH BELOW: 

<TABLE>
<CAPTION>
 DATE                               0% CPR    3% CPR   6% CPR    9% CPR   12% CPR 
- ---------------------------------  -------- --------  -------- --------  -------- 
<S>                                <C>      <C>       <C>      <C>       <C>  
INITIAL PERCENT ..................       100      100       100      100       100 
DECEMBER 19, 1998 ................       100      100       100      100       100 
DECEMBER 19, 1999 ................       100      100       100      100       100 
DECEMBER 19, 2000 ................       100      100       100      100       100 
DECEMBER 19, 2001 ................       100      100       100      100       100 
DECEMBER 19, 2002 ................       100      100       100      100       100 
DECEMBER 19, 2003 ................       100      100       100      100       100 
DECEMBER 19, 2004 ................       100      100       100      100       100 
DECEMBER 19, 2005 ................       100      100       100      100       100 
DECEMBER 19, 2006 ................       100      100       100      100       100 
DECEMBER 19, 2007 ................         0        0         0        0         0 
DECEMBER 19, 2008 ................         0        0         0        0         0 
WEIGHTED AVERAGE LIFE (YEARS)(A)         9.9      9.9       9.8      9.8       9.8 
ESTIMATED FIRST PRINCIPAL ........  11/19/07 10/19/07  10/19/07 10/19/07  10/19/07 
ESTIMATED MATURITY ...............  11/19/07 11/19/07  11/19/07 10/19/07  10/19/07 
</TABLE>

- ------------ 
(A)     The weighted average life of the Class B Certificates 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 Certificates. 

                                     S-103
<PAGE>
                  PERCENT OF THE INITIAL CERTIFICATE BALANCE 
              OF THE CLASS C CERTIFICATES AT THE RESPECTIVE CPRS 
                               SET FORTH BELOW: 

<TABLE>
<CAPTION>
 DATE                                0% CPR      3% CPR     6% CPR      9% CPR     12% CPR 
- ---------------------------------  ---------- ----------  ---------- ----------  ---------- 
<S>                                <C>        <C>         <C>        <C>         <C>
Initial Percent ..................         100        100         100        100         100 
December 19, 1998 ................         100        100         100        100         100 
December 19, 1999 ................         100        100         100        100         100 
December 19, 2000 ................         100        100         100        100         100 
December 19, 2001 ................         100        100         100        100         100 
December 19, 2002 ................         100        100         100        100         100 
December 19, 2003 ................         100        100         100        100         100 
December 19, 2004 ................         100        100         100        100         100 
December 19, 2005 ................         100        100         100        100         100 
December 19, 2006 ................         100        100         100        100         100 
December 19, 2007 ................           0          0           0          0           0 
December 19, 2008 ................           0          0           0          0           0 

Weighted Average Life (Years)(A)          10.0        9.9         9.9        9.9         9.9 
Estimated First Principal ........    11/19/07   11/19/07    11/19/07   10/19/07    10/19/07 
Estimated Maturity ...............    12/19/07   12/19/07    11/19/07   11/19/07    11/19/07 
</TABLE>

- ------------ 
(A)     The weighted average life of the Class C Certificates 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 C 
        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 C Certificates. 

                  PERCENT OF THE INITIAL CERTIFICATE BALANCE 
              OF THE CLASS D CERTIFICATES AT THE RESPECTIVE CPRS 
                               SET FORTH BELOW: 

<TABLE>
<CAPTION>
 DATE                                0% CPR      3% CPR     6% CPR      9% CPR     12% CPR 
- ---------------------------------  ---------- ----------  ---------- ----------  ---------- 
<S>                                <C>        <C>         <C>        <C>         <C>
Initial Percent ..................         100        100         100        100         100 
December 19, 1998 ................         100        100         100        100         100 
December 19, 1999 ................         100        100         100        100         100 
December 19, 2000 ................         100        100         100        100         100 
December 19, 2001 ................         100        100         100        100         100 
December 19, 2002 ................         100        100         100        100         100 
December 19, 2003 ................         100        100         100        100         100 
December 19, 2004 ................         100        100         100        100         100 
December 19, 2005 ................         100        100         100        100         100 
December 19, 2006 ................         100        100         100        100         100 
December 19, 2007 ................           0          0           0          0           0 
December 19, 2008 ................           0          0           0          0           0 
Weighted Average Life (Years)(A)          10.0       10.0        10.0       10.0        10.0 
Estimated First Principal ........    12/19/07   12/19/07    11/19/07   11/19/07    11/19/07 
Estimated Maturity ...............    12/19/07   12/19/07    12/19/07   12/19/07    12/19/07 
</TABLE>

- ------------ 
(A)     The weighted average life of the Class D Certificates 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 D 
        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 D Certificates. 

                                     S-104
<PAGE>
                  PERCENT OF THE INITIAL CERTIFICATE BALANCE 
              OF THE CLASS E CERTIFICATES AT THE RESPECTIVE CPRS 
                               SET FORTH BELOW: 

<TABLE>
<CAPTION>
 DATE                                0% CPR      3% CPR     6% CPR      9% CPR     12% CPR 
- ---------------------------------  ---------- ----------  ---------- ----------  ---------- 
<S>                                <C>        <C>         <C>        <C>         <C>
Initial Percent ..................         100        100         100        100         100 
December 19, 1998 ................         100        100         100        100         100 
December 19, 1999 ................         100        100         100        100         100 
December 19, 2000 ................         100        100         100        100         100 
December 19, 2001 ................         100        100         100        100         100 
December 19, 2002 ................         100        100         100        100         100 
December 19, 2003 ................         100        100         100        100         100 
December 19, 2004 ................         100        100         100        100         100 
December 19, 2005 ................         100        100         100        100         100 
December 19, 2006 ................         100        100         100        100         100 
December 19, 2007 ................           0          0           0          0           0 
December 19, 2008 ................           0          0           0          0           0 
Weighted Average Life (Years)(A)          10.0       10.0        10.0       10.0        10.0 
Estimated First Principal ........    12/19/07   12/19/07    12/19/07   12/19/07    12/19/07 
Estimated Maturity ...............    12/19/07   12/19/07    12/19/07   12/19/07    12/19/07 
</TABLE>

- ------------ 
(A)     The weighted average life of the Class E Certificates 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 E 
        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 E Certificates. 

YIELD SENSITIVITY OF THE CLASS X CERTIFICATES 

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

   ANY OPTIONAL TERMINATION BY THE SPECIAL SERVICER, THE SERVICER, THE 
HOLDERS OF THE CONTROLLING CLASS OR THE HOLDERS OF THE CLASS LR CERTIFICATES 
WOULD RESULT IN PREPAYMENT IN FULL OF THE CERTIFICATES AND WOULD HAVE AN 
ADVERSE EFFECT ON THE YIELD OF THE CLASS X CERTIFICATES BECAUSE A TERMINATION 
WOULD HAVE AN EFFECT SIMILAR TO A PRINCIPAL PREPAYMENT IN FULL OF THE 
MORTGAGE LOANS (WITHOUT, HOWEVER, THE PAYMENT OF ANY PREPAYMENT PREMIUMS OR 
YIELD MAINTENANCE CHARGES) AND, AS A RESULT, INVESTORS IN THE CLASS X 
CERTIFICATES AND ANY OTHER CERTIFICATES PURCHASED AT PREMIUM MIGHT NOT FULLY 
RECOUP THEIR INITIAL INVESTMENT. SEE "DESCRIPTION OF THE 
CERTIFICATES--TERMINATION; RETIREMENT OF CERTIFICATES" HEREIN. 

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

                                     S-105
<PAGE>
    The table below has been prepared based on the assumption that 
distributions are made in accordance with "Description of the Certificates" 
above and on the assumptions described in clauses (i) through (x) on pages 
S-101 and S-102 and with the assumed respective purchase prices (as a 
percentage of the initial Notional Amount of the Class X Certificates) of the 
Class X Certificates set forth in the table, plus accrued interest thereon 
from December 1, 1997 to the Closing Date. 

    SENSITIVITY TO PRINCIPAL PREPAYMENTS OF THE PRE-TAX YIELDS TO MATURITY 
                         OF THE CLASS X CERTIFICATES 

<TABLE>
<CAPTION>
    ASSUMED 
PURCHASE PRICE   0% CPR    3% CPR   6% CPR    9% CPR   12% CPR 
- --------------  -------- --------  -------- --------  --------- 
<S>             <C>      <C>       <C>      <C>       <C>
     9.000%       9.24%     8.18%    7.17%     6.22%     5.32% 
     9.250%       8.55%     7.49%    6.48%     5.53%     4.62% 
     9.500%       7.89%     6.83%    5.82%     4.87%     3.96% 
</TABLE>

   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 X Certificates will correspond to the cash flows assumed 
for purposes of the above table or that the aggregate purchase price of the 
Class X Certificates will be as assumed. In addition, it is unlikely that the 
Mortgage Loans will prepay at any of the specified percentages of CPR until 
maturity or that all the Mortgage Loans will so prepay at the same rate. 
Timing of changes in the rate of prepayments may significantly affect the 
actual yield to maturity to investors, even if the average rate of principal 
prepayments is consistent with the expectations of investors. Investors must 
make their own decisions as to the appropriate prepayment assumption to be 
used in deciding whether to purchase the Class X Certificates. 

                   CERTAIN FEDERAL INCOME TAX CONSEQUENCES 

   Upon the issuance of the Certificates, Cadwalader, Wickersham & Taft, 
counsel to the Depositor, will deliver its opinion that, assuming (i) the 
making of appropriate elections, (ii) compliance with the provisions of the 
Pooling and Servicing Agreement and (iii) compliance with applicable changes 
in the Code, including the REMIC Provisions, for federal income tax purposes, 
the Trust Fund will qualify as two separate real estate mortgage investment 
conduits (the "Upper-Tier REMIC" and the "Lower-Tier REMIC," respectively, 
and each a "REMIC") within the meaning of Sections 860A through 860G (the 
"REMIC Provisions") of the Code, and (i) the Class A-1, Class A-2, Class X, 
Class B, Class C, Class D, Class E, Class F, Class G, Class H, Class I and 
Class J Certificates will evidence the "regular interests" in the Upper-Tier 
REMIC and (ii) the Class R and Class LR Certificates will be the sole classes 
of "residual interests" in the Upper-Tier REMIC and Lower-Tier REMIC, 
respectively, within the meaning of the REMIC Provisions in effect on the 
date hereof. The Offered Certificates are "Regular Certificates" as defined 
in the Prospectus. 

   Because they represent regular interests, each Class of Offered 
Certificates generally will be treated as newly originated debt instruments 
for federal income tax purposes. Holders of such Classes of Certificates will 
be required to include in income all interest on such Certificates in 
accordance with the accrual method of accounting, regardless of a 
Certificateholder's usual method of accounting. It is anticipated that the 
Class D and Class E Certificates will be issued with OID for federal income 
tax purposes in an amount equal to the excess of the initial Certificate 
Balances thereof over their respective issue prices (including accrued 
interest). It is also anticipated that the Class A-1 and Class A-2 
Certificates will be issued at a premium and that the Class B and Class C 
Certificates will be issued with de minimis OID for federal income tax 
purposes. The prepayment assumption that will be used in determining the rate 
of accrual of OID or whether such OID is de minimis and that may be used to 
amortize premium, if any, for federal income tax purposes will be based on 
the assumption that subsequent to the date of any determination the Mortgage 
Loans will prepay at a rate equal to a CPR of 0%; provided that it is assumed 
that each ARD Loan prepays on its Anticipated Repayment Date (the "Prepayment 
Assumption"). 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" and 
"--Premium" in the Prospectus. 

                                     S-106
<PAGE>
    Although unclear for federal income tax purposes, it is anticipated that 
the Class X Certificates will be considered to be issued with OID in an 
amount equal to the excess of all distributions of interest expected to be 
received thereon (assuming the weighted average of the Pass-Through Rates 
changes in accordance with the Prepayment Assumption) over their issue price 
(including accrued interest). Any "negative" amounts of OID on the Class X 
Certificates attributable to rapid prepayments with respect to the Mortgage 
Loans will not be deductible currently, but may be offset against future 
positive accruals of OID, if any. Finally, a holder of a Class X Certificate 
may be entitled to a loss deduction to the extent it becomes certain that 
such holder will not recover a portion of its basis in such Certificate, 
assuming no further prepayments. In the alternative, it is possible that 
rules similar to the "noncontingent bond method" of the contingent interest 
rules in the OID Regulations, as amended on June 12, 1996, may be promulgated 
with respect to the Class X Certificates. See "Certain Federal Income 
Taxes--Federal Income Tax Consequences for REMIC Certificates--Taxation of 
Regular Certificates--Original Issue Discount" in the Prospectus. Under the 
noncontingent bond method, if the interest payable for any period is greater 
or less than the amount projected, the amount of income included for that 
period would be either increased or decreased accordingly. Any net reduction 
in the income accrual for the taxable year below zero (a "Negative 
Adjustment") would be treated by a Certificateholder as ordinary loss to the 
extent of prior income accruals and would be carried forward to offset future 
interest accruals. At maturity, any remaining Negative Adjustment would be 
treated as a loss on retirement of the Certificate. The legislative history 
of relevant Code provisions indicates, however, that negative amounts of OID 
on an instrument such as a REMIC regular interest may not give rise to 
taxable losses in any accrual period prior to the instrument's disposition or 
retirement. Thus, it is not clear whether any losses resulting from a 
Negative Adjustment would be recognized currently or be carried forward until 
disposition or retirement of the debt obligation. 

   Prepayment Premiums and Yield Maintenance Charges actually collected will 
be distributed among the holders of the respective Classes of Certificates as 
described herein under "Description of the Certificates--Allocation of 
Prepayment Premiums and Yield Maintenance Charges." It is not entirely clear 
under the Code when the amount of Prepayment Premiums or Yield Maintenance 
Charges so allocated should be taxed to the holder of an Offered Certificate, 
but it is not expected, for federal income tax reporting purposes, that 
Prepayment Premiums and Yield Maintenance Charges will be treated as giving 
rise to any income to the holder of an Offered Certificate prior to the 
Servicer's actual receipt of a Prepayment Premium or Yield Maintenance 
Charge. It appears that Prepayment Premiums and Yield Maintenance Charges, if 
any, will be treated as ordinary income rather than capital gain. However, 
that is not entirely clear and Certificateholders should consult their own 
tax advisers concerning the treatment of Prepayment Premiums and Yield 
Maintenance Charges. 

   The Offered Certificates will be treated as "real estate assets" within 
the meaning of Section 856(c)(5)(A) of the Code, and interest (including OID, 
if any) on the Offered Certificates will be interest described in Section 
856(c)(3)(B) of the Code. Moreover, the Offered Certificates will be 
"qualified mortgages" within the meaning of Section 860G(a)(3) of the Code. 
The Offered Certificates will be treated as "loans . . . secured by an 
interest in real property which is . . . residential real property" or "loans 
secured by an interest in . . . health . . . institutions or facilities, 
including structures designed or used primarily for residential purposes for 
 . . . persons under care" to the extent such loans are secured by multifamily 
properties and mobile home communities or congregate care facilities, 
respectively. As of the Cut-off Date, Mortgage Loans secured by multifamily 
properties represented approximately 28.92% of the Initial Pool Balance; the 
Mortgage Loans secured by mobile home communities represented approximately 
0.64% of the Initial Pool Balance; and the Mortgage Loans secured by 
congregate care facilities represented approximately 0.46% of the Initial 
Pool Balance. 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 Offered Certificates, see "Certain Federal Income Tax 
Consequences--Federal Income Tax Consequences for REMIC 
Certificates--Taxation of Regular Certificates" in the Prospectus. 

                                     S-107
<PAGE>
                            METHOD OF DISTRIBUTION 

   Subject to the terms and conditions set forth in the underwriting 
agreement, dated as of the date hereof (the "Underwriting Agreement"), among 
Chase Securities Inc., Bear, Stearns & Co. Inc. and PaineWebber Incorporated 
(collectively, the "Underwriters") and the Depositor, the Depositor has 
agreed to sell to the Underwriters, and each Underwriter has severally but 
not jointly agreed to purchase from the Depositor the respective Certificate 
Balances, or Notional Amounts, as applicable, of each Class of the Offered 
Certificates as set forth below subject in each case to a variance of 5%. 

<TABLE>
<CAPTION>
 CLASS        CHASE SECURITIES INC.  BEAR, STEARNS & CO. INC. PAINEWEBBER INCORPORATED 
- ------------  --------------------- ------------------------  ------------------------ 
<S>           <C>                   <C>                       <C>
Class A-1  ..      $ 75,000,000            $ 99,000,000              $22,000,000 
Class A-2  ..      $150,000,000            $197,074,509              $43,000,000 
Class B .....      $  9,000,000            $ 11,559,695              $12,000,000 
Class C .....      $ 16,000,000            $ 20,839,542              $12,000,000 
Class D .....      $ 14,000,000            $ 18,769,581              $12,000,000 
Class E .....      $  5,000,000            $  7,209,885              $         0 
Class X .....      $352,000,000            $461,992,373              $         0 
</TABLE>

   Residential Funding Securities Corporation will act solely as a member of 
the Bear, Stearns & Co. Inc. selling group. 

   In the Underwriting Agreement, the Underwriters have severally agreed, 
subject to the terms and conditions set forth therein, to purchase all of the 
Offered Certificates if any Offered Certificates are purchased. In the event 
of a default by any Underwriter, the Underwriting Agreement provides that, in 
certain circumstances, purchase commitments of the nondefaulting Underwriters 
may be increased or the Underwriting Agreement may be terminated. Further, 
the Depositor has agreed to indemnify the Underwriters, and the Mortgage Loan 
Sellers and the Underwriters have agreed to indemnify the Depositor, against 
certain liabilities, including liabilities under the Securities Act of 1933, 
as amended. 

   The Depositor has been advised by the Underwriters that they propose to 
offer the Offered Certificates to the public from time to time in one or more 
negotiated transactions, or otherwise, at varying prices to be determined at 
the time of sale. Proceeds to the Depositor from the sale of Offered 
Certificates before deducting expenses payable by the Depositor, estimated to 
be approximately $2,200,000, will be 110.022% of the initial aggregate 
Certificate Balance of the Offered Certificates, plus accrued interest on the 
Offered Certificates from the Cut-off Date. The Underwriters may effect such 
transactions by selling Offered Certificates to or through dealers, and such 
dealers may receive compensation in the form of underwriting discounts, 
concessions or commissions from the Underwriters. In connection with the 
purchase and sale of the Offered Certificates offered hereby, the 
Underwriters may be deemed to have received compensation from the Depositor 
in the form of underwriting discounts. 

   Chase Securities Inc. is an affiliate of the Depositor and Chase, one of 
the Mortgage Loan Sellers which is also acting as the Servicer. 

   Bear, Stearns & Co. Inc. is an affiliate of Bear Stearns, one of the 
Mortgage Loan Sellers. 

   PaineWebber Incorporated is an affiliate of PWRES, one of the Mortgage 
Loan Sellers. 

   Residential Funding Securities Corporation is an affiliate of RFMSI, one 
of the Mortgage Loan Sellers. 

   There can be no assurance that a secondary market for the Offered 
Certificates will develop or, if it does develop, that it will continue. The 
Underwriters expect to make, but are not obligated to make, a secondary 
market in the Offered Certificates. The primary source of ongoing information 
available to investors concerning the Offered Certificates will be the 
monthly statements discussed in the Prospectus under "Description of the 
Certificates--Reports to Certificateholders," which will include information 
as to the outstanding principal balance of the Offered Certificates and the 
status of the applicable form of credit enhancement. Except as described 
herein under "Description of the Certificates--Reports to Certificateholders; 
Certain Available Information," there can be no assurance that any additional 

                                     S-108
<PAGE>
information regarding the Offered Certificates will be available through any 
other source. In addition, the Depositor is not aware of any source through 
which price information about the Offered Certificates will be generally 
available on an ongoing basis. The limited nature of such information 
regarding the Offered Certificates may adversely affect the liquidity of the 
Offered Certificates, even if a secondary market for the Offered Certificates 
becomes available. 

   If and to the extent required by applicable law or regulation, this 
Prospectus Supplement and the Prospectus will be used by Chase Securities 
Inc. in connection with offers and sales related to market-making 
transactions in the Offered Certificates with respect to 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. 

                                LEGAL MATTERS 

   The validity of the Certificates will be passed upon for the Depositor by 
Cadwalader, Wickersham & Taft, New York, New York, and for the Underwriters 
by Skadden, Arps, Slate, Meagher & Flom LLP, New York, New York. In addition, 
certain federal income tax matters will be passed upon for the Depositor by 
Cadwalader, Wickersham & Taft. Cadwalader, Wickersham & Taft performs legal 
services from time to time for Chase Securities Inc. and PaineWebber 
Incorporated, two of the Underwriters. 

                                    RATING 

   It is a condition to issuance that the Offered Certificates be rated not 
lower than the following ratings by S&P and Fitch: 

<TABLE>
<CAPTION>
 CLASS        S&P      FITCH 
- ---------  -------- --------- 
<S>        <C>      <C>
A-1 ......    AAA       AAA 
A-2 ......    AAA       AAA 
X ........     *        AAA 
B ........    AA        AA 
C ........     A         A 
D ........    BBB       BBB 
E.........   BBB-      BBB- 
</TABLE>

- ------------ 
*       Will not be rated by S&P. 

   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. In addition, a rating does not address the likelihood or 
frequency of voluntary or mandatory prepayments of Mortgage Loans, payment of 
Excess Interest, or whether and to what extent payments of Prepayment 
Premiums or Yield Maintenance Charges will be received or the corresponding 
effect on yield to investors. Fitch's rating on the Class X Certificates does 
not address the possibility that Certificateholders might suffer a lower than 
anticipated yield or that if there is a rapid rate of principal payments 
(including voluntary and involuntary prepayments) or principal losses on the 
Mortgage Loans, investors in such Class of Certificates could fail to recover 
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 any Class 
thereof and, if so, what such rating would be. A rating assigned to any Class 
of Offered Certificates by a rating agency that has not been requested by the 
Depositor to do so may be lower than the rating assigned thereto by Fitch or 
S&P. 

                                     S-109
<PAGE>
    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. 

                               LEGAL INVESTMENT 

   None of the Offered Certificates will constitute "mortgage related 
securities" within the meaning of the Secondary Mortgage Market Enhancement 
Act of 1984 ("SMMEA"). As a result, the appropriate characterization of the 
Offered Certificates under various legal investment restrictions, and thus 
the ability of investors subject to these restrictions to purchase the 
Offered Certificates, may be subject to significant interpretative 
uncertainties. 

   The Depositor makes no representation as to the proper characterization of 
any Class of Offered Certificates for legal investment 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. 

                             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 separate accounts in which such 
plans, annuities, accounts or arrangements are invested, including insurance 
company general accounts, that is subject to the fiduciary responsibility 
rules of ERISA, or Section 4975 of the Code (an "ERISA Plan") or which is a 
governmental plan, as defined in Section 3(32) of ERISA, subject to any 
federal, state or local law ("Similar Law") which is, to a material extent, 
similar to the foregoing provisions of ERISA or the Code (collectively, with 
an ERISA Plan, a "Plan") should 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, the Code 
or Similar Law or whether there exists any statutory or administrative 
exemption applicable thereto. Moreover, each Plan fiduciary should determine 
whether an investment in the Offered Certificates is appropriate for the 
Plan, taking into account the overall investment policy of the Plan and the 
composition of the Plan's investment portfolio. 

   The U.S. Department of Labor has issued to Chase Securities Inc., Bear, 
Stearns & Co. Inc., and PaineWebber Incorporated individual prohibited 
transaction exemptions, PTE 90-33, 55 Fed. Reg. 23, 151 (June 6, 1990), PTE 
90-30, 55 Fed. Reg. 21,461 (May 24, 1990) and PTE 90-36, 55 Fed. Reg. 25,903 
(June 25, 1990), respectively (collectively, the "Exemptions"), which 
generally exempt 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 Senior 
Certificates, underwritten by an Underwriter, provided that certain 
conditions set forth in the Exemptions are satisfied. 

   The Exemptions set forth six general conditions which must be satisfied 
for a transaction involving the purchase, sale and holding of the Senior 
Certificates to be eligible for exemptive relief thereunder. First, the 
acquisition of the Senior 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 Senior Certificates must not be subordinated to the rights 
and interests evidenced by the other certificates of the same trust. Third, 
the Senior Certificates at the time of acquisition by the Plan must be rated 
in one of the three highest generic rating categories by S&P, Moody's 
Investors Service, Inc. ("Moody's"), Duff & Phelps Credit Rating Co. ("DCR") 
or Fitch. Fourth, the 

                                     S-110
<PAGE>
Trustee cannot be an affiliate of any other member of the "Restricted Group",
which consists of any Underwriter, the Depositor, the Trustee, the Servicer,
the Special Servicer, 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 Senior Certificates. Fifth, the sum of all payments made to and retained
by the Underwriters must represent not more than reasonable compensation for
underwriting the Senior 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 Servicer,
the Special Servicer and any sub-servicer must represent not more than
reasonable compensation for such person's services under the Pooling and
Servicing Agreement and reimbursement of such person's reasonable expenses in
connection therewith. Sixth, the investing Plan must be an accredited investor
as defined in Rule 501(a)(1) of Regulation D of the Securities and Exchange
Commission under the Securities Act of 1933, as amended.

   Because the Class A and Class X 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 "AAA" 
by S&P and Fitch, and it is a condition of the issuance of the Class X 
Certificates that they be rated no lower than "AAA" by Fitch. As of the 
Closing Date, the fourth general condition set forth above will be satisfied 
with respect to the Senior Certificates. A fiduciary of a Plan contemplating 
purchasing a Class A or Class X Certificate in the secondary market must make 
its own determination that, at the time of such purchase the Class A or Class 
X Certificates continue to satisfy the third and fourth general conditions 
set forth above. A fiduciary of a Plan contemplating purchasing a Senior 
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 Senior Certificate. 

   The Exemptions also require that the Trust Fund meet the following 
requirements: (i) the Trust Fund must consist solely of assets of the type 
that have been included in other investment pools; (ii) certificates in such 
other investment pools must have been rated in one of the three highest 
categories of S&P's, Moody's, Fitch or DCR for at least one year prior to the 
Plan's acquisition of Senior 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 Senior Certificates. 

   If the general conditions of the Exemptions are satisfied, the Exemptions 
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 
Senior Certificates in the initial issuance of Certificates between the 
Depositor or an Underwriter and a Plan when the Depositor, an Underwriter, 
the Trustee, the Servicer, the Special Servicer, a sub-servicer or a borrower 
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 Senior 
Certificates by a Plan and (iii) the holding of Senior Certificates by a 
Plan. However, no exemption is provided from the restrictions of Sections 
406(a)(1)(E), 406(a)(2) and 407 of ERISA for the acquisition or holding of a 
Senior Certificate on behalf of an "Excluded Plan" or any person who has 
discretionary authority or renders investment advice with respect to the 
assets of such Excluded Plan. For purposes hereof, an Excluded Plan is a Plan 
sponsored by any member of the Restricted Group. 

   If certain specific conditions of the Exemptions are also satisfied, the 
Exemptions 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 Senior 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 borrower 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 Senior Certificates by a Plan and (3) 
the holding of Senior Certificates by a Plan. 

                                     S-111
<PAGE>
    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 Senior Certificate, a fiduciary of a Plan should 
itself confirm that (i) the Senior Certificates constitute "certificates" for 
purposes of the Exemptions and (ii) the specific and general conditions and 
the other requirements set forth in the Exemptions would be satisfied. In 
addition to making its own determination as to the availability of the 
exemptive relief provided in the Exemptions, the Plan fiduciary should 
consider the availability of any other prohibited transaction exemptions, 
including with respect to governmental plans, any exemptive relief afforded 
under Similar Laws. See "ERISA Considerations" in the Prospectus. A purchaser 
of a Senior 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 Subordinate Offered Certificates do not 
meet the requirements of the Exemptions, the purchase or holding of such 
Certificates by a Plan may result in prohibited transactions or the 
imposition of excise taxes or civil penalties. In no event may any transfer 
of a Subordinate Offered Certificate or any interest therein be made to a 
Plan or to any person who is directly or indirectly purchasing such 
Certificate or interest therein on behalf of, as named fiduciary of, as 
trustee of, or with assets of a Plan, unless the purchase and holding of such 
Certificate or interest therein is exempt from the prohibited transaction 
provisions of Section 406 of ERISA and the related excise tax provisions of 
Section 4975 of the Code under Prohibited Transaction Class Exemption 95-60, 
which provides an exemption from the prohibited transaction rules for certain 
transactions involving an insurance company general account. Any such Plan or 
person to whom a transfer of any such Certificate or interest therein is made 
shall be deemed to have represented to the Depositor, the Servicer, the 
Special Servicer, the Trustee, the Underwriters, any sub-servicer and any 
borrower with respect to the Mortgage Loans that the purchase and holding of 
such Certificate or interest therein is so exempt on the basis of Prohibited 
Transaction Class Exemption 95-60. 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 Underwriters 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-112
<PAGE>
                        INDEX OF PRINCIPAL DEFINITIONS 

<TABLE>
<CAPTION>
<S>                                       <C>
Additional Debt                      S-28, S-37 
Additional Rights                          S-39 
Adjusted Net Operating Income              S-62 
Administrative Cost Rate                   S-90 
Advances                             S-21, S-80 
Affiliate Debt                       S-28, S-37 
Anticipated Repayment Date           S-15, S-39 
Appraisal Reduction                        S-81 
Appraisal Reduction Amount                 S-82 
Appraisal Reduction Event                  S-81 
ARD Loans                      S-15, S-29, S-39 
Asset Status Report                        S-88 
Assumed Final Distribution Date            S-78 
Assumed Scheduled Payment                  S-76 
Authenticating Agent                       S-70 
Available Distribution Amount        S-18, S-72 
Balloon Payment                            S-15 
Balloon Payments                           S-29 
Banc One                                   S-87 
Base Interest Fraction                     S-77 
Bear Stearns                               S-10 
Cash Collateral Accounts                   S-68 
Casualty or Condemnation Rights            S-39 
Certificate Account                        S-71 
Certificate Balance                   S-4, S-69 
Certificate Owner                          S-11 
Certificate Registrar                      S-70 
Certificates                          S-1, S-69 
Chase                                      S-10 
Class                                 S-1, S-69 
Class A Certificates                  S-1, S-69 
Class X Pass-Through Rate                  S-75 
Closing Date                                S-1 
CMBS                                       S-89 
Code                                       S-25 
Collateral Support Deficit           S-22, S-79 
Constant Prepayment Rate                  S-101 
Contract Rent                              S-55 
Controlling Class                          S-89 
Controlling Class Certificateholder        S-89 
Corrected Mortgage Loan                    S-88 
CPR                                 S-23, S-101 
Credit Lease                               S-38 
Credit Lease Assignment                    S-38 
Credit Lease Default                       S-39 
Credit Lease Loans                         S-38 
Credit Lease Property                      S-39 
Cross-Over Date                            S-75 
Cut-off Date                                S-3 
Cut-off Date Balance                       S-37 
DCR                                       S-110 
Debt Service Coverage Ratio                S-52 
Defeasance Date                            S-46 
Definitive Certificate                     S-11 
Determination Date                         S-82 
Directing Certificateholder                S-88 
Distributable Certificate Interest   S-18, S-76 
Distribution Accounts                      S-71 
Distribution Date                     S-4, S-71 
Distribution Date Statement                S-83 
DSCR                                       S-52 
DTC                                         S-1 
Due Date                                   S-15 
Due Period                                 S-72 
effective gross revenue                    S-56 
ERISA                                      S-25 
ERISA Plan                                S-110 
Events of Default                          S-97 
Excess Interest                      S-16, S-39 
Excluded Plan                             S-111 
Exemptions                          S-25, S-110 
FIRREA                                     S-57 
Fitch                                 S-3, S-24 
Form 8-K                                   S-47 
GMACC                                      S-87 
HAP Contract                               S-55 
HAP Loan                                   S-55 
Hazardous Materials                        S-66 
Housing Act                                S-55 
HUD                                        S-55 
Initial Pool Balance                        S-3 
Initial Rate                               S-39 
Interest Accrual Period                     S-4 
Interest Distribution Amount         S-18, S-75 
Interest Reserve Account                   S-72 
IRS                                        S-94 
Liquidation Fee                            S-91 
Liquidation Fee Rate                       S-91 
LNR                                        S-89 
Lock Box Accounts                          S-67 
Lock Box Loans                             S-67 
Lockout Defeasance Loans                   S-46 
Lockout Period                             S-40 
Lower-Tier Distribution Account            S-71 
Lower-Tier Regular Interests               S-18 
Lower-Tier REMIC                      S-3, S-18, 
                                          S-106 
LTV Ratio                                  S-54 
Maintenance Rights                         S-39 
Mellon                                     S-87 
Monthly Payments                           S-15 
Monthly Rental Payments                    S-38 
Moody's                                   S-110 
Mortgage                                   S-37 
Mortgage Loan Seller                       S-10 
Mortgage Loans                              S-3 
Mortgage Note                              S-37 
Mortgage Pool                               S-3 
Mortgage Rate                              S-75 
Mortgaged Property                   S-12, S-37 
Negative Adjustment                       S-107 

                                     S-113
<PAGE>
Net Mortgage Rate                          S-75 
Non-Lockout Defeasance Loans               S-46 
Non-Offered Certificates             S-17, S-69 
Non-Offered Subordinate Certificates       S-79 
Nonrecoverable Advance                     S-81 
Nonrecoverable Advances                    S-21 
Notional Amount                       S-4, S-17, 
                                           S-69 
Offered Certificates                  S-1, S-69 
OID                                        S-23 
Pass-Through Rate                           S-4 
Paying Agent                               S-70 
Percentage Interest                        S-69 
P&I Advance                                S-80 
P&I Advances                               S-21 
Plan                                S-25, S-110 
Pooling and Servicing Agreement            S-17 
Prepayment Assumption                     S-106 
Prepayment Interest Shortfall              S-90 
Prepayment Premium Period                  S-40 
Prepayment Premiums                        S-40 
Primary Term                               S-38 
Prime Rate                                 S-81 
Principal Distribution Amount              S-76 
Principal Shortfall                        S-76 
Principal Window                            S-6 
Purchase Agreement                         S-11 
Purchase Price                             S-67 
PWREI                                      S-62 
PWRES                                      S-10 
Rated Final Distribution Date              S-78 
Record Date                                S-71 
Regular Certificates                      S-106 
Reimbursement Rate                         S-81 
Related Proceeds                           S-81 
REMIC                                 S-3, S-18, 
                                          S-106 
REMIC Pool                                  S-3 
REMIC Provisions                          S-106 
REO Account                                S-92 
REO Loan                                   S-77 
REO Property                               S-88 
Reserve Accounts                           S-68 
Residual Certificates                 S-1, S-69 
Restricted Group                          S-111 
Revised Rate                               S-39 
RFMSI                                      S-10 
Rolling 12 Months                          S-56 
Rules                                      S-70 
Scheduled Principal Distribution Amount    S-76 
Section 8                                  S-55 
Senior Certificates                   S-1, S-69 
Servicer                                   S-89 
Servicer Remittance Date                   S-80 
Servicing Advances                   S-21, S-80 
Servicing Fee                              S-90 
Servicing Fee Rate                         S-90 
Servicing Standards                        S-87 
Similar Law                         S-25, S-110 
SMMEA                               S-25, S-110 
S&P                                   S-3, S-24 
Special Servicing Fee                      S-91 
Special Servicing Fee Rate                 S-91 
Specially Serviced Mortgage Loans          S-88 
SSP                                        S-35 
Stated Principal Balance                   S-76 
Subordinate Certificates              S-1, S-69 
Subordinate Lender                         S-38 
Subordinate Offered Certificates      S-1, S-69 
Tenant                                     S-38 
Trust Fund                                  S-3 
Trustee Fee                                S-86 
Trustee Fee Rate                           S-86 
Underwriters                          S-1, S-25, 
                                          S-108 
Underwriting Agreement                    S-108 
Underwritten Net Cash Flow                 S-56 
Unscheduled Principal Distribution 
 Amount                                    S-76 
Upper-Tier Distribution Account            S-71 
Upper-Tier REMIC                      S-3, S-18, 
                                          S-106 
Voting Rights                              S-84 
Weighted Average Life                       S-6 
Withheld Amounts                           S-72 
Withheld Loans                             S-72 
Workout Fee                                S-91 
Workout Fee Rate                           S-91 
Yield Maintenance Charge                   S-41 
Yield Maintenance Period                   S-40 
Yield Rate                                 S-41 
Zoning Laws                                S-35
</TABLE>

                                     S-114

<PAGE>

<TABLE>
<CAPTION>
 Loan    Control     Loan
Seller   Number     Number                      Property Name                                          Address
- ----------------------------------------------------------------------------------------------------------------------------------- 
<S>        <C>      <C>          <C>                                               <C>
 DMG        1       GA0118       Integrated Health Services                        Various
 DMG       1A       GA0119       IHS of Hanover House                              39 Hanover Circle
 DMG       1B       GA0120       IHS of Cheyenne Mountain                          835 Tenderfoot Hill Rd.
 DMG       1C       GA0121       IHS of Cheyenne Place                             945 Tenderfoot Hill Road
 DMG       1D       GA0122       IHS of Mesa Manor                                 2901 North 12th Street
 DMG       1E       GA0123       IHS of Pikes Peak                                 2719 North Union Boulevard
 DMG       1F       GA0124       IHS of Pueblo                                     2611 Jones Avenue
 DMG       1G       GA0125       IHS of Fort Myers                                 13755 Golf Club Parkway
 DMG       1H       GA0126       IHS of Bradenton                                  2302 59th Street West
 DMG       1I       GA0127       IHS of Orange Park Care Ctr.                      2029 Professional Center Dr.
 DMG       1J       GA0128       IHS of Palm Bay Convalescent Ctr.                 1515 Port Malabar Blvd.
 DMG       1K       GA0129       IHS of Port Charlotte Care Center                 4033 Beaver Lane
 DMG       1L       GA0130       IHS of Sebring                                    3011 Kenilworth Blvd.
 DMG       1M       GA0131       IHS of Winter Park Care Center                    2970 Scarlet Road
 DMG       1N       GA0132       The Shores Retirement Community                   1700 3rd Avenue West
 DMG       1O       GA0133       IHS of Buckhead/Heritage                          54 Peachtree Park Drive, NE
 DMG       1P       GA0134       IHS of Shoreham                                   811 Kennesaw Avenue
 DMG       1Q       GA0135       IHS of Boise                                      8211 Ustick Road
 DMG       1R       GA0136       IHS of Great Bend Manor                           1560 Kansas Highway 96
 DMG       1S       GA0137       IHS of Wichita/Northeast                          5005 E. 21st Street N.
 DMG       1T       GA0138       IHS of Mayfair Manor                              3300 Tates Creek RD
 DMG       1U       GA0139       IHS of Shreveport/Centenary                       225 Wyandotte
 DMG       1V       GA0140       IHS of Heritage Manor of Alexandria               5115 MacArthur Drive
 DMG       1W       GA0141       IHS of Heritage Manor of Gonzales                 905 West Cornerview Street
 DMG       1X       GA0142       IHS of Heritage Manor of Kaplan                   1300 West 8th Street
 DMG       1Y       GA0143       IHS of Heritage Manor of Lafayette                325 Bacque Crescent Drive
 DMG       1Z       GA0144       IHS of Heritage Manor of Many I                   120 Nacthitoches Highway
 DMG       1AA      GA0145       IHS of Heritage Manor of Many II                  255 Middle Creek Road
 DMG       1BB      GA0146       IHS of Heritage Manor of Marre                    5301 August Avenue
 DMG       1CC      GA0147       IHS of Minden/Meadowview                          400 Meadowview Dr.
 DMG       1DD      GA0148       IHS of Heritage Manor of New Iberia North         1803 Jane Street
 DMG       1EE      GA0149       IHS of Heritage Manor of New Iberia South         600 Bayard Street
 DMG       1FF      GA0150       IHS of Claiborne/Heritage Manor of Shreveport     1536 Claiborne
 DMG       1GG      GA0151       IHS of Heritage Manor of Thibodaux                1300 Lafourche Drive
 DMG       1HH      GA0152       IHS of Heritage Manor of Vivian                   912 South Pecan St.
 DMG       1II      GA0153       IHS of Charlotte at Hawthorne                     333 Hawthorne Lane
 DMG       1JJ      GA0154       IHS of Pierremont Heritage Manor                  725 Mitchell Lane
 DMG       1KK      GA0155       IHS of Nashville/Donelson                         2733 McCampbell Avenue
 DMG       1LL      GA0156       IHS of Heritage Manor of Plainview                2510 West 24th Street
 DMG       1MM      GA0157       IHS of Heritage Manor of Iowa Park                1109 North Third Street
 DMG       1NN      GA0158       IHS of Wichita Falls/Midwestern Parkway           601 Midwestern Parkway
 DMG       1OO      GA0159       IHS of Terrell Care Center                        204 West Nash Street
 DMG       1PP      GA0160       IHS of Terrell Convalescent Center                1800 N. Frances Street
 DMG       1QQ      GA0161       IHS Jeffersonian Manor-Charles Town               State Highway 9
 CPC        2       GOLDEN       Golden Bear Plaza                                 11760/11770/11780 U.S. Highway
 GMAC       3       GMAC4520     One Westside Plaza                                11250 West Olympic Boulevard
 DMG        4       TA0972       Lincoln Place II                                  1042 Frederick Street
 GMAC       5       GMAC4240     Allen Center                                      150 Allen Road
 GMAC       6       GMAC4850     Commerce Park                                     37 Apple Ridge Road, 4 Old Newton Road, 3 - 22
                                                                                     Commerce Drive, 5 - 14 Finance Drive
 GMAC       7       GMAC4970     North Isle Village                                50 Gibbs Road
 DMG        8       TA1453       Fruitvale Shopping Center                         3000-3070 East 9th Street
 GMAC       9       GMAC4590     Bunker Hill Towers Apartments                     222 and 234 South Figueroa Street
 GMAC      10       GMAC4660     Caldor Distribution Center                        1111 Southampton Street
 GMAC      11       GMAC4540     Monterey Beach Hotel                              2600 Sand Dunes Drive
 GMAC      12       GMAC4300     University Club Apartments                        12024 Royal Wulff Lane
 GMAC      13       GMAC4990     Clinton Hill Apartments                           165, 185, 193, 201, 205, 209, 210, 325-333, 345,
                                                                                     355, 361, and 365 Clinton Avenue
 CPC       14       R0215        Redondo Shores Shopping Center                    401-423 North Pacific Highway
 DMG       15       GA0194       Kmart - Chula Vista #7636                         875 East H Street
 GMAC      16       GMAC4980     Boulevard Gardens Apartments                      30th Avenue and 57th Street
 DMG       17       GA0195       Kmart - Windsor #7729                             1075 Kennedy Road
 GMAC      18       GMAC4880     Village of Canterbury Apartments                  9000 Rembrandt Circle
 GMAC      19       GMAC4440     Pacific Plaza                                     5900 - 5994 Pacific Boulevard
 GMAC      20       GMAC4680     The Brewster Apartments                           17 - 25 West 86th Street
 CPC       21       M0109        Steward's Crossing Apartments                     1000 Steward's Crossing Way
 DMG       22       TA1456       Cedar Brook Corporate Center                      4 and 8 Cedar Brook Drive
 GMAC      23       GMAC4700     Sun Prairie Apartments                            5901 Vista Drive
<PAGE>
 CPC       24       R0196        East Park Plaza Shopping Center                   120-300 N. 66th Street
 GMAC      25       GMAC4290     Clayton Valley Shopping Center                    5400 Ygnacio Valley Road
 CPC       26       L0078        Holiday Inn                                       2905 Sheridan Street
 CPC       27       M0087        Harmony Bay Apartments                            1300 Gran Crique Parkway
 DMG       28       GA0193       Kmart - Laredo #4809                              5000 San Dario Road
 GMAC      29       GMAC4920     Highline Club Apartments                          22123 Solomon Boulevard
 CPC       30       M0054        Hickory Forest Apartments                         3920 East Hickory Hill Road
 DMG       31       TA1650       Village View Apartments                           6172 Fisher Road
 GMAC      32       GMAC4690     Mira Mesa Dist. Center and Sorrento View          5944-5995 Pacific Ctr Blvd, 5940-5960 Pacific 
                                   Business Park                                     Mesa Ct, 10151-10211 Pacific Mesa Blvd.
 CPC       33       R0150        Pennsville Marketplace                            709 South Broadway
 GMAC      34       GMAC4050     Oliver House Apartments                           3715 Warrensville Center Road
 GMAC      35       GMAC4280     Port Atwater Parking                              200 Beaubien Street
 DMG       36       GA0190       Kmart - Lafayette #7775                           3530 State Road 38 East
 GMAC      37       GMAC4210     Queen Esther Square                               600 North Sepulveda Boulevard
 GMAC      38       GMAC4670     Marketplace Shopping Center                       2705 Market Street
 GMAC      39       GMAC4250     Airport Plaza                                     108 - 130 North DuPont Parkway
 GMAC      40       GMAC4730     Koll Building                                     4343 Von Karman Avenue
 CPC       41       R0324        University Mall                                   801 University City Boulevard
 GMAC      42       GMAC4030     Victorian Village Apartments                      11969 Continental Drive
 GMAC      43       GMAC4120     Sedona Apartments                                 1039 South Parker Road
 CPC       44       M0088        Morrowood Townhouses                              5915 Trammell Road
 GMAC      45       GMAC4380     Northgate Plaza Shopping Center                   1000 Rohlwing Road
 DMG       46       TA0662       Lincoln Place Apartments                          1042 Frederick Avenue
 GMAC      47       GMAC4410     15th Street Mini Storage                          449 - 459 West 14th Street and 450 
                                                                                     West 15th Street
 DMG       48       GA0196       Kmart - Bakersfield #3653                         2749 Calloway Drive
 DMG       49       TA1474       Monterey Resources Building                       5201 Truxton Avenue
 CPC       50       1700019965   Promenade at Pacific Beach                        4110-4190 Mission Boulevard
 GMAC      51       GMAC4260     Yeshiva Apartment Portfolio                       Various Addresses
 GMAC      51A      GMAC4260A    Yeshiva Apartments                                815 - 975 Forest Avenue
 GMAC      51B      GMAC4260B    NP Apartment Buildings                            Various Addresses
 GMAC      52       GMAC4650     Federal Way Center                                2505 South 320th Street
 CPC       53       1700020008   Plaza Las Brisas                                  38832-39888 Los Alamos Road
 GMAC      54       GMAC4790     La Crosse Apartments                              100 Crossroads Boulevard
 CPC       55       R0127        Cambridge Square                                  4801-4811 Edgemount Avenue
 GMAC      56       GMAC4510     TRW Warehouse                                     2410 - 2420 Santa Fe Avenue
 GMAC      57       GMAC4830     Quality Care of Waco                              2501 Maple Avenue
 GMAC      58       GMAC4720     Deer Shore Shopping Center                        Deer Park Avenue and Bayshore Road
 GMAC      59       GMAC4270     Presidential Golfview Condominiums                1860 North Congress Avenue
 CPC       60       M0019        Totoket Woods Apartments                          30 Mansfield Drive
 CPC       61       R0166        CompUSA Plaza                                     3230 - 3232 Galleria Circle
 GMAC      62       GMAC4610     Montreux on the Plaza Apartments                  4515 Walnut Street
 DMG       63       GA0191       Kmart - Welch #3961                               1 Plaza Drive
 GMAC      64       GMAC4910     Northern Lights Hotel                             598 West Northern Lights Boulevard
 DMG       65       GA0192       Kmart - Barstow #4710                             510 East Virginia Way
 GMAC      66       GMAC4170     Central Park Apartments                           390 West Crestline Drive
 GMAC      67       GMAC4870     Canterbury Court Apartments                       9951 Academy Road
 CPC       68       1700019988   BJ's Wholesale Club                               70 Cluff Road
 GMAC      69       GMAC4140     Sheraton Four Points                              980 Hospitality Way
 GMAC      70       GMAC4840     The Columbus Apartments                           1136 North Columbus Avenue
 CPC       71       R0143        Viking Plaza Shopping Center                      3015 Highway 29 South
 GMAC      72       GMAC4220     Sunrise at the Pinnacle - Phase I                 Eastern side of Wrangleboro Road
 GMAC      73       GMAC4420     Meridian Towers                                   2112 New Hampshire Avenue
 CPC       74       M0007        Forest Club Estates Apartments                    4233 Jonesboro Road
 GMAC      75       GMAC4090     Broadway Mesa                                     506 - 710 West Broadway Road
 GMAC      76       GMAC4800     Country Villa Nursing Center                      340 South Alvarado Street
 CPC       77       M0021        Ventura Apartments                                1902 S W 42nd Way
 GMAC      78       GMAC4400     Trolley Park Apartments                           500 - 512 Main Street
 GMAC      79       GMAC4130     Patuxent Motor Inn                                22769 Three Notch Road
 GMAC      80       GMAC4810     Washoe Progressive Care Center                    1835 Oddie Boulevard
 GMAC      81       GMAC4010     Oxford House Apartments                           6451 - 6461 Oxford Avenue
 GMAC      82       GMAC4180     Laurel Park Apartments                            511 Avenue H
 CPC       83       L0061        Ramada Inn - Fresno                               324 East Shaw Avenue
 GMAC      84       GMAC4710     Hauppauge Shopping Center                         586 Veterans Memorial Highway
 GMAC      85       GMAC4330     Emerald Woods Apartments                          2 Lockhart Circle
 GMAC      86       GMAC4530     Cambridge Square Office Building                  10176 Corporate Square Drive
 CPC       87       M0102        Park Vista Apartments                             387 E Arlington Ave & 1453-57
 GMAC      88       GMAC4150     Triangle Village Auto Mall                        2105 North Carolina Hwy 54
 GMAC      89       GMAC4930     Landmark Apartment and Russell Lamson Apts.       Various
 GMAC      89A      GMAC4930A    Landmark Apartments                               324 Main Street
 GMAC      89B      GMAC4930B    Russell Lamson Apartments                         209 West 5th Street
 CPC       90       1700020005   Hynding Office Buildings                          220 S. Spruce & 510 S. Myrtle
 GMAC      91       GMAC4020     Colonial Park Apartments                          220 - 260 and 291 NE 38th Street
<PAGE>
 GMAC      92       GMAC4515     TRW Warehouse                                     2410 - 2420 Santa Fe Avenue
 GMAC      93       GMAC4100     230 Grand Street                                  230 Grand Street
 CPC       94       R0179        Camelot Shopping Center                           1600 Reidville Road
 CPC       95       MH0003       Ridgecrest Mobile Home Park                       2251 North U.S. 1
 GMAC      96       GMAC4040     Sorrento Mesa Crossroads                          10066 Pacific Heights Boulevard
 GMAC      97       GMAC4480     Palms To Pines - Coast Savings                    72-605 Highway 111
 GMAC      98       GMAC4070     Washington Street Retail                          449 - 463 Washington Street
 CPC       99       I0009        EconoCaribe Warehouse                             7101 N.W. 32nd Avenue
 GMAC      100      GMAC4060     Bank Street Court Apartments                      24 - 30 Bank Street
 GMAC      101      GMAC4490     Palms to Pines - In Line Shops                    72 - 608 and 72 - 624 El Paso
 GMAC      102      GMAC4110     Beyerwood Apartments                              1900, 1920-1940, and 1921-1941 Nestor Place,
                                                                                     and 2060-2080 Nestor Ave.
 GMAC      103      GMAC4580     Viacon Building                                   20401 NW 2nd Avenue
 CPC       104      M0124        Rivers Point Apartments                           21 Rivers Point Row
 GMAC      105      GMAC4550     Amber Grove Apartments                            4009 - 4031 Marconi Avenue
 GMAC      106      GMAC4600     Tivoli Apartments (formerly Maple Hills           1483 West Maple Road
                                   Apartments)
 CPC       107      1700019970   Cardiff Executive Center                          120 Birmingham Drive
 GMAC      108      GMAC4340     Santa Fe Village Apartments                       4554 - 4616 Hercules Avenue
 GMAC      109      GMAC4500     Redwood Road Office                               6243 South Redwood Road
 GMAC      110      GMAC4860     CVS Drugstore                                     295 and 299 East Baltimore Pike
 GMAC      111      GMAC4620     Oakbrook Corporate Center                         5815, 5825, 5835, 5845 and 5855 Live Oak Parkway
 CPC       112      1700020019   Lemon Creek Village Retail Ctr.                   SWC of La Puente and Lemon Av.
 GMAC      113      GMAC4370     Madison Manor Apartments                          1875 Jenkintown Road
 GMAC      114      GMAC4640     1110 Nasa Road One                                1110 Nasa Road One
 GMAC      115      GMAC4820     Walnut Hills Convalescent Center                  3509 Rogge Lane
 GMAC      116      GMAC4350     Cambridge Manor Apartments                        804 Stoneridge Road
 CPC       117      M0005        Woodstock Station Apartments                      109 Bentley Parkway
 GMAC      118      GMAC4900     Union Block Building                              716 Idaho Street
 GMAC      119      GMAC4630     11211 Katy Freeway                                11211 Katy Freeway
 GMAC      120      GMAC4940     Stadium Club Apartments                           210 Lanier Drive
 GMAC      121      GMAC4560     Briarwest Shopping Center                         6415 San Felipe
 CPC       122      1700019960   Circuit City                                      1010 Mexico Boulevard
 GMAC      123      GMAC4450     Pine View Apartments                              4801 North Pine Hills Road
 CPC       124      00037        Kirby Gate Professional Bldg.                     2900 Kirby Parkway
 CPC       125      M0183        Pine Cone Apartments                              617 Pine Cone Road
 GMAC      126      GMAC4770     Crystal Court Apartments II                       1969 Crystal Grove Drive
 GMAC      127      GMAC4320     Grand Oaks Commerce Center                        28016-28026 Oakland Oaks Court and 28003-28023
                                                                                     Center Oaks Court
 GMAC      128      GMAC4740     Pamida Home Value Center                          East Highway 30 at 1st Street
 CPC       129      M0093        Waterfront Apartments                             400 River Avenue South
 GMAC      130      GMAC4750     West End Self Storage                             9120 West Broad Street
 CPC       131      M0184        Orchard Court Apartments                          815 10th Avenue North
 GMAC      132      GMAC4080     630 Park Avenue                                   630 Park Avenue
 GMAC      133      GMAC4310     Green Mountain Village Retail Center              2950 South Bear Creek Boulevard
 GMAC      134      GMAC4200     1510 North Broad Street                           1510 North Broad Street
 GMAC      135      GMAC4760     Crystal Court Apartments I                        1969 Crystal Grove Drive
 GMAC      136      GMAC4390     Hillcroft Plaza Office Building                   6065 Hillcroft Avenue
 GMAC      137      GMAC4430     Brixton Square Apartments                         4655 South Darlington Avenue
 GMAC      138      GMAC4460     Longwood Apartments I                             1524 Clearlake Road
 CPC       139      R0199        Blockbuster Video                                 7970 Fredericksburg Road
 CPC       140      M0006        Magnolia Gardens Apartments                       134 Leake Street
 GMAC      141      GMAC4780     Longwood Apartments II                            1524 Clearlake Road
 GMAC      142      GMAC4470     Heatherwood Apartments II                         1005 North Hoagland Boulevard
 CPC       143      M0009        North Cobb Meadows Apartments                     4521 Grogan Street
 GMAC      144      GMAC4360     Ferndale Manor Apartments                         9984 Ferndale Street
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                                                                                   Property       Ownership         Crossed
       City                    County               State            Zip Code        Type          Interest        Loan Group
- -------------------------------------------------------------------------------------------------------------------------------
<S>                      <C>                    <C>                    <C>     <C>                   <C>               <C>
Various                  Various                Various                        Skilled Nursing       Fee               NAP
Birmingham               Jefferson              Alabama                35205   Skilled Nursing       Fee               NAP
Colorado Springs         El Paso                Colorado               80906   Skilled Nursing       Fee               NAP
Colorado Springs         El Paso                Colorado               80906   Skilled Nursing       Fee               NAP
Grand Junction           Mesa County            Colorado               81506   Skilled Nursing       Fee               NAP
Colorado Springs         El Paso                Colorado               80909   Skilled Nursing       Fee               NAP
Pueblo                   Pueblo                 Colorado               81004   Skilled Nursing       Fee               NAP
Fort Myers               Lee County             Florida                33906   Skilled Nursing       Fee               NAP
Bradenton                Manattee Count         Florida                34209   Skilled Nursing       Fee               NAP
Orange Park              Clay                   Florida                32073   Skilled Nursing       Fee               NAP
Palm Bay                 Brevard County         Florida                32905   Skilled Nursing       Fee               NAP
Port Charlotte           Charlotte              Florida                33952   Skilled Nursing       Fee               NAP
Sebring                  Highlands              Florida                33870   Skilled Nursing       Fee               NAP
Winter Park              Orange                 Florida                32792   Skilled Nursing       Fee               NAP
Bradenton                Manatee                Florida                34205   Skilled Nursing       Fee               NAP
Atlanta                  Fulton                 Georgia                30309   Skilled Nursing       Fee               NAP
Marietta                 Cobb                   Georgia                30060   Skilled Nursing       Fee               NAP
Boise                    Ada                    Idaho                  83704   Skilled Nursing       Fee               NAP
Great Bend               Barton                 Kansas                 67530   Skilled Nursing       Fee               NAP
Wichita                  Sedgwick               Kansas                 67208   Skilled Nursing       Fee               NAP
Lexington                Fayette County         Kentucky               40502   Skilled Nursing       Fee               NAP
Shreveport               Caddo Parish           Louisiana              71101   Skilled Nursing       Fee               NAP
Alexandria               Rapides Parish         Louisiana              71302   Skilled Nursing       Fee               NAP
Gonzales                 Ascension Pari         Louisiana              70737   Skilled Nursing       Fee               NAP
Kaplan                   Vermilion              Louisiana              70548   Skilled Nursing       Fee               NAP
Lafayette                Lafayette Pari         Louisiana              70503   Skilled Nursing       Fee               NAP
Many                     Parish of Sabi         Louisiana              71449   Skilled Nursing       Fee               NAP
Many                     Sabine Parish          Louisiana              71449   Skilled Nursing       Fee               NAP
Marrero                  Jefferson              Louisiana              70072   Skilled Nursing       Fee               NAP
Minden                   Webster Parish         Louisiana              71055   Skilled Nursing       Fee               NAP
New Iberia               Iberia Parish          Louisiana              70562   Skilled Nursing       Fee               NAP
New Iberia               Iberia Parish          Louisiana              70562   Skilled Nursing       Fee               NAP
Shreveport               Caddo Parish           Louisiana              71103   Skilled Nursing       Fee               NAP
Thibodaux                Lafourche              Louisiana              70301   Skilled Nursing       Fee               NAP
Vivian                   Caddo Parish           Louisiana              71082   Skilled Nursing       Fee               NAP
Charlotte                Mecklenburg            North Carolina         28204   Skilled Nursing       Fee               NAP
Shreveport               Caddo Parish           Louisiana              71106   Skilled Nursing       Fee               NAP
Nashville                Davidson               Tennessee              37214   Skilled Nursing       Fee               NAP
Plainview                Hale                   Texas                  79072   Skilled Nursing       Fee               NAP
Iowa Park                Wichita County         Texas                  76367   Skilled Nursing       Fee               NAP
Wichita Falls            Wichita County         Texas                  76302   Skilled Nursing       Fee               NAP
Terrell                  Kaufman                Texas                  75160   Skilled Nursing       Fee               NAP
Terrell                  Kaufman                Texas                  75160   Skilled Nursing       Fee               NAP
Charles Town             Jefferson              West Virginia          25414   Skilled Nursing       Fee               NAP
Palm Beach Gardens       Palm Beach             Florida                33408   Office                Fee               NAP
Los Angeles              Los Angeles            California             90064   Retail                Fee               NAP
Los Angeles              Los Angeles            California             90291   Multifamily           Fee               NAP
Bernards Township        Somerset               New Jersey             07938   Office                Fee               NAP
Danbury                  Fairfield              Connecticut            06810   Industrial            Fee               NAP
Coram                    Suffolk                New York               11727   Co-Op                 Fee               NAP
Oakland                  Alameda                California             94601   Retail                Fee               NAP
Los Angeles              Los Angeles            California             90012   Multifamily           Fee               NAP
Westfield                Hampden                Massachusetts          01085   Industrial            Fee               NAP
Monterey                 Monterey               California             93940   Hospitality           Fee               NAP
Orlando                  Orange                 Florida                32817   Multifamily           Fee               NAP
Brooklyn                 Kings                  New York               11238   Co-Op                 Fee               NAP
Redondo Beach            Los Angeles            California             90277   Retail                Fee               NAP
Chula Vista              San Diego              California             91910   Retail                Fee               NAP
Woodside (Queens)        Queens                 New York               11377   Co-Op                 Fee               NAP
Windsor                  Hartford               Connecticut            06095   Retail                Fee               NAP
Newark                   New Castle             Delaware               19702   Multifamily           Fee               NAP
Huntington Park          Los Angeles            California             90255   Retail                Fee               NAP
New York                 New York               New York               10024   Multifamily           Fee/Leasehold     NAP
Lawrenceville            Mercer                 New Jersey             08648   Multifamily           Leasehold         NAP
Cranbury                 Middlesex              New Jersey             08512   Industrial            Fee               NAP
West Des Moines          Polk                   Iowa                   50266   Multifamily           Fee               NAP
Lincoln                  Lancaster              Nebraska               68510   Retail                Fee               NAP
Concord                  Contra Costa           California             94521   Retail                Fee               NAP
Hollywood                Broward                Florida                33020   Hospitality           Fee               NAP
<PAGE>
Roswell                  Fulton                 Georgia                30075   Multifamily           Fee               NAP
Laredo                   Webb                   Texas                  78014   Retail                Fee               NAP
Novi                     Oakland                Michigan               48375   Multifamily           Fee               NAP
Memphis                  Shelby                 Tennessee              38115   Multifamily           Fee               NAP
Dallas                   Dallas County          Texas                  75124   Multifamily           Fee               NAP
San Diego                San Diego              California             92121   Industrial            Fee/Leasehold     NAP
Pennsville               Salem                  New Jersey             08070   Retail                Fee               NAP
Shaker Heights           Cuyahoga               Ohio                   44122   Multifamily           Fee               NAP
Detroit                  Wayne                  Michigan               48226   Special Purpose       Fee               NAP
Lafayette                Tippecanoe             Indiana                47905   Retail                Fee               NAP
El Segundo               Los Angeles            California             90245   Retail                Fee               NAP
Christiansburg           Montgomery             Virginia               24073   Retail                Fee               NAP
New Castle               New Castle             Delaware               19720   Retail                Leasehold         NAP
Newport Beach            Orange                 California             92660   Office                Fee               NAP
Blacksburg               Montgomery             Virginia               24060   Retail                Fee               NAP
St. Louis                St. Louis              Missouri               63138   Multifamily           Fee               NAP
Denver                   Arapaho                Colorado               80231   Multifamily           Fee               NAP
Morrow                   Clayton                Georgia                30260   Multifamily           Fee               NAP
Lombard                  DuPage                 Illinois               60148   Retail                Fee               NAP
Los Angeles              Los Angeles            California             90291   Multifamily           Fee               NAP
New York                 New York               New York               10011   Mixed Use             Fee               NAP
Bakersfield              Kern                   California             93308   Retail                Fee               NAP
Bakersfield              Kern                   California             93309   Office                Fee               NAP
San Diego                San Diego              California             92109   Retail                Fee               NAP
Various                  Ocean                  New Jersey                     Multifamily           Fee               NAP
Lakewood                 Ocean                  New Jersey             08701   Multifamily           Fee               NAP
Lakewood                 Ocean                  New Jersey             08701   Multifamily           Fee               NAP
Federal Way              King                   Washington             98003   Office                Fee               NAP
Murrieta                 Riverside              California             92563   Retail                Fee               NAP
Bossier City             Bossier                Louisiana              71111   Multifamily           Fee               NAP
Brookhaven               Delaware               Pennsylvania           19015   Retail                Fee               NAP
Redondo Beach            Los Angeles            California             90278   Industrial            Fee               2
Waco                     McLennan               Texas                  76707   Skilled Nursing       Fee               NAP
North Babylon            Suffolk                New York               11703   Retail                Fee               4
West Palm Beach          Palm Beach             Florida                33401   Multifamily           Fee               NAP
North Branford           New Haven              Connecticut            06472   Multifamily           Fee               NAP
Hoover                   Jefferson              Alabama                35244   Retail                Fee               NAP
Kansas City              Jackson                Missouri               64111   Multifamily           Fee               NAP
Welch (Kimball)          McDowell               West Virginia          24853   Retail                Fee               NAP
Anchorage                Anchorage Reco 3       Alaska                 99503   Hospitality           Fee               NAP
                           Jud. Dist.
Barstow                  San Bernardino         California             92311   Retail                Fee               NAP
Boise                    Ada                    Idaho                  83702   Multifamily           Fee               NAP
Philadelphia             Philadelphia           Pennsylvania           19114   Multifamily           Fee               NAP
Salem                    Rockingham             New Hampshire          03079   Retail                Fee               NAP
Aberdeen                 Harford                Maryland               21001   Hospitality           Fee               1
Glendale                 Los Angeles            California             91202   Multifamily           Fee               NAP
Alexandria               Douglas County         Minnesota              56308   Retail                Fee               NAP
Galloway Township        Atlantic               New Jersey             08201   Multifamily           Fee               NAP
Washington               NAP                    District of Columbia   20009   Multifamily           Fee               NAP
Forest Park              Clayton                Georgia                30050   Multifamily           Fee               NAP
Mesa                     Maricopa               Arizona                85210   Mixed Use             Fee/Leasehold     NAP
Los Angeles              Los Angeles            California             90057   Skilled Nursing       Fee               NAP
Gainesville              Alachua                Florida                32607   Multifamily           Fee               NAP
East Haven               New Haven              Connecticut            06512   Multifamily           Fee               NAP
California               St Mary's              Maryland               20619   Hospitality           Fee               1
Sparks                   Washoe                 Nevada                 89431   Skilled Nursing       Fee               NAP
Philadelphia             Philadelphia           Pennsylvania           19111   Multifamily           Fee               NAP
Boise                    Ada                    Idaho                  83712   Multifamily           Fee               NAP
Fresno                   Fresno                 California             93710   Hospitality           Fee               NAP
Hauppauge                Suffolk                New York               11788   Retail                Fee               4
Forest Hill              Harford                Maryland               21050   Multifamily           Fee               NAP
Creve Couer              St. Louis              Missouri               63132   Office                Fee               NAP
St. Paul                 Ramsey                 Minnesota              55117   Multifamily           Fee               NAP
Durham                   Durham                 North Carolina         27713   Retail                Fee               NAP
Various                  Various                Iowa                           Mixed Use             Fee               NAP
Davenport                Black Hawk             Iowa                   52805   Mixed Use                               NAP
Waterloo                 Scott                  Iowa                   50701   Mixed Use                               NAP
San Francisco            San Mateo              California             94080   Office                Fee               NAP
Oakland Park             Broward                Florida                33334   Multifamily           Fee               NAP
Redondo Beach            Los Angeles            California             90278   Industrial            Fee               2
New York                 New York               New York               10013   Mixed Use             Fee               NAP
Spartanburg              Spartanburg            South Carolina         29301   Retail                Fee               NAP
Fort Pierce              St. Lucie              Florida                34946   Mobile Home Pk        Fee               NAP
<PAGE>
San Diego                San Diego              California             92121   Retail                Fee               NAP
Palm Desert              Riverside              California             92260   Retail                Fee               NAP
Boston                   Suffolk                Massachusetts          02111   Retail                Fee               NAP
Miami                    Dade                   Florida                35147   Industrial            Fee               NAP
Philadelphia             Philadelphia           Pennsylvania           19147   Mixed Use             Fee               NAP
Palm Desert              Riverside              California             92260   Retail                Fee               NAP
Philadelphia             Philadelphia           Pennsylvania           19115   Multifamily           Fee               NAP
Miami                    Dade                   Florida                33169   Office                Fee               NAP
Charleston               Charleston             South Carolina         29412   Multifamily           Fee               NAP
Sacramento               Sacramento             California             95821   Multifamily           Fee               NAP
Walled Lake              Oakland                Michigan               48390   Multifamily           Fee               NAP
Encinitas                San Diego              California             92007   Office                Fee               NAP
El Paso                  El Paso                Texas                  79904   Multifamily           Fee               NAP
Taylorsville             Salt Lake              Utah                   84123   Office                Fee               NAP
Media                    Delaware               Pennsylvania           19063   Retail                Fee               NAP
Norcross                 Gwinnett               Georgia                30093   Office                Fee               NAP
Walnut                   Los Angeles            California             91789   Retail                Fee               NAP
Jenkintown               Montgomery             Pennsylvania           19046   Multifamily           Fee               NAP
Clear Lake               Harris                 Texas                  77058   Office                Fee               3
Austin                   Travis                 Texas                  78723   Skilled Nursing       Fee               NAP
Wallkill                 Orange                 New York               10940   Multifamily           Fee               NAP
Woodstock                Cherokee               Georgia                30188   Multifamily           Fee               NAP
Boise                    Ada                    Idaho                  83702   Mixed Use             Fee               NAP
Houston                  Harris                 Texas                  77079   Office                Fee               3
Statesboro               Bulloch                Georgia                30458   Multifamily           Fee               NAP
Houston                  Harris                 Texas                  77057   Retail                Fee               NAP
Brownsville              Cameron                Texas                  78520   Retail                Fee               NAP
Orlando                  Orange                 Florida                32808   Multifamily           Fee               NAP
Memphis                  Shelby                 Tennessee              38119   Office                Fee               NAP
Sartell                  Stearns                Minnesota              56377   Multifamily           Fee               Lakeridge
Lakeland                 Polk                   Florida                33801   Multifamily           Fee               NAP
Wixom                    Oakland                Michigan               48393   Industrial            Fee               NAP
Blair                    Washington             Nebraska               68008   Retail                Fee               NAP
Sauk Rapids              Stearns                Minnesota              56379   Multifamily           Fee               Lakeridge
Richmond                 Henrico                Virginia               23228   Self-Storage          Leasehold         NAP
Sartell                  Stearns                Minnesota              56377   Multifamily           Fee               Lakeridge
Upper Merion Township    Montgomery             Pennsylvania           19406   Office                Fee               NAP
Lakewood                 Jefferson              Colorado               80228   Retail                Fee               NAP
Hillside                 Union                  New Jersey             7205    Multifamily           Fee               NAP
Lakeland                 Polk                   Florida                33801   Multifamily           Fee               NAP
Houston                  Harris                 Texas                  77081   Office                Fee               NAP
Tulsa                    Tulsa                  Oklahoma               74135   Multifamily           Fee               NAP
Cocoa                    Brevard                Florida                32922   Multifamily           Fee               NAP
San Antonio              Bexar                  Texas                  78242   Retail                Fee               NAP
Cartersville             Bartow                 Georgia                30120   Multifamily           Fee               NAP
Cocoa                    Brevard                Florida                32922   Multifamily           Fee               NAP
Kissimmee                Osceola                Florida                34741   Multifamily           Fee               NAP
Acworth                  Cobb                   Georgia                30103   Multifamily           Fee               NAP
Philadelphia             Philadelphia           Pennsylvania           19115   Multifamily           Fee               NAP
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                                                   % of Aggregate
 Related            Original        Cut-Off Date    Cut-off Date   Interest                                            Mortgage
  Loans              Balance           Balance         Balance       Type                Accrual Method                  Rate 
- ------------------------------------------------------------------------------------------------------------------------------------
<S>             <C>               <C>                  <C>           <C>          <C>                                  <C>
IHS             $165,500,000.00   $165,290,099.23      15.41         Fixed        30 Month-Days / 360 Year-Days        8.29400%
IHS
IHS
IHS
IHS
IHS
IHS
IHS
IHS
IHS
IHS
IHS
IHS
IHS
IHS
IHS
IHS
IHS
IHS
IHS
IHS
IHS
IHS
IHS
IHS
IHS
IHS
IHS
IHS
IHS
IHS
IHS
IHS
IHS
IHS
IHS
IHS
IHS
IHS
IHS
IHS
IHS
IHS
IHS
No                39,600,000.00     39,600,000.00       3.69         Fixed        Actual Days / 360 Year-Days          7.63000%
No                27,450,000.00     27,424,139.09       2.56         Fixed        30 Month-Days / 360 Year-Days        7.35000%
LALPI             26,700,000.00     26,680,617.01       2.49         Fixed        30 Month-Days / 360 Year-Days        7.61000%
No                24,000,000.00     23,966,858.31       2.23         Fixed        30 Month-Days / 360 Year-Days        7.87500%
No                23,000,000.00     23,000,000.00       2.14         Fixed        30 Month-Days / 360 Year-Days        8.10000%
No                22,750,000.00     22,622,389.01       2.11         Fixed        30 Month-Days / 360 Year-Days        8.50000%
No                21,000,000.00     21,000,000.00       1.96         Fixed        30 Month-Days / 360 Year-Days        7.35000%
No                18,500,000.00     18,485,965.09       1.72         Fixed        30 Month-Days / 360 Year-Days        7.39000%
                  17,500,000.00     17,487,448.08       1.63         Fixed        30 Month-Days / 360 Year-Days        7.67000%
No                17,250,000.00     17,232,227.02       1.61         Fixed        30 Month-Days / 360 Year-Days        8.12500%
No                17,000,000.00     16,975,313.60       1.58         Fixed        30 Month-Days / 360 Year-Days        7.62500%
No                17,000,000.00     16,923,733.73       1.58         Fixed        30 Month-Days / 360 Year-Days        9.00000%
No                15,850,000.00     15,829,515.51       1.48         Fixed        Actual Days / 360 Year-Days          7.46000%
CRICKM            15,724,552.74     15,710,152.56       1.46         Fixed        30 Month-Days / 360 Year-Days        8.84150%
No                15,000,000.00     14,899,006.98       1.39         Fixed        30 Month-Days / 360 Year-Days        8.62500%
CRICKM            13,917,955.16     13,905,209.42       1.30         Fixed        30 Month-Days / 360 Year-Days        8.84150%
No                13,500,000.00     13,500,000.00       1.26         Fixed        30 Month-Days / 360 Year-Days        7.09000%
No                13,100,000.00     13,081,110.09       1.22         Fixed        30 Month-Days / 360 Year-Days        7.66000%
No                13,000,000.00     13,000,000.00       1.21         Fixed        Actual Days / 360 Year-Days          7.02000%
No                12,700,000.00     12,681,647.60       1.18         Fixed        Actual Days / 360 Year-Days          7.01000%
No                12,600,000.00     12,600,000.00       1.17         Fixed        30 Month-Days / 360 Year-Days        7.44000%
No                11,600,000.00     11,591,111.53       1.08         Fixed        30 Month-Days / 360 Year-Days        7.34000%
No                11,000,000.00     11,000,000.00       1.03         Fixed        Actual Days / 360 Year-Days          7.29000%
No                10,125,000.00     10,029,274.24       0.94         Fixed        30 Month-Days / 360 Year-Days        8.85000%
<PAGE>
No                10,000,000.00      9,989,654.76       0.93         Fixed        Actual Days / 360 Year-Days          8.10000%
John Cassidy       9,772,000.00      9,760,370.35       0.91         Fixed        Actual Days / 360 Year-Days          7.78000%
CRICKM             9,344,210.18      9,335,652.97       0.87         Fixed        30 Month-Days / 360 Year-Days        8.84150%
                   9,000,000.00      9,000,000.00       0.84         Fixed        30 Month-Days / 360 Year-Days        7.26000%
No                 9,000,000.00      8,989,233.55       0.84         Fixed        Actual Days / 360 Year-Days          7.76000%
No                 8,700,000.00      8,700,000.00       0.81         Fixed        30 Month-Days / 360 Year-Days        7.25500%
No                 8,650,000.00      8,643,463.88       0.81         Fixed        30 Month-Days / 360 Year-Days        7.41000%
No                 8,500,000.00      8,500,000.00       0.79         Fixed        Actual Days / 360 Year-Days          7.07000%
No                 8,500,000.00      8,483,627.47       0.79         Fixed        30 Month-Days / 360 Year-Days        8.25000%
No                 8,000,000.00      7,988,670.91       0.74         Fixed        30 Month-Days / 360 Year-Days        7.75000%
CRICKM             7,895,834.47      7,888,603.65       0.74         Fixed        30 Month-Days / 360 Year-Days        8.84150%
No                 7,750,000.00      7,739,373.38       0.72         Fixed        30 Month-Days / 360 Year-Days        7.91000%
No                 7,700,000.00      7,694,387.66       0.72         Fixed        30 Month-Days / 360 Year-Days        7.59000%
No                 7,700,000.00      7,690,424.09       0.72         Fixed        30 Month-Days / 360 Year-Days        8.39000%
No                 7,550,000.00      7,544,441.53       0.70         Fixed        30 Month-Days / 360 Year-Days        7.54000%
No                 7,200,000.00      7,200,000.00       0.67         Fixed        Actual Days / 360 Year-Days          7.37000%
No                 7,200,000.00      7,185,774.72       0.67         Fixed        30 Month-Days / 360 Year-Days        8.12500%
No                 7,000,000.00      6,985,700.18       0.65         Fixed        30 Month-Days / 360 Year-Days        7.96000%
John Cassidy       6,800,000.00      6,791,907.33       0.63         Fixed        Actual Days / 360 Year-Days          7.78000%
No                 7,000,000.00      6,731,399.50       0.63         Fixed        30 Month-Days / 360 Year-Days        9.37500%
LALPI              6,720,000.00      6,715,101.95       0.63         Fixed        30 Month-Days / 360 Year-Days        7.59000%
No                 6,500,000.00      6,486,923.41       0.60         Adjustable   30 Month-Days / 360 Year-Days        8.68750%
CRICKM             6,276,166.59      6,270,419.03       0.58         Fixed        30 Month-Days / 360 Year-Days        8.84150%
No                 6,250,000.00      6,245,435.38       0.58         Fixed        30 Month-Days / 360 Year-Days        7.58000%
No                 6,250,000.00      6,229,456.13       0.58         Fixed        Actual Days / 360 Year-Days          9.17000%
No                 6,225,000.00      6,216,770.08       0.58         Fixed        30 Month-Days / 360 Year-Days        8.09000%
                                                                    
                                                                    
No                 6,200,000.00      6,195,964.95       0.58         Fixed        30 Month-Days / 360 Year-Days        8.15000%
No                 6,125,000.00      6,103,400.91       0.57         Fixed        Actual Days / 360 Year-Days          8.37500%
No                 6,100,000.00      6,095,260.30       0.57         Fixed        30 Month-Days / 360 Year-Days        7.27000%
No                 6,100,000.00      6,095,427.41       0.57         Fixed        Actual Days / 360 Year-Days          7.45000%
D                  6,030,000.00      6,025,862.77       0.56         Fixed        30 Month-Days / 360 Year-Days        7.89000%
B                  5,700,000.00      5,694,504.26       0.53         Fixed        Actual Days / 360 Year-Days          8.53000%
H                  5,625,000.00      5,620,418.64       0.52         Fixed        30 Month-Days / 360 Year-Days        7.91000%
No                 5,600,000.00      5,592,641.37       0.52         Fixed        30 Month-Days / 360 Year-Days        8.12000%
No                 5,440,000.00      5,427,596.69       0.51         Fixed        Actual Days / 360 Year-Days          8.60000%
No                 5,100,000.00      5,096,400.50       0.48         Fixed        Actual Days / 360 Year-Days          7.75000%
No                 5,100,000.00      5,096,308.77       0.48         Fixed        30 Month-Days / 360 Year-Days        7.62500%
CRICKM             5,016,365.19      5,011,771.32       0.47         Fixed        30 Month-Days / 360 Year-Days        8.84150%
No                 5,000,000.00      5,000,000.00       0.47         Fixed        30 Month-Days / 360 Year-Days        8.35000%
CRICKM             4,993,930.75      4,989,357.43       0.47         Fixed        30 Month-Days / 360 Year-Days        8.84150%
F                  4,925,000.00      4,925,000.00       0.46         Fixed        30 Month-Days / 360 Year-Days        7.45000%
No                 4,700,000.00      4,700,000.00       0.44         Fixed        30 Month-Days / 360 Year-Days        7.18000%
No                 4,700,000.00      4,676,905.12       0.44         Fixed        30 Month-Days / 360 Year-Days        8.50000%
E                  4,620,000.00      4,606,803.88       0.43         Fixed        30 Month-Days / 360 Year-Days        8.65000%
F                  4,540,000.00      4,540,000.00       0.42         Fixed        30 Month-Days / 360 Year-Days        7.30000%
No                 4,500,000.00      4,500,000.00       0.42         Fixed        Actual Days / 360 Year-Days          7.46000%
No                 4,500,000.00      4,493,741.88       0.42         Fixed        30 Month-Days / 360 Year-Days        7.84000%
No                 4,200,000.00      4,191,835.14       0.39         Adjustable   Actual Days / 360 Year-Days          8.10000%
David Petro        4,125,000.00      4,110,159.77       0.38         Fixed        Actual Days / 360 Year-Days          8.27500%
No                 4,100,000.00      4,088,075.84       0.38         Fixed        30 Month-Days / 360 Year-Days        8.54000%
No                 4,100,000.00      4,093,461.65       0.38         Fixed        Actual Days / 360 Year-Days          8.83000%
No                 4,050,000.00      4,050,000.00       0.38         Fixed        Actual Days / 360 Year-Days          7.33000%
No                 3,970,000.00      3,961,623.30       0.37         Fixed        30 Month-Days / 360 Year-Days        8.00000%
E                  3,900,000.00      3,888,860.41       0.36         Fixed        30 Month-Days / 360 Year-Days        8.65000%
No                 3,938,000.00      3,884,426.80       0.36         Fixed        30 Month-Days / 360 Year-Days        8.84000%
A                  3,675,000.00      3,659,236.08       0.34         Fixed        30 Month-Days / 360 Year-Days        7.94000%
F                  3,630,000.00      3,630,000.00       0.34         Fixed        30 Month-Days / 360 Year-Days        7.45000%
No                 3,600,000.00      3,600,000.00       0.34         Fixed        Actual Days / 360 Year-Days          8.09000%
H                  3,575,000.00      3,572,088.29       0.33         Fixed        30 Month-Days / 360 Year-Days        7.91000%
No                 3,525,000.00      3,510,856.09       0.33         Fixed        30 Month-Days / 360 Year-Days        8.37500%
No                 3,500,000.00      3,497,479.50       0.33         Fixed        30 Month-Days / 360 Year-Days        7.65000%
No                 3,100,000.00      3,097,708.55       0.29         Fixed        Actual Days / 360 Year-Days          7.52000%
No                 3,075,000.00      3,069,360.26       0.29         Fixed        30 Month-Days / 360 Year-Days        8.49000%
No                 3,000,000.00      3,000,000.00       0.28         Fixed        30 Month-Days / 360 Year-Days        7.85000%
                                                                    
                                                                    
No                 3,000,000.00      2,993,442.09       0.28         Fixed        Actual Days / 360 Year-Days          8.12500%
No                 3,000,000.00      2,991,900.13       0.28         Fixed        30 Month-Days / 360 Year-Days        8.02000%
D                  3,000,000.00      2,982,847.98       0.28         Fixed        30 Month-Days / 360 Year-Days        7.19000%
No                 3,000,000.00      2,952,486.13       0.28         Fixed        30 Month-Days / 360 Year-Days        8.75000%
No                 2,900,000.00      2,894,804.30       0.27         Fixed        Actual Days / 360 Year-Days          8.26000%
No                 2,850,000.00      2,845,227.31       0.27         Fixed        Actual Days / 360 Year-Days          8.30000%
<PAGE>
No                 2,850,000.00      2,844,369.16       0.27         Fixed        30 Month-Days / 360 Year-Days        8.12500%
C                  2,800,000.00      2,798,073.06       0.26         Fixed        30 Month-Days / 360 Year-Days        7.87500%
No                 2,750,000.00      2,744,505.83       0.26         Fixed        30 Month-Days / 360 Year-Days        8.07000%
No                 2,700,000.00      2,689,235.69       0.25         Fixed        Actual Days / 360 Year-Days          7.75000%
No                 2,560,000.00      2,554,695.96       0.24         Fixed        30 Month-Days / 360 Year-Days        7.89000%
C                  2,500,000.00      2,498,364.65       0.23         Fixed        30 Month-Days / 360 Year-Days        8.12500%
A                  2,500,000.00      2,494,923.78       0.23         Fixed        30 Month-Days / 360 Year-Days        7.99000%
No                 2,437,500.00      2,435,905.54       0.23         Fixed        30 Month-Days / 360 Year-Days        8.12500%
No                 2,425,000.00      2,423,093.18       0.23         Fixed        30 Month-Days / 360 Year-Days        7.21000%
No                 2,400,000.00      2,398,262.95       0.22         Fixed        30 Month-Days / 360 Year-Days        7.62500%
No                 2,400,000.00      2,398,250.70       0.22         Fixed        30 Month-Days / 360 Year-Days        7.59000%
No                 2,300,000.00      2,290,042.62       0.21         Fixed        Actual Days / 360 Year-Days          9.37500%
No                 2,250,000.00      2,238,368.38       0.21         Fixed        30 Month-Days / 360 Year-Days        9.07000%
No                 2,200,000.00      2,198,600.00       0.21         Fixed        30 Month-Days / 360 Year-Days        8.26000%
                   2,100,000.00      2,100,000.00       0.20         Fixed        30 Month-Days / 360 Year-Days        7.37500%
No                 2,100,000.00      2,098,660.90       0.20         Fixed        30 Month-Days / 360 Year-Days        8.25000%
No                 2,025,000.00      2,016,732.47       0.19         Fixed        Actual Days / 360 Year-Days          8.62500%
No                 2,040,000.00      2,009,090.99       0.19         Fixed        30 Month-Days / 360 Year-Days        8.98000%
G                  2,000,000.00      1,998,630.56       0.19         Fixed        30 Month-Days / 360 Year-Days        7.90000%
B                  2,000,000.00      1,998,071.67       0.19         Fixed        Actual Days / 360 Year-Days          8.53000%
No                 2,000,000.00      1,948,902.41       0.18         Fixed        30 Month-Days / 360 Year-Days        8.12500%
David Petro        1,900,000.00      2,169,811.67       0.18         Fixed        Actual Days / 360 Year-Days          8.59000%
No                 1,800,000.00      1,797,948.16       0.17         Fixed        30 Month-Days / 360 Year-Days        7.50000%
G                  1,750,000.00      1,748,801.74       0.16         Fixed        30 Month-Days / 360 Year-Days        7.90000%
I                  1,750,000.00      1,748,122.18       0.16         Fixed        30 Month-Days / 360 Year-Days        7.87500%
No                 1,700,000.00      1,698,325.08       0.16         Adjustable   30 Month-Days / 360 Year-Days        8.71875%
No                 1,690,000.00      1,679,349.43       0.16         Fixed        Actual Days / 360 Year-Days          9.00000%
I                  1,620,000.00      1,618,856.62       0.15         Fixed        30 Month-Days / 360 Year-Days        7.75000%
No                 1,600,000.00      1,598,948.04       0.15         Fixed        Actual Days / 360 Year-Days          8.10000%
Lakeridge          1,542,000.00      1,540,907.28       0.14         Fixed        Actual Days / 360 Year-Days          7.73000%
I                  1,494,000.00      1,492,891.24       0.14         Fixed        30 Month-Days / 360 Year-Days        7.50000%
No                 1,500,000.00      1,490,719.21       0.14         Fixed        30 Month-Days / 360 Year-Days        7.26000%
No                 1,390,000.00      1,389,065.44       0.13         Fixed        30 Month-Days / 360 Year-Days        7.99000%
Lakeridge          1,377,000.00      1,376,024.21       0.13         Fixed        Actual Days / 360 Year-Days          7.73000%
No                 1,375,000.00      1,373,618.73       0.13         Fixed        30 Month-Days / 360 Year-Days        8.28000%
Lakeridge          1,370,000.00      1,369,029.16       0.13         Fixed        Actual Days / 360 Year-Days          7.73000%
No                 1,350,000.00      1,347,503.66       0.13         Fixed        30 Month-Days / 360 Year-Days        8.45000%
No                 1,300,000.00      1,298,267.29       0.12         Fixed        30 Month-Days / 360 Year-Days        8.05000%
No                 1,300,000.00      1,295,924.88       0.12         Fixed        30 Month-Days / 360 Year-Days        8.08000%
I                  1,222,000.00      1,221,093.10       0.11         Fixed        30 Month-Days / 360 Year-Days        7.50000%
G                  1,150,000.00      1,142,722.00       0.11         Fixed        30 Month-Days / 360 Year-Days        8.93000%
No                 1,140,000.00      1,138,385.60       0.11         Fixed        30 Month-Days / 360 Year-Days        7.75000%
I                  1,037,000.00      1,036,268.10       0.10         Fixed        30 Month-Days / 360 Year-Days        7.75000%
No                 1,000,000.00        999,372.67       0.09         Fixed        Actual Days / 360 Year-Days          8.33000%
David Petro          750,000.00        747,301.78       0.07         Fixed        Actual Days / 360 Year-Days          8.27500%
I                    711,000.00        710,472.33       0.07         Fixed        30 Month-Days / 360 Year-Days        7.50000%
I                    710,000.00        709,498.89       0.07         Fixed        30 Month-Days / 360 Year-Days        7.75000%
David Petro          700,000.00        697,955.05       0.07         Fixed        Actual Days / 360 Year-Days          8.25000%
No                   525,000.00        504,807.76       0.05         Adjustable   Silent                               8.62500%
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
Original     Remaining   
Term to       Term to      Original        Remaining                   First
Maturity     Maturity    Amortization    Amortization  Origination    Payment     Maturity         Balloon          Balloon or ADR
 or ADR       or ADR         Term            Term          Date        Date         Date             Flag               Balance
- ------------------------------------------------------------------------------------------------------------------------------------
<S>             <C>           <C>            <C>       <C>            <C>         <C>           <C>                 <C>            
   120          118           360            358       09/30/97       11/01/97    09/30/07      Balloon             $146,048,919.00
                                                                                  09/30/07                             5,324,016.00
                                                                                  09/30/07                             6,309,944.00
                                                                                  09/30/07                             3,023,516.00
                                                                                  09/30/07                             4,075,172.00
                                                                                  09/30/07                             5,915,573.00
                                                                                  09/30/07                             9,727,830.00
                                                                                  09/30/07                             6,770,044.00
                                                                                  09/30/07                             6,047,031.00
                                                                                  09/30/07                             2,366,230.00
                                                                                  09/30/07                             4,535,272.00
                                                                                  09/30/07                             5,784,116.00
                                                                                  09/30/07                             1,446,030.00
                                                                                  09/30/07                             3,417,886.00
                                                                                  09/30/07                             9,267,730.00
                                                                                  09/30/07                             3,352,157.00
                                                                                  09/30/07                             2,826,330.00
                                                                                  09/30/07                             2,892,057.00
                                                                                  09/30/07                             1,183,115.00
                                                                                  09/30/07                               985,930.00
                                                                                  09/30/07                             5,061,102.00
                                                                                  09/30/07                             1,314,571.00
                                                                                  09/30/07                               394,371.00
                                                                                  09/30/07                             2,497,686.00
                                                                                  09/30/07                             2,497,686.00
                                                                                  09/30/07                               788,742.00
                                                                                  09/30/07                             3,877,986.00
                                                                                  09/30/07                             1,577,486.00
                                                                                  09/30/07                             2,563,415.00
                                                                                  09/30/07                             5,521,202.00
                                                                                  09/30/07                             2,694,872.00
                                                                                  09/30/07                             1,708,944.00
                                                                                  09/30/07                             1,248,844.00
                                                                                  09/30/07                             1,774,671.00
                                                                                  09/30/07                             2,300,501.00
                                                                                  09/30/07                             9,267,730.00
                                                                                  09/30/07                             3,549,343.00
                                                                                  09/30/07                             5,126,831.00
                                                                                  09/30/07                               788,742.00
                                                                                  09/30/07                               394,371.00
                                                                                  09/30/07                             1,446,030.00
                                                                                  09/30/07                             1,117,386.00
                                                                                  09/30/07                             1,511,757.00
                                                                                  09/30/07                             1,774,671.00
    84           84           360            360       11/13/97       01/01/98    12/01/04      Balloon               36,828,583.63
   180          179           330            329       10/06/97       12/01/97    11/01/12      Balloon               17,278,124.10
    84           83           360            359       10/31/97       12/01/97    11/01/04      Hyper Amortizing      24,558,459.14
   120          118           360            358       09/17/97       11/01/97    10/01/07      Balloon               20,999,323.04
   120          120           360            360       11/07/97       01/01/98    12/01/07      Balloon               20,218,008.80
   360          351           360            351       02/10/97       04/01/97    03/01/27      Fully Amortizing               0.00
   180          180           360            360       11/26/97       01/01/98    12/01/12      Hyper Amortizing      15,752,068.38
   120          119           360            359       10/16/97       12/01/97    11/01/07      Balloon               16,017,925.46
   120          119           360            359       10/31/97       12/01/97    11/01/07      Balloon               15,245,471.89
   120          119           300            299       10/03/97       12/01/97    11/01/07      Balloon               13,975,733.19
   120          118           360            358       09/22/97       11/01/97    10/01/07      Balloon               14,795,497.99
   360          352           360            352       03/31/97       05/01/97    04/01/27      Fully Amortizing               0.00
   120          118           360            358       09/19/97       11/01/97    09/30/07      Balloon               14,009,880.63
   300          299           300            299       10/15/97       12/01/97    11/01/22      Fully Amortizing               0.00
   360          349           360            349       12/30/96       02/01/97    01/01/27      Fully Amortizing               0.00
   300          299           300            299       10/15/97       12/01/97    11/01/22      Fully Amortizing               0.00
   121          121           360            360       11/04/97       01/01/98    01/01/08      Balloon               11,587,037.63
   121          119           360            358       10/01/97       11/01/97    11/01/07      Balloon               11,389,658.73
   120          120           348            348       11/07/97       01/01/98    12/01/07      Balloon               11,187,642.12
    84           82           360            358       09/27/97       11/01/97    10/01/04      Balloon               11,690,832.90
   120          120           360            360       11/05/97       01/01/98    12/01/07      Hyper Amortizing      10,921,664.70
   120          119           360            359       10/31/97       12/01/97    11/01/07      Balloon               10,032,416.93
   120          120           360            360       11/25/97       01/01/98    12/01/07      Balloon                9,664,542.02
<PAGE>
   120          110           300            290       01/31/97       03/01/97    02/01/07      Balloon                8,348,333.37
   121          120           300            299       10/08/97       12/01/97    11/30/07      Balloon                8,263,155.24
   120          118           360            358       09/17/97       11/01/97    09/30/07      Balloon                8,705,654.76
   300          299           300            299       10/15/97       12/01/97    11/01/22      Fully Amortizing               0.00
   120          120           360            360       11/07/97       01/01/98    12/01/07      Balloon                8,091,598.45
   121          119           360            358       09/09/97       11/01/97    10/31/07      Balloon                8,001,365.56
   120          120           360            360       11/06/97       01/01/98    12/01/07      Hyper Amortizing       7,509,855.79
   120          119           360            359       10/31/97       12/01/97    10/31/07      Balloon                7,492,806.73
    84           84           360            360       11/24/97       01/01/98    12/01/04      Balloon                7,832,466.82
   120          117           360            357       08/08/97       10/01/97    09/01/07      Balloon                7,494,453.02
    84           82           360            358       09/19/97       11/01/97    10/01/04      Balloon                7,372,884.15
   300          299           300            299       10/15/97       12/01/97    11/01/22      Fully Amortizing               0.00
   120          118           360            358       09/09/97       11/01/97    10/01/07      Balloon                6,785,994.42
   120          119           360            359       10/30/97       12/01/97    11/01/07      Balloon                6,696,397.98
    84           82           360            358       09/18/97       11/01/97    10/01/04      Balloon                7,157,165.05
   132          131           360            359       10/31/97       12/01/97    11/01/08      Balloon                6,412,351.28
   120          120           360            360       11/25/97       01/01/98    11/30/07      Balloon                6,349,537.70
   120          117           360            357       08/05/97       10/01/97    09/01/07      Balloon                6,332,327.15
   120          117           360            357       08/29/97       10/01/97    09/01/07      Balloon                6,135,657.41
   120          118           360            358       09/17/97       11/01/97    09/30/07      Balloon                6,057,967.21
    91           75           192            176       02/20/96       09/01/96    03/01/04      Balloon                4,912,984.74
    60           59           360            359       10/31/97       12/01/97    11/01/02      Hyper Amortizing       6,363,926.92
    77           75           293            291       09/30/97       11/01/97    03/01/04      Balloon                5,825,033.20
   300          299           300            299       11/01/97       12/01/97    11/01/22      Fully Amortizing               0.00
   120          119           360            359       10/28/97       12/01/97    11/01/07      Hyper Amortizing       5,434,204.80
   121          113           360            352       04/28/97       05/01/97    04/28/07      Balloon                5,738,271.19
   121          119           360            358       09/18/97       11/01/97    10/31/07      Balloon                5,461,750.81


   121          120           360            359       10/24/97       12/01/97    11/24/07      Balloon                5,446,502.64
   120          116           300            296       06/26/97       09/01/97    08/01/07      Balloon                5,102,062.78
   120          119           360            359       10/31/97       12/01/97    11/01/07      Balloon                5,267,325.67
   120          119           360            359       10/31/97       12/01/97    10/31/07      Balloon                5,388,500.72
   156          155           360            359       10/02/97       12/01/97    11/01/10      Balloon                4,910,148.30
   120          119           312            311       10/27/97       12/01/97    11/01/07      Balloon                4,767,076.92
   144          143           336            335       10/31/97       12/01/97    11/01/09      Balloon                3,930,761.85
   120          118           360            358       09/19/97       11/01/97    10/01/07      Balloon                4,924,644.00
   144          139           360            355       06/18/97       08/01/97    07/01/09      Balloon                4,768,854.52
   120          119           360            359       10/23/97       12/01/97    10/31/07      Balloon                4,538,412.48
   120          119           360            359       10/15/97       12/01/97    11/01/07      Balloon                4,438,649.15
   300          299           300            299       10/15/97       12/01/97    11/01/22      Fully Amortizing               0.00
   120          120           300            300       11/03/97       01/01/98    12/01/07      Balloon                4,073,622.24
   300          299           300            299       10/15/97       12/01/97    11/01/22      Fully Amortizing               0.00
   120          118           360            360       09/02/97       11/01/97    10/01/07      Balloon                4,442,422.62
   120          120           360            360       11/07/97       01/01/98    12/01/07      Balloon                4,050,096.93
   120          115           300            295       06/30/97       08/01/97    07/01/07      Balloon                3,843,217.08
   120          117           300            297       08/14/97       10/01/97    09/01/07      Balloon                3,791,412.43
   120          120           360            360       11/06/97       01/01/98    12/01/07      Balloon                4,084,608.35
   180          180           180            180       11/21/97       01/01/98    11/30/12      Fully Amortizing         132,699.62
   120          118           360            358       09/10/97       11/01/97    10/01/07      Balloon                3,934,480.26
    83           81           360            358       09/30/97       11/01/97    09/01/04      Balloon                3,530,798.88
   120          116           300            296       07/11/97       09/01/97    07/31/07      Balloon                3,434,574.18
    84           81           300            297       08/14/97       10/01/97    09/01/04      Balloon                3,648,444.24
   120          118           313            311       09/03/97       11/01/97    09/02/07      Balloon                3,466,392.63
   120          120           360            360       11/14/97       01/01/98    11/30/07      Balloon                3,568,009.93
   120          118           300            298       09/30/97       11/01/97    10/01/07      Balloon                3,206,302.85
   120          117           300            297       08/14/97       10/01/97    09/01/07      Balloon                3,200,543.45
   180          175           180            175       06/16/97       08/01/97    07/01/12      Fully Amortizing               0.00
   120          116           300            296       07/30/97       09/01/97    08/01/07      Balloon                2,963,514.11
   120          118           360            360       09/02/97       11/01/97    10/01/07      Balloon                3,274,314.15
   120          120           300            300       11/26/97       01/01/98    11/30/22      Hyper Amortizing               0.00
   144          143           336            335       10/31/97       12/01/97    11/01/09      Balloon                2,498,218.08
   120          113           360            353       04/30/97       06/01/97    05/01/07      Balloon                3,115,673.37
   120          119           360            359       10/08/97       12/01/97    11/01/07      Balloon                3,047,779.31
   120          119           360            359       10/31/97       12/01/97    10/31/07      Balloon                2,743,180.88
   120          117           360            357       08/29/97       10/01/97    09/01/07      Balloon                2,724,003.79
   120          120           300            300       11/05/97       01/01/98    12/01/07      Balloon                2,413,608.38


   120          116           360            356       07/28/97       09/01/97    08/01/07      Balloon                2,690,664.40
   180          176           360            356       07/30/97       09/01/97    08/01/12      Balloon                2,305,039.48
   120          119           120            119       10/03/97       12/01/97    11/01/07      Fully Amortizing               0.00
   120          117           120            117       08/22/97       10/01/97    09/01/07      Fully Amortizing               0.00
   120          118           300            298       09/19/97       11/01/97    09/30/07      Balloon                2,414,018.74
<PAGE>
   120          117           360            357       08/15/97       10/01/97    08/31/07      Balloon                2,569,208.82
   120          117           360            357       08/04/97       10/01/97    09/01/07      Balloon                2,506,546.06
   144          143           360            359       10/02/97       12/01/97    11/01/09      Balloon                2,340,504.10
   120          117           360            357       08/12/97       10/01/97    09/01/07      Balloon                2,415,893.95
   121          117           300            296       07/31/97       09/01/97    08/31/07      Balloon                2,209,151.76
    84           81           360            357       08/11/97       10/01/97    09/01/04      Balloon                2,363,892.16
   120          119           360            359       10/02/97       12/01/97    11/01/07      Balloon                2,198,724.64
   120          117           360            357       08/25/97       10/01/97    09/01/07      Balloon                2,192,665.62
   120          119           360            359       10/16/97       12/01/97    11/01/07      Balloon                2,143,756.61
   120          119           360            359       10/17/97       12/01/97    10/31/07      Balloon                2,095,005.86
   120          119           360            359       10/09/97       12/01/97    11/01/07      Balloon                2,088,776.14
   120          119           360            359       10/20/97       12/01/97    11/01/07      Balloon                2,087,188.89
   120          114           300            294       05/20/97       07/01/97    05/31/07      Balloon                1,972,172.69
   120          113           324            317       04/16/97       06/01/97    05/01/07      Balloon                1,934,415.95
   132          131           360            359       10/02/97       12/01/97    11/01/08      Balloon                1,900,378.40
   240          240           240            240       11/07/97       01/01/98    12/01/17      Fully Amortizing               0.00
   120          119           360            359       10/20/97       12/01/97    11/01/07      Balloon                1,851,570.94
   180          175           300            295       06/26/97       08/01/97    06/30/12      Balloon                1,399,615.74
   120          104           300            284       07/30/96       09/01/96    08/01/06      Balloon                1,687,105.44
    84           83           360            359       10/25/97       12/01/97    10/31/04      Balloon                1,847,042.66
   120          119           312            311       10/27/97       12/01/97    11/01/07      Balloon                1,672,657.90
   120           97           300            277       12/22/95       02/01/96    01/01/06      Balloon                1,620,374.59
   120          115           360            355       06/13/97       08/01/97    06/30/07      Balloon                1,970,427.92
   120          119           300            299       10/31/97       12/01/97    11/01/07      Balloon                1,434,915.06
    84           83           360            359       10/23/97       12/01/97    10/31/04      Balloon                1,616,161.93
    84           83           300            299       10/31/97       12/01/97    11/01/04      Balloon                1,540,456.75
    84           83           300            299       10/10/97       12/01/97    11/01/04      Balloon                1,519,802.11
   181          173           300            292       04/14/97       05/01/97    04/14/12      Balloon                1,183,914.97
    84           83           360            359       10/01/97       12/01/97    11/01/04      Balloon                1,493,009.24
   120          119           360            359       10/08/97       12/01/97    10/31/07      Balloon                1,435,669.29
   120          119           360            359       10/30/97       12/01/97    10/31/07      Balloon                1,371,538.56
    84           83           360            359       10/31/97       12/01/97    11/01/04      Balloon                1,371,999.91
   120          118           180            178       09/22/97       11/01/97    10/01/07      Balloon                  687,679.86
   120          119           360            359       10/31/97       12/01/97    11/01/07      Balloon                1,219,122.13
   120          119           360            359       10/30/97       12/01/97    10/31/07      Balloon                1,224,778.65
   120          119           300            299       10/31/97       12/01/97    11/01/07      Balloon                1,118,316.89
   120          119           360            359       10/30/97       12/01/97    10/31/07      Balloon                1,218,552.03
    84           81           360            357       08/15/97       10/01/97    09/01/04      Balloon                1,255,779.49
   120          118           360            358       09/25/97       11/01/97    10/01/07      Balloon                1,141,592.32
   120          117           300            297       08/29/97       10/01/97    09/01/07      Balloon                1,052,051.48
    84           83           360            359       10/31/97       12/01/97    11/01/04      Balloon                1,122,211.78
    84           73           360            349       12/09/96       02/01/97    01/01/04      Balloon                1,075,988.88
   120          118           360            358       10/01/97       11/01/97    10/01/07      Balloon                  994,836.99
    84           83           360            359       10/01/97       12/01/97    11/01/04      Balloon                  955,709.46
   120          119           360            359       10/24/97       12/01/97    10/31/07      Balloon                  902,042.09
   120          116           300            296       07/11/97       09/01/97    07/31/07      Balloon                  624,468.18
    84           83           360            359       10/31/97       12/01/97    11/01/04      Balloon                  652,940.65
    84           83           360            359       10/01/97       12/01/97    11/01/04      Balloon                  654,343.86
   121          117           324            320       07/31/97       09/01/97    08/31/07      Balloon                  603,502.99
   300          263           300            263       11/01/94       12/01/94    11/01/19      Fully Amortizing               0.00
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                 Prepayment                   Payments         Annual            1995            1996        Underwritten
                  Provision                   per Year      Debt Service          NOI             NOI             NOI
- ---------------------------------------------------------------------------------------------------------------------------
<S>                                              <C>       <C>                 <C>             <C>             <C>
Lock/26_Def/58_2%/12_1%/12_0%/12                 12        $14,981,631.36      $28,135,547     $26,529,482     $24,470,964
                                                                                                             
                                                                                                             
                                                                                                             
                                                                                                             
                                                                                                             
                                                                                                             
                                                                                                             
                                                                                                             
                                                                                                             
                                                                                                             
                                                                                                             
                                                                                                             
                                                                                                             
                                                                                                             
                                                                                                             
                                                                                                             
                                                                                                             
                                                                                                             
                                                                                                             
                                                                                                             
                                                                                                             
                                                                                                             
                                                                                                             
                                                                                                             
                                                                                                             
                                                                                                             
                                                                                                             
                                                                                                             
                                                                                                             
                                                                                                             
                                                                                                             
                                                                                                             
                                                                                                             
                                                                                                             
                                                                                                             
                                                                                                             
                                                                                                             
                                                                                                             
                                                                                                             
                                                                                                             
                                                                                                             
                                                                                                             
                                                                                                             
Lock/24_Def/56_0%/4                              12          3,365,070.48        4,654,405       4,841,555       4,629,811
>1% or YM/120_1%/54_0%/6                         12          2,327,905.92                0               0       2,918,515
Lock/36_Def/44_0%/4                              12          2,264,465.88        2,801,407       2,890,453       2,974,571
Lock/1_>1% or YM/113_0%/6                        12          2,088,199.80        2,665,474       3,308,849       3,140,789
>1% or YM/114_0%/6                               12          2,044,463.64                0               0       2,759,053
>1% or YM/180_1%/176_0%/4                        12          2,099,133.84        2,926,385       2,950,984       2,629,111
Lock/35_Def/140_0%/5                             12          1,736,209.68                0               0       2,288,838
LOCK/1_>1% or YM/113_0%/6                        12          1,535,568.96        2,275,723       2,477,944       2,566,499
LOCK/5_>1% or YM/109_0%/6                        12          1,492,873.08                0               0       2,238,136
>1% or YM/113_0%/7                               12          1,614,838.32        2,253,055       2,974,562       2,820,110
>1% or YM/114_0%/6                               12          1,443,899.28                0       1,054,848       2,130,044
>1% or YM/179_0%/181                             12          1,641,430.08        1,805,611       1,407,860       1,836,509
Lock/26_Def/87_0%/7                              12          1,324,704.00        1,053,524       1,404,659       1,817,643
Lock/25_Def/271_YM/4                             12          1,563,088.44                0               0       1,824,388
>1% or YM/179_0%/181                             12          1,400,021.52        1,292,107       1,276,214       1,599,992
Lock/25_Def/271_YM/4                             12          1,383,504.84                0               0       1,383,505
LOCK/1_>1% or YM/114_0%/6                        12          1,087,599.60        1,239,494       1,372,143       1,475,461
LOCK/1_>1% or YM/113_0%/7                        12          1,116,438.84        1,460,724       1,820,049       1,783,468
LOCK/47_>1% or YM/67_0%/6                        12          1,050,578.04        1,202,377       1,278,073       1,638,085
Lock/26_Def/51_0%/7                              12          1,014,944.76        1,351,931       1,420,183       1,439,461
Lock/36_Def/80_0%/4                              12          1,051,007.28                0         334,786       1,915,402
>1% or YM113_0%/7                                12            958,104.00        1,408,459       1,481,181       1,302,229
Lock/24_Def/89_0%7                               12            904,056.72        1,237,326       1,228,065       1,416,462
>1% or YM/113_0%/7                               12          1,007,172.48        1,353,570       1,333,788       1,383,439
Lock/25_Def/89_0%/7                              12            934,142.88                0       1,396,313       1,398,558
<PAGE>
Lock/26_Def/94                                   12            842,526.00        1,077,861       1,072,181       1,095,644
Lock/25_Def/271_YM/4                             12            928,854.84                0               0         928,855
>1% or YM/114_0%/6                               12            737,483.04          913,366       1,082,463       1,019,770
Lock/26_Def/88_0%/7                              12            774,468.00          958,422         751,290       1,040,244
Lock/36_Def/80_0%/4                              12            712,546.08                0         830,224       1,065,496
LOCK/2_>1% or YM/111_0%/7                        12            719,398.44          962,682       1,433,877       1,257,588
Lock/24_Def/53_0%/7                              12            683,410.44        1,155,905       1,236,365         988,533
>1% or YM/113_0%/7                               12            766,291.92        1,199,628         792,595       1,019,994
>1% or YM/54_0%/30                               12            687,755.76        1,045,173       1,070,875       1,083,566
Lock/25_Def/271_YM/4                             12            784,880.04                0               0         784,880
>1% or YM/114_0%/6                               12            676,575.24          928,588       1,014,134         983,878
LOCK/1_>1% or YM/114_0%/5                        12            651,778.08        1,363,934       1,232,691       1,182,537
>1% or YM/77_0%/7                                12            703,285.32        1,026,381       1,045,604         948,921
LOCK/2_>1% or YM/112_0%/18                       12            635,971.68        1,049,107         749,238         938,277
Lock/36_Def/84                                   12            596,448.96          261,815         376,891         903,335
>1% or YM/113_0%/7                               12            641,517.60          763,316         793,934         862,377
>1% or YM/113_0%/7                               12            614,021.52          887,694       1,009,425         890,269
Lock/26_Def/94                                   12            586,284.96          782,220         708,026         812,535
>1% or YM/85_0%/6                                12            846,156.84          658,361         916,542       1,082,739
Lock/36_Def/20_0%/4                              12            568,824.60          709,029         731,565         752,167
LOCK/17_1%/60                                    12            641,287.44                0         445,644         931,351
Lock/25_Def/271_YM/4                             12            623,877.96                0               0         623,878
Lock/60_Def/56_0%/4                              12            528,525.48                0         865,191         739,873
Lock/60_>YM or 1%/54_0%/7                        12            612,663.48          504,819         751,975         969,993
LOCK/1_>1% or YM/113_0%/7                        12            552,816.12          539,723         877,734         808,765
                                                                     0.00                0         344,242   
                                                                     0.00          539,723         533,492   
LOCK/1_>1% or YM/113_0%/7                        12            553,720.56          641,610         878,006         818,816
Lock/60_>YM or 1%/54_0%/6                        12            585,663.36          714,687         758,804         735,448
LOCK/1_>1% or YM/114_0%/5                        12            500,346.00                0               0         703,730
Lock/25_Def/95                                   12            509,321.04          585,998         593,380         690,787
>1% or YM/149_0%/7                               12            525,413.76                0               0         748,824
>1% or YM/113_0%/7                               12            552,158.88          927,291         942,439       1,300,201
>1% or YM/138_0%/6                               12            499,913.88          268,595         250,983         613,134
>1% or YM/114_0%/6                               12            498,722.88          636,483         653,693         709,211
Lock/48_>YM or 1%/92_0%/4                        12            506,580.48          730,756         733,888         667,252
Lock/25_Def/95                                   12            438,444.00                0               0         606,012
LOCK/1_>1% or YM/113_0%/6                        12            433,169.76          507,216         504,298         591,136
Lock/25_Def/271_YM/4                             12            498,648.36                0               0         498,648
LOCK/1_>1% or YM/113_0%/6                        12            477,086.40          707,017       1,372,806       1,088,701
Lock/25_Def/271_YM/4                             12            496,418.28                0               0         496,418
>1% or YM/113_0%/7                               12            411,213.00          641,228         586,012         580,145
>1% or YM/113_0%/7                               12            382,073.28                0               0         559,837
Lock/60_>YM or 1%/53_0%/7                        12            454,148.04          682,373         693,361         590,707
>1% or YM/114_0%/6                               12            452,035.80          630,964         850,333         798,916
>1% or YM/114_0%/6                               12            373,499.04          428,728         417,693         527,055
Lockout/35_Defeasance/145                        12            499,359.96          894,210         975,087         942,983
LOCK/3_>1% or YM/111_0%/6                        12            390,226.44                0               0         564,140
LOCK/24_1%/57_0%/2                               12            419,251.44          642,537         641,593         622,209
Lock/48_>YM or 1%/65_0%/7                        12            391,110.12          566,181         561,592         581,079
>1% or YM/77_0%/7                                12            397,500.00          580,277         538,891         719,068
>1% or YM/113_0%/7                               12            407,172.24          857,498       1,207,825       1,513,779
Lock/36_Def/84                                   12            334,178.88          335,639         497,518         512,341
LOCK/1_>1% or YM/59_1%/54_0%/6                   12            367,693.20          482,068         542,922         536,290
>1% or YM/114_0%/6                               12            381,588.72          476,279         604,892         657,352
>1% or YM/173_0%/7                               12            474,814.44          789,764         942,557         667,700
>1% or YM/114_0%/6                               12            338,619.96          514,975         450,508         506,987
>1% or YM/113_0%/7                               12            303,087.00          445,619         400,125         439,901
Lock/36_Def/77_0%/7                              12            336,004.32          653,332         619,973         492,389
>1% or YM/138_0%/6                               12            317,723.04          351,147          62,872         387,197
>1% or YM/113_0%/7                               12            321,510.60          303,293         362,677         442,110
>1% or YM/114_0%/6                               12            297,996.00                0         448,398         455,152
Lock/25_Def/88_0%/7                              12            260,617.44                0         273,974         457,473
LOCK/60_>1% or YM/53_0%/7                        12            283,467.60          415,841         395,903         394,239
LOCK/1_>1% or YM/113_0%/6                        12            274,286.16          317,393         395,925         432,790
                                                                     0.00          261,503         241,016         224,767
                                                                     0.00           55,889         154,908         177,023
Lock/60_>YM or 1%/54_0%/6                        12            267,299.04          410,326         441,433         436,522
>1% or YM/174_0%/6                               12            264,657.36          288,711         391,912         372,214
>1% or YM/113_0%/7                               12            421,524.24                0               0         451,942
LOCK/1_>1% or YM/113_0%/6                        12            451,176.36          936,283         955,113         796,386
Lock/26_Def/87_0%/7                              12            274,613.28          472,631         461,785         464,368
Lock/48_>YM or 1%/65_0%/7                        12            258,135.96          277,798         347,281         333,410
LOCK/1_>1% or YM/113_0%/6                        12            253,934.04          373,840         370,386         357,201
<PAGE>
>1% or YM/138_0%/6                               12            243,623.28                0               0         421,140
LOCK/1_>1% or YM/113_0%/6                        12            243,754.56                0               0         340,898
Lock/28_Def/86_0%/7                              12            244,727.04                0               0         404,873
>1% or YM/78_0%/6                                12            223,061.28          219,798         211,278         293,600
>1% or YM/114_0%/6                               12            222,749.16                0               0         341,496
>1% or YM/114_0%/6                               12            219,920.28                0         305,891         302,752
LOCK/2_>1% or YM/112_0%/6                        12            217,180.44                0         379,999         314,376
Lock/36_Def/84                                   12            197,724.36                0               0         382,721
>1% or YM/114_0%/6                               12            203,844.60                0         147,066         287,561
LOCK/1_1% or YM/112_0%/7                         12            203,151.60          185,046         174,607         272,022
Lock/60_>YM or 1%/54_0%/6                        12            238,746.48          237,539         230,157         325,319
>1% or YM/113_0%/7                               12            223,567.32          300,385         228,034         330,061
>1% or YM/126_0%/6                               12            198,519.96                0               0         319,786
LOCK/1_1% or YM/232_0%/7                         12            201,087.72                0               0         220,029
LOCK/1_1% or YM/112_0%/7                         12            189,319.20          160,616         184,433         336,401
Lock/84_>YM or 1% YM or 1%/90_0%/6               12            197,721.36          296,045         309,850         309,120
>1% or YM/113_0%/7                               12            205,100.16          274,935         323,478         280,026
LOCK/2_>1% or YM/75_0%/7                         12            174,433.32                0               0         293,452
>1% or YM/113_0%/7                               12            193,740.00          262,277         473,267         535,275
>1% or YM/114_0%/6                               12            187,227.60          250,282         238,181         250,711
Lock/48_>YM or 1%/65_0%/7                        12            202,432.80          283,705         276,762         299,666
LOCK/2_>1% or YM/111_0%/7                        12            159,622.08                0               0         278,396
LOCK/2_>1% or YM/75_0%/7                         12            152,629.08                0               0         287,150
>1% or YM/78_0%/6                                12            160,346.28          258,548         264,635         253,823
LOCK/23_1%/55_0%/6                               12            167,275.92          226,730         224,577         245,294
Lock/90_>YM or 1%/84_0%/7                        12            170,189.04                0         207,541         203,211
>1% or YM/78_0%/6                                12            139,270.56          204,760         236,589         215,185
Lock/25_Def/95                                   12            142,223.52          181,475         173,357         230,703
Lock/25_Def/88_0%/7                              12            132,309.24          194,810         198,333         182,988
>1% or YM/78_0%/6                                12            125,355.12          180,791         191,858         192,127
>1% or YM/114_0%/6                               12            164,416.80          496,472         527,145         511,695
>1% or YM/113_0%/7                               12            122,275.68                0               0         180,653
Lock/25_Def/88_0%/7                              12            118,151.64          197,353         189,410         174,639
>1% or YM/113_0%/7                               12            130,425.24                0         114,677         202,544
Lock/25_Def/88_0%/7                              12            117,551.04                0         228,592         168,321
LOCK/1_>1% or YM/77_0%/6                         12            123,990.36           83,700         112,608         196,802
>1% or YM/113_0%/7                               12            115,011.48                0               0         199,768
>1% or YM/113_0%/7                               12            121,231.20          209,009         214,153         179,950
>1% or YM/78_0%/6                                12            102,532.80          164,010         170,689         168,776
>1% or YM/77_0%/7                                12            110,343.60           91,750          77,166         196,701
LOCK/1_>1% or YM/112_0%/7                        12             98,005.20          124,396         145,350         163,404
>1% or YM/78_0%/6                                12             89,150.28          130,725         136,911         143,843
Lock/25_Def/95                                   12             90,828.00                0               0         123,904
Lock/48_>YM or 1%/65_0%/7                        12             71,110.92          100,661         112,635         124,572
>1% or YM/78_0%/6                                12             59,657.04           85,153          87,489          91,833
>1% or YM/78_0%/6                                12             61,038.36          108,932         107,629         111,346
Lock/48_>YM or 1%/66_0%/7                        12             64,787.04          123,874         130,076         131,421
3%/12_2%/12_1%/12_0%/264                         12             51,346.92           76,895          54,977          70,533
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
 UW                            UW                                      Cut-off      Scheduled       Sq Ft, Unit,
 NOI        Underwritten       NCF       Appraised      Appraisal       Date      Maturity Date      Bed, Pad
DSCR             NCF          DSCR         Value          Date           LTV       or ARD LTV         or Room        Unit Type
- -------------------------------------------------------------------------------------------------------------------------------
<S>          <C>              <C>        <C>            <C>             <C>            <C>              <C>             <C>
1.63x        $23,104,714      1.54x      222,200,000                    74.39          66               5,413           Beds
                                           8,100,000    09/01/97                                           66           Beds
                                           9,600,000    09/01/97                                          174           Beds
                                           4,600,000    09/01/97                                          106           Beds
                                           6,200,000    09/01/97                                           98           Beds
                                           9,000,000    09/01/97                                          210           Beds
                                          14,800,000    09/01/97                                          151           Beds
                                          10,300,000    09/01/97                                          107           Beds
                                           9,200,000    09/01/97                                          120           Beds
                                           3,600,000    09/01/97                                          105           Beds
                                           6,900,000    09/01/97                                          119           Beds
                                           8,800,000    09/01/97                                          164           Beds
                                           2,200,000    09/01/97                                          104           Beds
                                           5,200,000    09/01/97                                          102           Beds
                                          14,100,000    09/01/97                                          287           Beds
                                           5,100,000    09/01/97                                          180           Beds
                                           4,300,000    09/01/97                                          178           Beds
                                           4,400,000    09/01/97                                          216           Beds
                                           1,800,000    09/01/97                                          160           Beds
                                           1,500,000    09/01/97                                          116           Beds
                                           7,700,000    09/01/97                                           98           Beds
                                           2,000,000    09/01/97                                          101           Beds
                                             600,000    09/01/97                                           56           Beds
                                           3,800,000    09/01/97                                          124           Beds
                                           3,800,000    09/01/97                                          118           Beds
                                           1,200,000    09/01/97                                           56           Beds
                                           5,900,000    09/01/97                                          128           Beds
                                           2,400,000    09/01/97                                           60           Beds
                                           3,900,000    09/01/97                                          134           Beds
                                           8,400,000    09/01/97                                          230           Beds
                                           4,100,000    09/01/97                                          117           Beds
                                           2,600,000    09/01/97                                           98           Beds
                                           1,900,000    09/01/97                                           80           Beds
                                           2,700,000    09/01/97                                           78           Beds
                                           3,500,000    09/01/97                                          100           Beds
                                          14,100,000    09/01/97                                          129           Beds
                                           5,400,000    09/01/97                                          176           Beds
                                           7,800,000    09/01/97                                          123           Beds
                                           1,200,000    09/01/97                                           99           Beds
                                             600,000    09/01/97                                           77           Beds
                                           2,200,000    09/01/97                                          120           Beds
                                           1,700,000    09/01/97                                           94           Beds
                                           2,300,000    09/01/97                                          129           Beds
                                           2,700,000    09/01/97                                          125           Beds
1.38           4,323,953      1.29        50,800,000    10/27/97        77.95          73             247,610         Sq Ft.
1.25           2,868,290      1.23        33,450,000    08/01/97        81.99          52              92,654         Sq.Ft.
1.31           2,815,806      1.24        33,400,000    07/08/97        79.88          74                 565          Units
1.50           2,811,832      1.35        32,650,000    07/28/97        73.41          64             183,600         Sq.Ft.
1.35           2,657,382      1.30        31,000,000    08/01/97        74.19          65             379,976         Sq.Ft.
1.25           2,513,761      1.20        41,000,000    05/03/96        55.18           0                 769          Units
1.32           2,163,120      1.25        26,300,000    09/30/97        79.85          60             163,037         Sq Ft.
1.67           2,452,499      1.60        29,400,000    09/16/97        62.88          54                 456          Units
1.50           2,010,650      1.35        23,500,000    05/14/97        74.41          65             649,521         Sq.Ft.
1.75           2,489,688      1.54        24,400,000    01/01/97        70.62          57                 196          Rooms
1.48           2,081,884      1.44        23,500,000    08/06/97        72.24          63                 224          Units
1.12           1,653,359      1.01        34,000,000    01/15/97        49.78           0               1,221          Units
1.37           1,728,142      1.30        21,000,000    08/15/97        75.38          67             106,709         Sq Ft.
1.17           1,824,388      1.17        16,400,000    09/18/97        95.79           0             125,022         Sq Ft.
1.14           1,454,792      1.04        26,500,000    01/22/97        56.22           0                 968          Units
1.00           1,383,505      1.00        14,700,000    09/19/97        94.59           0             113,442         Sq Ft.
1.36           1,394,821      1.28        16,900,000    09/09/97        79.88          69                 336          Units
1.60           1,638,113      1.47        18,000,000    09/08/97        72.67          63             164,589         Sq.Ft.
1.56           1,603,885      1.53        18,800,000    09/15/97        69.15          60                 152          Units
1.42           1,391,461      1.37        18,400,000    07/01/97        68.92          64                 240          Units
1.82           1,634,333      1.56        17,100,000    08/17/97        73.68          64             132,587         Sq Ft.
1.36           1,248,229      1.30        14,800,000    07/24/97        78.32          68                 300          Units
1.57           1,237,460      1.37        15,200,000    09/17/97        72.37          64             199,478         Sq Ft.
1.37           1,305,544      1.30        14,000,000    10/28/96        71.64          60             182,725         Sq.Ft.
<PAGE>
1.50           1,398,558      1.50        16,350,000    08/06/97        61.10          51                 150         Rooms
1.30             993,344      1.18        12,350,000    07/21/97        79.03          70                 300          Units
1.00             928,855      1.00         9,700,000    09/17/97        96.24           0             111,942         Sq Ft.
1.38             983,770      1.33        12,200,000    10/02/97        73.77          66                 160          Units
1.34             994,244      1.28        11,900,000    06/06/97        75.54          67                 230          Units
1.50             952,555      1.34        11,600,000    09/23/97        75.00          65                 423          Units
1.75             961,277      1.34        12,200,000    08/24/97        70.85          61             433,140         Sq.Ft.
1.45             929,492      1.36        11,600,000    10/01/97        73.28          68             168,688         Sq Ft.
1.33             978,794      1.28        11,000,000    06/30/97        77.12          68                 206          Units
1.58           1,051,234      1.53        11,850,000    07/16/97        67.41          62             323,315         Sq.Ft.
1.00             784,880      1.00         8,700,000    09/12/97        90.67           0             118,442         Sq Ft.
1.45             936,127      1.38        11,600,000    07/15/97        66.72          59              40,798         Sq.Ft.
1.81           1,022,389      1.57        11,300,000    07/29/97        68.09          59             243,176         Sq.Ft.
1.35             926,387      1.32        10,400,000    05/29/97        73.95          69             122,886         Sq.Ft.
1.48             845,206      1.33        10,400,000    09/26/97        72.54          62              53,445         Sq.Ft.
1.51             797,916      1.34         9,000,000    09/08/97        80.00          71             167,661         Sq Ft.
1.34             808,197      1.26         9,000,000    07/12/97        79.84          70                 210          Units
1.45             814,369      1.33         9,750,000    07/31/97        71.65          63                 276          Units
1.39             733,335      1.25         8,000,000    07/18/97        84.90          76                 264          Units
1.28           1,012,892      1.20        11,000,000    12/11/95        61.19          45             204,457         Sq.Ft.
1.32             711,984      1.25         8,400,000    07/08/97        79.94          76                 143          Units
1.45             851,196      1.33        14,870,000    08/15/97        43.62          39             257,340         Sq.Ft.
1.00             623,878      1.00         7,200,000    09/18/97        87.09           0              86,479         Sq Ft.
1.40             664,694      1.26         8,400,000    08/01/97        74.35          65              51,928         Sq Ft.
1.58             887,265      1.45         9,200,000    12/31/96        67.71          62              77,203         Sq Ft.
1.46             754,015      1.36         9,100,000    07/01/97        68.32          60                 219          Units
                                           3,600,000    07/01/97                                           79          Units
                                           5,500,000    07/01/97                                          140          Units
1.48             706,165      1.28         9,930,000    07/23/97        62.40          55              73,277         Sq.Ft.
1.26             685,358      1.17         8,180,000    06/20/97        74.61          62              43,125         Sq Ft.
1.41             678,914      1.36         7,625,000    08/21/97        79.94          69                 132          Units
1.36             657,580      1.29         8,150,000    08/12/97        74.79          66              58,825         Sq Ft.
1.27             704,011      1.22         7,640,000    06/23/97        78.87          64             112,000         Sq.Ft.
2.35           1,300,201      2.35         8,000,000    07/23/97        71.18          60                 224           Beds
1.22             575,415      1.16         8,350,000    07/01/97        67.31          47              61,158         Sq.Ft.
1.42             663,811      1.33         7,550,000    06/18/97        74.07          65                 227          Units
1.32             644,652      1.27         6,800,000    12/03/96        79.82          70                 100          Units
1.38             590,605      1.35         7,100,000    08/12/97        71.78          64              38,245         Sq Ft.
1.36             570,021      1.32         6,425,000    06/06/97        79.32          69                 103          Units
1.00             498,648      1.00         5,600,000    09/15/97        89.50           0              90,852         Sq Ft.
2.28             884,701      1.85         9,400,000    08/01/97        53.19          43                 155          Rooms
1.00             496,418      1.00         5,600,000    09/18/97        89.10           0              91,266         Sq Ft.
1.41             525,403      1.28         6,300,000    08/13/97        78.17          71                 202          Units
1.47             516,837      1.35         6,150,000    10/07/97        76.42          66                 172          Units
1.30             563,131      1.24         6,300,000    06/19/97        74.24          61             104,232         Sq Ft.
1.75             643,956      1.47         7,400,000    07/01/97        62.25          51                 134          Rooms
1.41             505,060      1.35         6,000,000    10/23/97        75.67          68                  83          Units
1.89             803,869      1.61         7,600,000    05/01/97        59.21           2             207,974         Sq Ft.
1.45             550,190      1.41         6,100,000    08/01/97        73.67          65                  93          Units
1.48             585,014      1.40         6,100,000    04/18/97        68.72          58                 173          Units
1.49             518,579      1.33         5,600,000    04/17/97        73.40          61                 250          Units
1.81             609,067      1.53         6,280,000    03/24/97        65.10          58             157,864         Sq.Ft.
3.72           1,513,779      3.72         6,200,000    04/17/97        66.02          56                 180           Beds
1.53             449,941      1.35         5,350,000    09/09/97        75.70          67                 208          Units
1.46             482,790      1.31         5,100,000    06/20/97        77.68          63                 214          Units
1.75             577,352      1.47         5,400,000    07/01/97        72.02          59                 120          Rooms
1.41             667,700      1.41         8,350,000    04/24/97        46.52           0                 164           Beds
1.50             455,237      1.34         5,000,000    07/10/97        73.18          59                 207          Units
1.45             407,645      1.34         4,700,000    08/13/97        77.23          70                 128          Units
1.47             492,389      1.47         5,200,000    09/01/97        69.23           6                 168          Rooms
1.22             373,503      1.16         5,000,000    07/01/97        71.44          50              34,775         Sq.Ft.
1.38             420,510      1.31         4,400,000    03/20/97        79.79          71                  96          Units
1.53             386,505      1.30         4,950,000    08/15/97        70.66          62              65,929         Sq.Ft.
1.76             429,738      1.65         4,150,000    09/05/97        74.64          66                 129          Units
1.39             372,544      1.31         4,100,000    05/13/97        74.86          66              36,575         Sq.Ft.
1.58             373,990      1.36         3,750,000                    80.00          64             185,830         Sq.Ft.
                 208,777                   2,250,000    06/30/97                                       80,900         Sq.Ft.
                 154,603                   1,500,000    07/08/97                                      104,930         Sq.Ft.
1.63             361,483      1.35         4,500,000    06/06/97        66.52          60              39,282         Sq Ft.
1.41             345,078      1.30         3,875,000    03/25/97        77.21          59                 106          Units
1.27             451,942      1.22         3,300,000    06/23/97        90.39           0             112,000         Sq.Ft.
1.77             734,379      1.63         8,000,000    07/16/97        36.91           0              29,502         Sq.Ft.
1.69             421,281      1.53         4,660,000    09/01/97        62.12          52              64,779         Sq Ft.
1.29             324,360      1.26         4,030,000    04/14/97        70.60          64                 181           Pads
<PAGE>
1.41             331,384      1.31         4,150,000    06/20/97        68.54          60              28,166        Sq.Ft.
1.73             402,406      1.65         3,970,000    08/08/97        70.48          59              18,000         Sq.Ft.
1.40             305,080      1.25         3,970,000    07/10/97        69.13          61              22,685         Sq.Ft.
1.65             331,623      1.36         3,630,000    06/12/97        74.08          61             293,000         Sq Ft.
1.32             278,850      1.25         3,300,000    07/07/97        77.42          72                  59          Units
1.53             292,149      1.31         3,690,000    08/08/97        67.71          60              37,152         Sq.Ft.
1.38             280,752      1.28         3,150,000    07/10/97        79.20          70                 100          Units
1.45             284,727      1.31         3,250,000    09/19/97        74.95          66              30,156         Sq.Ft.
1.94             346,421      1.75         3,530,000    08/04/97        68.64          59                 132          Units
1.41             259,330      1.27         3,200,000    07/15/97        74.95          65                 109          Units
1.34             253,382      1.25         2,750,000    08/20/97        87.21          76                  80          Units
1.36             286,150      1.20         3,750,000    04/23/97        61.07          53              18,793          Sq Ft
1.48             285,126      1.28         3,800,000    12/26/96        58.90          51                 209          Units
1.61             286,424      1.44         3,100,000    08/01/97        70.92          61              24,547         Sq.Ft.
1.09             218,623      1.09         2,600,000    09/17/97        80.77           0               9,370         Sq.Ft.
1.78             275,693      1.46         2,800,000    07/16/97        74.95          66              46,194         Sq.Ft.
1.56             276,385      1.40         3,100,000    06/20/97        65.06          45              23,500         Sq Ft.
1.37             262,026      1.28         2,575,000    06/05/96        78.02          66                  80          Units
1.78             241,235      1.42         2,800,000    08/12/97        71.38          66              59,762         Sq.Ft.
2.76             535,275      2.76         3,500,000    07/26/97        57.09          48                 120           Beds
1.34             234,711      1.25         2,750,000    04/26/95        70.87          59                  79          Units
1.48             287,066      1.42         3,100,000    02/14/97        69.99          64                  56          Units
1.74             276,999      1.74         2,950,000    09/18/97        60.95          49              27,933         Sq.Ft.
1.78             223,835      1.42         2,850,000    08/12/97        61.36          57              78,119         Sq.Ft.
1.58             241,823      1.51         2,800,000    08/22/97        62.43          55                  60          Units
1.47             215,944      1.29         2,700,000    07/18/97        62.90          56              25,323         Sq.Ft.
1.19             199,726      1.17         2,490,000    04/02/97        67.44          48              23,236         Sq Ft.
1.55             194,255      1.39         2,550,000    06/17/97        63.48          59                  92          Units
1.62             191,478      1.35         2,300,000    06/02/97        69.52          62              26,208         Sq Ft.
1.43             171,028      1.34         2,100,000    08/27/97        73.38          65                  46          Units
1.53             176,127      1.41         1,900,000    08/11/97        78.57          72                  80          Units
3.11             458,112      2.79         5,800,000    07/15/97        25.70          12              83,508         Sq.Ft.
1.48             159,835      1.31         1,950,000    06/30/97        71.23          63              42,583         Sq.Ft.
1.43             163,639      1.34         1,910,000    08/27/97        72.04          64                  55          Units
1.55             198,401      1.52         2,000,000    05/20/97        68.68          56                 424          Units
1.43             159,321      1.34         1,900,000    08/27/97        72.05          64                  45          Units
1.59             160,752      1.30         1,850,000    07/14/97        72.84          68              21,986         Sq.Ft.
1.74             180,615      1.57         1,830,000    07/22/97        70.94          62              16,806         Sq.Ft.
1.48             169,246      1.40         1,800,000    07/01/97        72.00          58                  48          Units
1.65             154,376      1.51         1,765,000    08/11/97        69.18          64                  72          Units
1.78             153,514      1.39         1,550,000    11/20/96        73.72          69              61,182         Sq.Ft.
1.67             144,204      1.47         1,470,000    08/24/97        77.44          68                  96          Units
1.61             129,343      1.45         1,630,000    07/02/97        63.57          59                  60          Units
1.36             122,929      1.35         1,355,000    08/14/97        73.75          67               6,500         Sq Ft.
1.75             111,572      1.57         1,175,000    04/15/97        63.60          53                  52          Units
1.54              84,633      1.42           970,000    07/02/97        73.24          67                  36          Units
1.82             101,096      1.66         1,130,000    06/25/97        62.79          58                  41          Units
2.03             121,521      1.88         1,350,000    05/30/97        51.70          45                  36          Units
1.37              66,033      1.29           850,000    08/20/94        59.39           0                  30          Units
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
   Loan per                                         Total               Total
 Sq Ft, Unit,        Occupancy        Occupancy    Annual          Required Capital
Bed, Pad or Roo      Percentage      As of Date   Reserves       Reserves per Unit/Sq             Tenant Name
- ---------------------------------------------------------------------------------------------------------------------------
<S>                      <C>          <C>               <C>               <C>           <C>
   $30,535.77                                           $0                $0.00    
    91,294.34            77           05/31/97                             0.00    
    41,041.65            89           05/31/97                             0.00    
    32,281.58            87           05/31/97                             0.00    
    47,061.79            88           05/31/97                             0.00    
    31,880.56            81           05/31/97                             0.00    
    72,910.07            86           05/31/97                             0.00    
    71,607.12            94           05/31/97                             0.00    
    57,030.79            95           05/31/97                             0.00    
    25,504.45            93           05/31/97                             0.00    
    43,132.53            91           05/31/97                             0.00    
    39,915.50            95           05/31/97                             0.00    
    15,735.92            92           05/31/97                             0.00    
    37,923.28            95           05/31/97                             0.00    
    36,546.01            87           05/31/97                             0.00    
    21,076.60            90           05/31/97                             0.00    
    17,970.13            88           05/31/97                             0.00    
    15,153.11            67           05/31/97                             0.00    
     8,368.65            74           05/31/97                             0.00    
     9,619.14            78           05/31/97                             0.00    
    58,447.71            94           05/31/97                             0.00    
    14,730.29            69           05/31/97                             0.00    
     7,970.15            97           05/31/97                             0.00    
    22,796.32            91           05/31/97                             0.00    
    23,955.45            96           05/31/97                             0.00    
    15,940.28            92           05/31/97                             0.00    
    34,288.21            84           05/31/97                             0.00    
    29,755.20            98           05/31/97                             0.00    
    21,650.23            97           05/31/97                             0.00    
    27,167.79            88           05/31/97                             0.00    
    26,067.58            96           05/31/97                             0.00    
    19,735.59            97           05/31/97                             0.00    
    17,667.15            91           05/31/97                             0.00    
    25,749.69            98           05/31/97                             0.00    
    26,035.80            93           05/31/97                             0.00    
    81,307.79            85           05/31/97                             0.00    
    22,823.58            92           05/31/97                             0.00    
    47,172.87            97           05/31/97                             0.00    
     9,016.72            84           05/31/97                             0.00    
     5,796.47            78           05/31/97                             0.00    
    13,637.80            91           05/31/97                             0.00    
    13,453.15            82           05/31/97                             0.00    
    13,262.97            67           05/31/97                             0.00    
    16,067.80            91           05/31/97                             0.00    
       159.93           100           10/22/97           0                 0.00         Florida Power & Light Co.
       295.98            95           07/31/97      13,896                 0.15         Linens N Things
    47,222.33            99           05/31/97     158,765               281.00         NAP
       130.54           100           06/20/97     251,392                 1.37         AT&T
        60.53           100           08/01/97     101,701                 0.27         Tenax
    29,417.93            97           07/31/97     115,350               150.00         NAP
       128.81            98           09/24/97      49,476                 0.30         American Stores (Lucky Market's)
    40,539.40            97           10/09/97     113,982               250.00         NAP
        26.92           100           04/10/96     228,103                 0.35         The Caldor Corporation
    87,919.53            94           07/31/97     330,420             1,686.00         NAP
    75,782.65            96           09/01/97      48,160               215.00         NAP
    13,860.55            95           01/15/97     183,150               150.00         NAP
       148.34            98           09/08/97      89,527                 0.84         Mrs. Gooch's
       125.66           100           10/15/97           0                 0.00         Kmart Corporation
    15,391.54            95           08/06/97     145,200               150.00         NAP
       122.58           100           10/15/97           0                 0.00         Kmart Corporation
    40,178.57            99           10/01/97      80,640               240.00         NAP
        79.48            91           09/26/97     191,148                 1.16         Ralph's Market
    85,526.32            99           10/07/97      34,875               229.44         NAP
    52,840.20            99           09/29/97      48,000               200.00         NAP
        95.03            88           08/05/97     116,250                 0.88         Transell Tech
    38,637.04            99           10/30/97      54,000               180.00         NAP
        55.14            93           11/14/97      29,922                 0.15         Stein Mart
        54.89            87           09/01/97      23,754                 0.13         Safeway/Yardbirds
<PAGE>
    66,597.70            84           08/06/97     179,836             1,199.00         NAP
    32,534.57            97           10/25/97     102,300               341.00         NAP
        83.40           100           10/15/97           0                 0.00         Kmart Corporation
    56,250.00            95           09/30/97      36,000               225.00         NAP
    39,083.62            94           08/10/97      34,730               151.00         NAP
    20,567.38            90           10/30/97     112,941               267.00         NAP
        19.96            93           10/01/97      61,500                 0.14         Pacific Systems Furniture
        50.39            94           10/29/97      25,303                 0.15         Wal-Mart
    41,182.66            88           06/25/97      41,200               200.00         NAP
        24.71            98           06/01/97      16,166                 0.05         NAP
        66.60           100           10/15/97           0                 0.00         Kmart Corporation
       189.70            90           06/30/97           0                 0.00         Sizzler
        31.64            90           03/17/97      29,184                 0.12         Wal-Mart
        62.58           100           08/04/97       6,560                 0.05         Mormax Corporation
       141.16           100           09/01/97      95,600                 1.79         The Koll Company
        42.94           100           10/31/97       2,445                 0.02         Virginia Tech Math Emp.
    34,217.97            96           07/18/97      54,180               258.00         NAP
    25,310.51            96           08/14/97      75,996               275.00         NAP
    25,726.92            94           10/25/97      79,200               300.00         NAP
        32.92            96           01/31/97           0                 0.00         Menards
    46,958.75            99           05/31/97      40,183               281.00         NAP
        25.21           100           11/14/96      26,280                 0.10         Guarantee Storage (Borrower Af
        72.51           100           09/18/97           0                 0.00         Kmart Corporation
       120.27           100           10/10/97           0                 0.00         Monterey Resources, Inc.
        80.69            92           03/01/97      11,580                 0.15         Powerhouse Gym
    28,387.08                                       54,750               250.00         NAP
         0.00            98           08/01/97                             0.00         NAP
         0.00            99           07/04/97                             0.00         NAP
        84.56           100           07/09/97      11,943                 0.16         Reliance
       141.53            93           04/01/97      30,272                 0.70         Murrieta Univ Preschool
    46,176.21            98           10/01/97      24,816               188.00         NAP
       103.62            97           10/15/97       9,420                 0.16         Giant Food Stores
        53.80           100           09/01/97           0                 0.00         TRW (Base Rent)
    25,421.89            86           06/30/97      54,000               241.00         NAP
        91.90            97           10/28/97       5,979                 0.10         Sears, Roebuck & Co.
    24,637.19            95           08/12/97           0                 0.00         NAP
    54,275.97           100           06/01/97      22,000               220.00         NAP
       133.26           100           10/20/97      15,420                 0.40         CompUSA Computer Store #501
    49,478.73            98           08/26/97      21,115               205.00         NAP
        55.16           100           10/15/97           0                 0.00         Kmart Corporation
    32,258.06            81           06/30/97     204,340             1,318.00         NAP
        54.67           100           10/15/97           0                 0.00         Kmart Corporation
    24,381.19            99           08/05/97      54,742               271.00         NAP
    27,325.58            95           10/07/97      36,464               212.00         NAP
        44.87           100           09/03/97      10,423                 0.10         BJ's Wholesale
    34,379.13            63           06/30/97     155,007             1,157.00         NAP
    54,698.80            94           10/23/97      21,996               265.00         NAP
        21.64           100           10/15/97      31,256                 0.15         Herberger's
    48,319.81            95           08/29/97      13,950               150.00         NAP
    24,230.26            98           09/25/97      37,200               215.00         NAP
    16,440.64            96           05/31/97      62,500               250.00         NAP
        25.90            94           08/01/97      34,740                 0.22         M & M Distributing
    22,741.45            88           03/31/97      45,000               250.00         NAP
    19,471.15            94           11/10/97      52,000               250.00         NAP
    18,512.26            96           07/17/97      53,500               250.00         NAP
    32,407.17            65           05/31/97      80,000               667.00         NAP
    23,685.53            95           06/30/97      41,000               250.00         Washoe Progressive Care Center
    17,677.47            94           07/15/97      51,750               250.00         NAP
    28,359.38            98           08/05/97      32,256               252.00         NAP
    21,428.57            65           09/01/97     164,295               978.00         NAP
       102.72            95           10/28/97       3,477                 0.10         Sears Roebuck & Co
    36,571.42            95           09/30/97      21,600               225.00         NAP
        53.05            90           09/15/97      69,360                 1.05         Life Skills Foundation
    24,013.24            96           10/23/97      27,735               215.00         NAP
        83.92           100           06/16/97       6,218                 0.17         Cellular One
        16.14            97           09/11/97      38,412                 0.21         NAP
         0.00            96           09/11/97      15,996                 0.20         NAP
         0.00            99           07/17/97      22,416                 0.21         NAP
        76.20            96           06/15/97       5,886                 0.15         ISS Building Maintenance Inc
    28,225.47            99           06/15/97      27,132               256.00         NAP
        26.63           100           09/01/97           0                 0.00         TRW (Additional Rent)
       100.08            97           07/29/97      57,948                 1.96         Manhattan Chinese Culture
        44.69           100           09/11/97      43,088                 0.67         Piggly Wiggly-Christain Supply
    15,719.49            84           08/01/97       9,050                50.00         NAP
<PAGE>
       100.99           100           08/04/97       2,820                 0.10         King's Garden
       155.45           100           06/23/97      31,798                 1.77         Coast Federal Savings
       120.98           100           07/01/97      36,206                 1.60         B.K.V., INC.
         9.18           100           08/01/97      19,492                 0.07         Joseph Cory Delivery Serv Fl
    43,299.93            93           06/18/97      14,748               250.00         Phil Kramer Photography
        67.25            89           06/23/97      43,757                 1.18         The Wherehouse
    24,949.24            99           07/07/97      22,000               220.00         NAP
        80.78           100           10/01/97      31,178                 1.03         First Coliseum
    18,356.77            98           10/09/97      36,300               275.00         NAP
    22,002.41            96           09/30/97      28,231               259.00         NAP
    29,978.13            98           10/15/97      18,636               233.00         NAP
       121.86            97           04/01/97       3,759                 0.20         Law Offices
    10,709.90            93           09/22/97      44,940               215.00         NAP
        89.57            95           09/22/97       2,460                 0.10         Open Imaging of Utah
       224.12           100           09/21/97       1,406                 0.15         CVS Drugstores
        45.43            86           10/15/97       4,620                 0.10         Hewitt Coleman & Associates
        85.82           100           06/12/97       3,525                 0.15         Barby's Hallmark
    25,113.64            90           07/17/97      18,000               225.00         NAP
        33.44           100           10/03/97      52,008                 0.87         CAE Electronic, Inc.
    16,650.60            91           06/30/97      28,250               235.00         NAP
    24,669.65            80           07/31/96      16,000               203.00         NAP
    38,746.64            96           10/27/97      12,600               225.00         NAP
        64.37           100           10/31/97           0                 0.00         Evans Group, Inc.
        22.39            98           10/03/97      63,444                 0.81         American Ecology Corp.
    29,135.37            80           06/30/97      12,000               200.00         NAP
        67.07            86           07/20/97       6,307                 0.25         Pilgrim Cleaners
        72.27           100           09/18/97       2,324                 0.10         Circuit City Stores, Inc.
    17,596.27            94           09/05/97      20,930               228.00         NAP
        61.01           100           10/08/97      12,842                 0.49         Methodist Primary Care Assoc.
    33,497.98            96           10/31/97      11,960               260.00         NAP
    18,661.14            95           08/31/97      16,000               200.00         NAP
        17.85           100           04/29/97           0                 0.00         Kelsey Hayes
        32.62           100           07/30/97      40,516                 0.95         Pamida, Inc.
    25,018.62           100           10/24/97      11,000               200.00         NAP
     3,239.67            80           06/19/97       4,140                10.00         NAP
    30,422.87            99           11/01/97       9,000               200.00         NAP
        61.29           100           03/20/97      33,492                 1.52         SmithKline Beecham Corp.
        77.25           100           09/15/97      18,180                 1.08         DT Enterprises (Video)
    26,998.44            98           05/31/97      10,704               223.00         NAP
    16,959.63            99           08/31/97      14,400               200.00         NAP
        18.68            93           10/01/97      44,275                 0.72         Center for Orthopedic Medicine
    11,858.18            96           09/24/97      19,200               200.00         NAP
    17,271.13            95           09/03/97      14,500               242.00         NAP
       153.75           100           10/17/97         975                 0.15         Blockbuster Video, Inc
    14,371.19           100           05/31/97      13,000               250.00         NAP
    19,735.34           100           08/31/97       7,200               200.00         NAP
    17,304.85            98           09/03/97      10,250               250.00         NAP
    19,387.64           100           07/24/97       9,900               275.00         NAP
    16,826.93            90           04/01/97       4,500               150.00         NAP
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
     Tenant     Sq Ft as
  Area Leased     % of      Lease         Credit          Year              Year       
   (Sq. Ft.)      NSF     Exp. Date       Lease           Built          Renovated
- --------------------------------------------------------------------------------------
<S>              <C>       <C>              <C>         <C>                 <C> 
                                            No           VARIOUS          VARIOUS
                                            No            1965              1993
                                            No            1975              1985
                                            No            1975              1976
                                            No            1971           1994-1996
                                            No            1963           1996-1997
                                            No            1963           1996-1997
                                            No            1981             1996-7
                                            No            1985            1996-97
                                            No            1980             1996-7
                                            No            1983            1996-97
                                            No            1980         1984, 1996-97
                                            No            1979             1996-7
                                            No            1978              1997
                                            No            1977          1978, 1986-7
                                            No            1971              1997
                                            No            1964         1988, 1995-97
                                            No            1980              1985
                                            No            1965         1968, 1995-97
                                            No            1967          1981 & 1985
                                            No            1969              1995
                                            No            1963              1996
                                            No            1963              1976
                                            No            1969           1973, 1984
                                            No         1963/64/74        1985/1990
                                            No            1962           1992/1997
                                            No            1963         1964, 1969, 1972
                                            No            1978              1993
                                            No          1966, 74         1994, 1996
                                            No            1961           1996-1997
                                            No        1965 AND 1979         UAV
                                            No          1960, 96            1997
                                            No          1968, 79            NAP
                                            No          1968, 96        1986 / 1996
                                            No            1962              1996
                                            No         1965 & 1978     1993 & 1996-7
                                            No        1949, 72, 97       1996-1997
                                            No            1981              UAV
                                            No            1964              1994
                                            No            1961           1980-1987
                                            No            1978              1979
                                            No            1952              1996
                                            No            1965           1986/1997
                                            No            1964              1997
    103,955      41.98     12/31/02         No          1985-1990           1996
     44,790      48.34     01/31/18         No            1997              NAP
                                            No            1949              NAP
     99,414      54.15     01/31/03         No            1989              NAP
     86,602      22.79     02/28/03         No          1963-1996        1971-1992
                                            No          1972/1986           NAP
     62,247      38.18     12/15/16         No            1996              NAP
                                            No            1968           1996-1997
     53,445       8.23     04/10/21         No            1970              1996
                                            No            1967           1993-1996
                                            No          1996-1997           NAP
                                            No          1942/1946           1987
     21,565      20.21     07/31/06         No        1950 and 1991         1991
    107,602      86.07     10/31/22        Yes            1994              NAP
                                            No            1936              1986
    113,442     100.00     10/31/22        Yes            1995              NAP
                                            No            1985              NAP
     35,576      21.62     09/30/04         No            1983              NAP
                                            No            1927           1988-1989
                                            No            1990              NAP
     47,010      35.46     06/30/07         No         1990 & 1997          NAP
                                            No          1988-1990           NAP
     36,500      18.30     05/31/11         No         1979/1995/6          1997
     47,541      26.02     07/31/01         No          1962-1981           NAP
<PAGE>
                                            No            1995              NAP
                                            No            1973              1997
    111,942     100.00     10/31/22        Yes            1996              NAP
                                            No            1986              NAP
                                            No            1990              UAV
                                            No            1969              1995
     41,750       9.64     03/31/99         No            1988               NAP
     93,488      55.42     01/01/13         No            1993              NAP
                                            No            1965              1997
                                            No            1989              NAP
    118,442     100.00     10/31/22        Yes            1996              NAP
      7,070      17.33     11/30/05         No            1990              NAP
     81,922      33.69     04/01/09         No            1989              NAP
    111,838      91.01     02/28/08         No            1988              NAP
     53,445     100.00     12/31/07         No            1975              NAP
     69,056      41.19     08/01/07         No        1970 to 1974          1997
                                            No            1985              NAP
                                            No            1971              1996
                                            No            1972               U
    153,442      75.05     01/31/08         No          1992-1993           NAP
                                            No            1949              NAP
    124,000      48.19     01/01/06         No          1905/1971           NAP
     86,479     100.00     10/31/22        Yes            1991              NAP
     51,928     100.00     12/31/06         No            1991              NAP
     12,500      16.19     12/31/06         No          1987/1988           NAP
                                            No           Various            NAP
                                            No            1973              NAP
                                            No          1965-1969           NAP
     60,773      82.94     12/31/99         No            1987              NAP
      5,200      12.06     06/30/98         No            1990              NAP
                                            No            1996              NAP
     40,250      68.42     09/30/07         No            1987              NAP
    112,000     100.00     08/31/07         No            1977           1997-1998
                                            No            1967              1988
     30,325      49.58     08/23/07         No            1958              1997
                                            No          1980-1983        1995-1996
                                            No           1980's           Ongoing
     26,103      68.25     10/31/11         No            1996              NAP
                                            No            1986              NAP
     90,852     100.00     10/31/22        Yes            1995              NAP
                                            No            1965              1997
     91,266     100.00     10/31/22        Yes            1992              NAP
                                            No            1947           1992-1997
                                            No            1968              NAP
    104,232     100.00     11/30/06         No            1986              NAP
                                            No            1983              1996
                                            No            1974              1997
     70,314      33.81     01/31/09         No            1968              1978
                                            No            1997              NAP
                                            No            1964           1986-1996
                                            No            1965              1996
     14,568       9.23     07/31/98         No          1987-1988           NAP
                                            No            1964              1996
                                            No           1981/82            NAP
                                            No          1972/1975        1993-1994
                                            No            1982           1994-1996
     52,372     100.00     03/31/08         No            1977              1987
                                            No          1964-1967        1986-1994
                                            No            1971              NAP
                                            No            1968           1995-1997
     23,175      66.64     09/12/07         No            1959              1997
                                            No          1990-1991           NAP
     19,783      30.01     10/31/03         No            1971              1996
                                            No            1972            1996/97
      5,917      16.18     11/30/97         No            1990              NAP
                                            No           Various          Various
                                            No            1906              1986
                                            No            1914              1962
     15,803      40.23     09/01/98         No         1984 & 1986          NAP
                                            No           1971-72            1996
    112,000     100.00     08/31/07         No            1977           1997-1998
      8,000      27.12     12/14/09         No            1901           1993-1994      
     28,966      44.72     09/30/07         No          1987/1993           NAP
<PAGE>
                                            No         1962 & 1977          NAP
      8,560      30.39     09/30/05         No            1990              NAP
     18,000     100.00     06/30/08         No            1984              NAP
     20,722      91.35     01/31/02         No          1900-1913           1996
    180,000      61.43     07/31/02         No            1974              1997
      2,800       5.91     06/30/00         No          1854-1860           1983
      5,950      16.02     01/31/99         No          1985-1987           NAP
                                            No         Circa 1970        1995-1997
      6,478      21.48     10/30/01         No            1985           1995-1997
                                            No            1979              1997
                                            No            1968              1997
                                            No            1974              1995
      3,222      17.14     01/31/99         No            1990              NAP
                                            No          1967-1977        1995-1996
      6,298      25.66     09/10/07         No            1997              NAP
      9,370     100.00     01/31/18         No            1997              NAP
      2,750       5.95     12/31/98         No            1985              NAP
      2,800      11.91     05/31/97         No            1984              NAP
                                            No            1963              NAP
      4,939       8.21     08/14/99         No            1975              NAP
                                            No            1978              1993
                                            No            1973              NAP
                                            No            1985              1993
      9,001      32.22     11/26/01         No            1905           1995-1997
      9,683      12.40     02/28/99         No            1977              NAP
                                            No            1988              NAP
      3,088      12.19     08/31/02         No            1972              NAP
     23,236     100.00     05/01/12         No            1994              NAP
                                            No            1988              NAP
      5,191      19.81     07/31/99         No            1988              NAP
                                            No            1991              NAP
                                            No            1986              NAP
     38,039      45.55     02/28/02         No          1989-1990           NAP
     42,583     100.00     10/31/20         No            1995              NAP
                                            No            1992              NAP
                                            No            1982           1995-1996
                                            No            1995              NAP
     21,986     100.00     02/28/98         No            1971              1993
      2,520      14.99     11/01/01         No            1996              NAP
                                            No            1943              NAP
                                            No            1982              NAP
      4,832       7.58     12/14/97         No            1971              1994
                                            No            1973              1997
                                            No            1981              NAP
      6,500     100.00     05/31/07         No            1997              NAP
                                            No            1966              NAP
                                            No            1982              NAP
                                            No            1982              NAP
                                            No            1983         1992 (Exterior)  
                                            No            1970              NAP
</TABLE> 

<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 described in this Prospectus, or any 
combination thereof (with respect to any series, collectively, "Credit 
Support"), and interest rate exchange agreements, interest rate cap or floor 
agreements or currency exchange agreements described in this Prospectus, 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 November 17, 1997 
<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. The Commission also 
maintains a World Wide Web site which provides on-line access to reports, 
proxy and information statements and other information regarding registrants 
that file electronically with the Commission at the address 
"http://www.sec.gov." 

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

   The 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 

                                       3
<PAGE>
in the related Prospectus Supplement, such reports 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...................     19 
 Balloon Payments; Borrower Default......................................................     21 
 Credit Support Limitations..............................................................     21 
 Leases and Rents........................................................................     22 
 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.................................................................     24 
 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....................................................................     29 
YIELD AND MATURITY CONSIDERATIONS........................................................     30 
 General.................................................................................     30 
 Pass-Through Rate.......................................................................     30 
 Payment Delays..........................................................................     30 
 Certain Shortfalls in Collections of Interest...........................................     30 
 Yield and Prepayment Considerations.....................................................     31 
 Weighted Average Life and Maturity......................................................     32 
 Controlled Amortization Classes and Companion Classes...................................     33 
 Other Factors Affecting Yield, Weighted Average Life and Maturity.......................     34 
  Balloon Payments; Extensions of Maturity...............................................     34 
  Negative Amortization..................................................................     34 
  Foreclosures and Payment Plans.........................................................     35 
  Losses and Shortfalls on the Mortgage Assets...........................................     35 
  Additional Certificate Amortization....................................................     35 
  Optional Early Termination.............................................................     35 
THE DEPOSITOR............................................................................     36 
USE OF PROCEEDS..........................................................................     36 

                                       5
<PAGE>
                                                                                            PAGE 
                                                                                          -------- 
DESCRIPTION OF THE CERTIFICATES..........................................................    37 
 General.................................................................................    37 
 Distributions...........................................................................    37 
 Distributions of Interest on the Certificates...........................................    38 
 Distributions of Principal on the Certificates..........................................    39 
 Distributions on the Certificates in Respect of Prepayment Premiums or in Respect of 
  Equity Participations..................................................................    39 
 Allocation of Losses and Shortfalls.....................................................    39 
 Advances in Respect of Delinquencies....................................................    40 
 Reports to Certificateholders...........................................................    40 
 Voting Rights...........................................................................    42 
 Termination.............................................................................    42 
 Book-Entry Registration and Definitive Certificates.....................................    43 
DESCRIPTION OF THE POOLING AGREEMENTS....................................................    44 
 General.................................................................................    44 
 Assignment of Mortgage Loans; Repurchases...............................................    45 
 Representations and Warranties; Repurchases.............................................    46 
 Collection and Other Servicing Procedures...............................................    46 
 Sub-Servicers...........................................................................    47 
 Special Servicers.......................................................................    47 
 Certificate Account.....................................................................    47 
  General................................................................................    47 
  Deposits...............................................................................    48 
  Withdrawals............................................................................    49 
 Modifications, Waivers and Amendments of Mortgage Loans.................................    50 
 Realization Upon Defaulted Mortgage Loans...............................................    51 
 Hazard Insurance Policies...............................................................    52 
 Due-on-Sale and Due-on-Encumbrance Provisions...........................................    53 
 Servicing Compensation and Payment of Expenses..........................................    53 
 Evidence as to Compliance...............................................................    54 
 Certain Matters Regarding the Master Servicer and the Depositor.........................    54 
 Events of Default.......................................................................    55 
 Rights Upon Event of Default............................................................    56 
 Amendment...............................................................................    56 
 List of Certificateholders..............................................................    57 
 The Trustee.............................................................................    57 
 Duties of the Trustee...................................................................    57 
 Certain Matters Regarding the Trustee...................................................    57 
 Resignation and Removal of the Trustee..................................................    58 
DESCRIPTION OF CREDIT SUPPORT............................................................    59 
 General.................................................................................    59 
 Subordinate Certificates................................................................    59 
 Cross-Support Provisions................................................................    59 
 Insurance or Guarantees with Respect to Mortgage Loans..................................    59 
 Letter of Credit........................................................................    60 
 Certificate Insurance and Surety Bonds..................................................    60 
 Reserve Funds...........................................................................    60 
 Credit Support with respect to MBS......................................................    61 
CERTAIN LEGAL ASPECTS OF MORTGAGE LOANS..................................................    61 
 General.................................................................................    61 

                                       6
<PAGE>
                                                                                            PAGE 
                                                                                          -------- 
 Types of Mortgage Instruments...........................................................    61 
 Leases and Rents........................................................................    61 
 Personalty..............................................................................    62 
 Foreclosure.............................................................................    62 
  General................................................................................    62 
  Judicial Foreclosure...................................................................    62 
  Equitable Limitations on Enforceability of Certain Provisions..........................    62 
  Non-Judicial Foreclosure/Power of Sale.................................................    63 
  Public Sale............................................................................    63 
  Rights of Redemption...................................................................    64 
  Anti-Deficiency Legislation............................................................    64 
  Leasehold Risks........................................................................    65 
  Cooperative Shares.....................................................................    65 
 Bankruptcy Laws.........................................................................    65 
 Environmental Risks.....................................................................    68 
 Due-on-Sale and Due-on-Encumbrance......................................................    69 
 Subordinate Financing...................................................................    69 
 Default Interest and Limitations on Prepayments.........................................    70 
 Applicability of Usury Laws.............................................................    70 
 Soldiers' and Sailors' Civil Relief Act of 1940.........................................    70 
 Type of Mortgaged Property..............................................................    70 
 Americans with Disability Act...........................................................    71 
 Forfeitures In Drug And RICO Proceedings................................................    71 
CERTAIN FEDERAL INCOME TAX CONSEQUENCES..................................................    72 
 Federal Income Tax Consequences for REMIC Certificates..................................    72 
  General................................................................................    72 
  Status of REMIC Certificates...........................................................    72 
  Qualification as a REMIC...............................................................    73 
 Taxation of Regular Certificates........................................................    75 
  General ...............................................................................    75 
  Original Issue Discount ...............................................................    75 
  Acquisition Premium....................................................................    77 
  Variable Rate Regular Certificates.....................................................    77 
  Deferred Interest......................................................................    79 
  Market Discount........................................................................    79 
  Premium................................................................................    80 
  Election to Treat All Interest Under the Constant Yield Method.........................    80 
  Sale or Exchange of Regular Certificates...............................................    80 
  Treatment of Losses....................................................................    81 
 Taxation of Residual Certificates.......................................................    82 
  Taxation of REMIC Income...............................................................    82 
  Basis and Losses.......................................................................    83 
  Treatment of Certain Items of REMIC Income and Expense.................................    83 
  Limitations on Offset or Exemption of REMIC Income.....................................    84 
  Tax-Related Restrictions on Transfer of Residual Certificates..........................    85 
  Sale or Exchange of a Residual Certificate.............................................    87 
  Mark to Market Regulations.............................................................    88 
 Taxes That May Be Imposed on the REMIC Pool.............................................    88 
  Prohibited Transactions................................................................    88 
  Contributions to the REMIC Pool After the Startup Day..................................    88 

                                       7
<PAGE>
                                                                                            PAGE 
                                                                                          -------- 
  Net Income from Foreclosure Property...................................................     89 
 Liquidation of the REMIC Pool...........................................................     89 
 Administrative Matters..................................................................     89 
 Limitations on Deduction of Certain Expenses............................................     89 
 Taxation of Certain Foreign Investors...................................................     90 
  Regular Certificates...................................................................     90 
  Residual Certificates..................................................................     90 
 Backup Withholding......................................................................     91 
 Reporting Requirements..................................................................     91 
Federal Income Tax Consequences For Certificates as to Which No REMIC Election 
  Is Made................................................................................     92 
 Standard Certificates...................................................................     92 
  General ...............................................................................     92 
  Tax Status.............................................................................     92 
  Premium and Discount...................................................................     93 
  Recharacterization of Servicing Fees...................................................     93 
  Sale or Exchange of Standard Certificates..............................................     94 
 Stripped Certificates...................................................................     94 
  General ...............................................................................     94 
  Status of Stripped Certificates........................................................     96 
  Taxation of Stripped Certificates......................................................     96 
 Reporting Requirements and Backup Withholding...........................................     97 
 Taxation of Certain Foreign Investors...................................................     98 
STATE AND OTHER TAX CONSIDERATIONS.......................................................     98 
ERISA CONSIDERATIONS.....................................................................     98 
 General.................................................................................     98 
 Plan Asset Regulations..................................................................     99 
 Administrative Exemptions...............................................................     99 
 Unrelated Business Taxable Income; Residual Certificates................................     99 
LEGAL INVESTMENT.........................................................................    100 
METHOD OF DISTRIBUTION...................................................................    102 
LEGAL MATTERS............................................................................    103 
FINANCIAL INFORMATION....................................................................    103 
RATING...................................................................................    103 
INDEX OF PRINCIPAL DEFINITIONS...........................................................    104 
</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 The Chase 
                                 Manhattan Bank, a New York banking 
                                 corporation. On July 14, 1996, The Chase 
                                 Manhattan Bank (National Association) was 
                                 merged with and into Chemical Bank and 
                                 Chemical Bank then changed 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, hospitals or other 
                                 health-care related facilities, mobile home 
                                 parks, warehouse facilities, mini-warehouse 
                                 facilities, self-storage facilities, 
                                 industrial plants, parking lots, mixed 

                                       9
<PAGE>
                                 use or various other types of
                                 income-producing properties described in this
                                 Prospectus 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"), 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

                                      10
<PAGE>
                                 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 described in this Prospectus, 
                                 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 interest rate exchange 
                                 agreements, interest rate cap or floor 
                                 agreements, or currency exchange agreements, 
                                 which agreements are 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 

                                      11
<PAGE>
                                 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 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

                                      12
<PAGE>
                                 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".

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

                                      13
<PAGE>
                                 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 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 

                                      14
<PAGE>
                                 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 "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. 

                                      15
<PAGE>
LEGAL INVESTMENT ..............  The Offered Certificates will constitute 
                                 "mortgage related securities" for purposes 
                                 of the Secondary Mortgage Market Enhancement 
                                 Act of 1984, as amended ("SMMEA"), 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. 
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 

                                      17
<PAGE>
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). 

   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 

                                      18
<PAGE>
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". 

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 

                                      19
<PAGE>
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. 

   Other multifamily properties, hotels, retail properties, office buildings, 
mobile home parks, nursing homes and self-storage facilities located in the 
areas of the Mortgaged Properties compete with the Mortgaged Properties to 
attract residents and customers. The leasing of real estate is highly 
competitive. The principal means of competition are price, location and the 
nature and condition of the facility to be leased. A borrower under a 
Mortgage Loan competes with all lessors and developers of comparable types of 
real estate in the area in which the Mortgaged Property is located. Such 
lessors or developers could have lower rentals, lower operating costs, more 
favorable locations or better facilities. While a borrower under a Mortgage 
Loan may renovate, refurbish or expand the Mortgaged Property to maintain it 
and remain competitive, such renovation, refurbishment or expansion may 
itself entail significant risk. Increased competition could adversely affect 
income from and market value of the Mortgaged Properties. In addition, the 
business conducted at each Mortgaged Property may face competition from other 
industries and industry segments. 

   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". 

                                      20
<PAGE>
   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 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 

                                      21
<PAGE>
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 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 

                                      22
<PAGE>
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 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". 

                                      23
<PAGE>
BOOK-ENTRY REGISTRATION 

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

                                      24
<PAGE>
home parks, warehouse facilities, mini-warehouse facilities, self-storage 
facilities, distribution centers, transportation centers, industrial plants, 
parking facilities, entertainment and/or recreation facilities, mixed use 
properties and/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. Each Mortgage will create a 
first priority or junior 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 
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 
healthcare-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 

                                      25
<PAGE>
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 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 

                                      26
<PAGE>
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 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. 

                                      27
<PAGE>
   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 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 letters of credit, overcollateralization, 
insurance policies, guarantees, surety bonds or reserve funds, 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". 

                                      28
<PAGE>
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 
interest rate exchange agreements, interest rate cap or floor agreements, or 
currency exchange agreements, which agreements are designed to reduce the 
effects of interest rate or currency exchange rate fluctuations on the 
Mortgage Assets on one or more classes of Certificates. The principal terms 
of any such guaranteed investment contract or other agreement (any such 
agreement, a "Cash Flow Agreement"), and the identity of the Cash Flow 
Agreement obligor, will be described in the Prospectus Supplement for a 
series of Certificates. 


















                                      29
<PAGE>
                      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 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 

                                      30
<PAGE>
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 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 

                                      31
<PAGE>
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 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 

                                      32
<PAGE>
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 
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 

                                      33
<PAGE>
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 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 

                                      34
<PAGE>
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 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 

                                      35
<PAGE>
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 (now known as The Chase Manhattan Bank). On July 14, 1996, The 
Chase Manhattan Bank (National Association) merged with and into Chemical 
Bank, a New York bank, and Chemical Bank then changed 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. 

















                                      36
<PAGE>
                       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 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 

                                      37
<PAGE>
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. 

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 

                                      38
<PAGE>
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 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) 

                                      39
<PAGE>
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 
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, 

                                      40
<PAGE>
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; 

     (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. 

                                      41
<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. 

                                      42
<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. 

   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 

                                      43
<PAGE>
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 Certificates and the description of such 
provisions in the related Prospectus Supplement. As used herein with respect 
to any 

                                      44
<PAGE>
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 document has been submitted for 

                                      45
<PAGE>
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 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 

                                      46
<PAGE>
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 
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 

                                      47
<PAGE>
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 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"; 

                                      48
<PAGE>
     (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; 

     (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; 

                                      49
<PAGE>
     (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 REMIC 
    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. 

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) 

                                      50
<PAGE>
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. 

   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 

                                      51
<PAGE>
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 prior to the close of 
the third calendar year following the year of acquisition, unless (i) the 
Internal Revenue Service grants an extension of time to sell such property or 
(ii) the Trustee receives an opinion of independent counsel to the effect 
that the holding of the property by the Trust Fund beyond such period 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, generally must 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 
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 and Condemnation 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. 

                                      52
<PAGE>
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 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 

                                      53
<PAGE>
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. 

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 

                                      54
<PAGE>
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. 

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, 

                                      55
<PAGE>
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. 

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 

                                      56
<PAGE>
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 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 

                                      57
<PAGE>
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. 

                                      58
<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 letters of credit, 
overcollateralization, the subordination of one or more classes of 
Certificates, insurance policies, surety bonds, guarantees or reserve funds, 
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 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 

                                      59
<PAGE>
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 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. 

                                      60
<PAGE>
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 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 

                                      61
<PAGE>
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 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. 

                                      62
<PAGE>
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 lenders 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 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 

                                      63
<PAGE>
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 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 

                                      64
<PAGE>
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 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 

                                      65
<PAGE>
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 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 

                                      66
<PAGE>
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 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. 

   Pursuant to the federal doctrine of "substantive consolidation" or to the 
(predominantly state law) doctrine of "piercing the corporate veil", a 
bankruptcy court, in the exercise of its equitable powers, also has the 
authority to order that the assets and liabilities of a related entity be 
consolidated with those of an entity before it. Thus, property ostensibly the 
property of one entity may be determined to be the property of a different 
entity in bankruptcy, the automatic stay applicable to the second entity 
extended to the first and the rights of creditors of the first entity 
impaired in the fashion set forth above in the discussion of ordinary 
bankruptcy principles. Depending on facts and circumstances not wholly in 
existence at the time a loan is originated or transferred to the Trust Fund, 
the application of any of these doctrines to one or more of the mortgagors in 
the context of the bankruptcy of one or more of their affiliates could result 
in material impairment of the rights of the Certificateholders. 

   For each mortgagor that is described as a "special purpose entity", 
"single purpose entity" or "bankruptcy-remote entity" in the Prospectus 
Supplement, the activities that may be conducted by such mortgagor and its 
ability to incur debt are restricted by the applicable Mortgage or the 
organizational 

                                      67
<PAGE>
documents of such mortgagor in such manner as is intended to make the 
likelihood of a bankruptcy proceeding being commenced by or against such 
mortgagor remote, and such mortgagor has been organized and is designed to 
operate in a manner such that its separate existence should be respected 
notwithstanding a bankruptcy proceeding in respect of one or more affiliated 
entities of such mortgagor. However, the Depositor makes no representation as 
to the likelihood of the institution of a bankruptcy proceeding by or in 
respect of any mortgagor or the likelihood that the separate existence of any 
mortgagor would be respected if there were to be a bankruptcy proceeding in 
respect of any affiliated entity of a mortgagor. 

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. 

                                      68
<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. 

                                      69
<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. 

TYPE OF MORTGAGED PROPERTY 

   The lender may be subject to additional risk depending upon the type and 
use of the Mortgaged Property in question. For instance, Mortgaged Properties 
which are hospitals, nursing homes or convalescent homes may present special 
risks to lenders in large part due to significant governmental 

                                      70
<PAGE>
regulation of the operation, maintenance, control and financing of health 
care institutions. Mortgages on Mortgaged Properties which are owned by the 
borrower under a condominium form of ownership are subject to the 
declaration, by-laws and other rules and regulations of the condominium 
association. Mortgaged Properties which are hotels or motels may present 
additional risk to the lender in that: (i) hotels and motels are typically 
operated pursuant to franchise, management and operating agreements which may 
be terminable by the operator; and (ii) the transferability of the hotel's 
operating, liquor and other licenses to the entity acquiring the hotel either 
through purchase or foreclosure is subject to the vagaries of local law 
requirements. In addition, Mortgaged Properties which are multifamily 
properties or cooperatively owned multifamily properties may be subject to 
rent control laws, which could impact the future cash flows of such 
properties. 

AMERICANS WITH DISABILITIES ACT 

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

FORFEITURES IN DRUG AND RICO PROCEEDINGS 

   Federal law provides that property owned by persons convicted of 
drug-related crimes or of criminal violations of the Racketeer Influenced and 
Corrupt Organizations ("RICO") statute can be seized by the government if the 
property was used in, or purchased with the proceeds of, such crimes. Under 
procedures contained in the Comprehensive Crime Control Act of 1984 (the 
"Crime Control Act"), the government may seize the property even before 
conviction. The government must publish notice of the forfeiture proceeding 
and may give notice to all parties "known to have an alleged interest in the 
property", including the holders of mortgage loans. 

   A lender may avoid forfeiture of its interest in the property if it 
established that: (i) its mortgage was executed and recorded before 
commission of the crime upon which the forfeiture is based, or (ii) the 
lender was, at the time of execution of the mortgage, "reasonably without 
cause to believe" that the property was used in, or purchased with the 
proceeds of, illegal drug or RICO activities. 

                                      71
<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"). 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 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 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 

                                      72
<PAGE>
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 Section 
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 "loans . . . secured by an interest in 
real property which is . . . residential real property" for purposes of Code 
Section 7701(a)(19)(C)(v) 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). The Small Business Job Protection Act of 1996 (the 
"SBJPA of 1996") repealed the reserve method for bad debts of domestic 
building and loan associations and mutual savings banks, and thus has 
eliminated the asset category of "qualifying real property loans" in former 
Code Section 593(d) for taxable years beginning after December 31, 1995. The 
requirement in the SBJPA of 1996 that such institutions must "recapture" a 
portion of their existing bad debt reserves is suspended if a certain portion 
of their assets are maintained in "residential loans" under Code Section 
7701(a)(19)(C)(v), but only if such loans were made to acquire, construct or 
improve the related real property and not for the purpose of refinancing. 
However, no effort will be made to identify the portion of the Mortgage Loans 
of any Series meeting this requirement, and no representation is made in this 
regard. 

 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. The 
Pooling Agreement for each Series will contain a provision designed to meet 
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 

                                      73
<PAGE>
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" 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 not held 
beyond the close of the third calendar year following the acquisition of the 
property by the REMIC Pool, with an extension that may be 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 

                                      74
<PAGE>
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 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, as amended on June 14, 
1996 (the "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 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. 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 

                                      75
<PAGE>
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 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. Because there 
is no penalty or default remedy in the case of nonpayment of interest with 
respect to a Regular Certificate, it is possible that no interest on any 
Class of Regular Certificates will be treated as qualified stated interest. 
However, except as provided in the following three sentences or in the 
applicable Prospectus Supplement, because the underlying Mortgage Loans 
provide for remedies in the event of default, the Depositor intends to treat 
interest with respect to the Regular Certificates as qualified stated 
interest. 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 original issue discount 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 

                                      76
<PAGE>
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 
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 

                                      77
<PAGE>
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 fixed multiple that is greater than 0.65, but 
not 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 (other than a qualified floating 
rate) is a 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, for example, a Class that bears 
different rates at different times during the period it is outstanding such 
that it is considered significantly "front-loaded" or "back-loaded" within 
the meaning of the OID Regulations. It is possible that such a Class may be 
considered to bear "contingent interest" within the meaning of the OID 
Regulations. The OID Regulations, as they relate to the treatment of 
contingent interest, are by their terms not applicable to Regular 
Certificates. However, if final regulations dealing with contingent interest 
with respect to Regular Certificates apply the same principles as the OID 
Regulations, such regulations may lead to different timing of income 
inclusion than 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. 

   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, 
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, unless required otherwise by 
applicable final 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, except to the extent 
that initial "teaser" rates cause sufficiently "back-loaded" interest to 
create more than de minimis original issue discount. The yield on such 
Regular Certificates for purposes of accruing original issue discount will be 
a hypothetical fixed rate based on the fixed rates, in the case of fixed rate 
Mortgage Loans, and initial "teaser rates" followed by fully indexed rates, 
in the case of adjustable rate Mortgage Loans. In the case of adjustable rate 
Mortgage Loans, the 

                                      78
<PAGE>
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. 

 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 

                                      79
<PAGE>
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. 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 

                                      80
<PAGE>
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 generally are subject to a lower maximum tax rate (28%) than 
ordinary income of such taxpayers (39.6%) for property held for more than one 
year but not more than 18 months, and a still lower maximum rate (20%) for 
property held for more than 18 months. The maximum tax rate for corporations 
is the same with respect to both ordinary income and capital gains. 

 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. 

                                      81
<PAGE>
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 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 

                                      82
<PAGE>
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. 

   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 

                                      83
<PAGE>
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 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 

   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 

                                      84
<PAGE>
such Residual Certificateholder's return. However, net operating loss 
carryovers are determined without regard to excess inclusion income. 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. The SBJPA of 1996 has eliminated the special rule 
permitting Section 593 institutions ("thrift institutions") to use net 
operating losses and other allowable deductions to offset their excess 
inclusion income from Residual Certificates that have "significant value" 
within the meaning of the REMIC Regulations, effective for taxable years 
beginning after December 31, 1995, except with respect to Residual 
Certificates continuously held by thrift institutions since November 1, 1995. 

   In addition, the SBJPA of 1996 provides three rules for determining the 
effect of excess inclusions on the alternative minimum taxable income of a 
Residual Certificateholder. First, alternative minimum taxable income for a 
Residual Certificateholder is determined without regard to the special rule, 
discussed above, that taxable income cannot be less than excess inclusions. 
Second, a Residual Certificateholder's alternative minimum taxable income for 
a taxable year cannot be less than the excess inclusions for the year. Third, 
the amount of any alternative minimum tax net operating loss deduction must 
be computed without regard to any excess inclusions. These rules are 
effective for taxable years beginning after December 31, 1996, unless a 
Residual Certificateholder elects to have such rules apply only to taxable 
years beginning after August 20, 1996. 

 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 

                                      85
<PAGE>
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 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 

                                      86
<PAGE>
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.

   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 (except to the extent provided in applicable Treasury 
regulations) or other entity created or organized in or under the laws of the 
United States or any political subdivision thereof, an estate that is subject 
to United States federal income tax regardless of the source of its income or 
a trust if (A) for taxable years beginning after December 31, 1996 (or for 
taxable years ending after August 20, 1996, if the trustee has made an 
applicable election), a court within the United States is able to exercise 
primary supervision over the administration of such trust, and one or more 
United States fiduciaries have the authority to control all substantial 
decisions of such trust, or (B) for all other taxable years, such trust is 
subject to United States federal income tax regardless of the source of its 
income (or, to the extent provided in applicable Treasury regulations, 
certain trusts in existence on August 20, 1996 which are eligible to elect to 
be treated as U.S. Persons). 

 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 

                                      87
<PAGE>
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. 

 Mark to Market Regulations 

   The Service has issued regulations (the "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 
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 Mark to Market Regulations 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. 

                                      88
<PAGE>
 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 ending with the third calendar year 
following the year of acquisition of such property, with a possible 
extension. 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 
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 

                                      89
<PAGE>
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 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--

                                      90
<PAGE>
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.

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".

                                      91
<PAGE>
             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 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 
which is . . . residential 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 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). 

                                      92
<PAGE>
   3. 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 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 

                                      93
<PAGE>
some of the Mortgage Loans would be increased. 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
generally are subject to a lower maximum tax rate (28%) than ordinary income
of such taxpayers (39.6%) for property held for more than one year but not
more than 18 months, and a still lower maximum rate (20%) for property held
for more than 18 months. 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

                                      94
<PAGE>
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 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

                                      95
<PAGE>
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.

 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 "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 which is . . .
residential 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 "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 
qualifying as a market discount obligation, 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, other than 
qualified stated interest 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. The 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 final regulations 
dealing with contingent interest with respect to the Stripped Certificates 
apply the same principles as the 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. 

                                      96
<PAGE>
   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 
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 

                                      97
<PAGE>
to be shown on his federal income tax return, 31% backup withholding may be
required in respect of any reportable 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 exemption is available. These 

                                      98
<PAGE>
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 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 

                                      99
<PAGE>
"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, as amended 
("SMMEA"), only if so specified in the related Prospectus Supplement. The 
appropriate characterization of those Certificates not qualifying as 
"mortgage related securities" ("Non-SMMEA Certificates") under various legal 
investment restrictions, and thus the ability of investors subject to these 
restrictions to purchase such Certificates, may be subject to significant 
interpretive uncertainties. Accordingly, investors whose investment authority 
is subject to legal restrictions should consult their own legal advisors to 
determine whether and to what extent the Non-SMMEA 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 
originated by certain types of Originators as specified in SMMEA and secured 
by first liens on real estate, 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, trustees 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 to various extents the ability of certain entities 
(in particular, insurance companies) to invest in "mortgage related 
securities" secured by liens on residential, or mixed residential and 
commercial properties, in most cases by requiring the affected investors to 
rely solely upon existing state law, and not SMMEA. Pursuant to Section 347 
of the Riegle Community Development and Regulatory Improvement Act of 1994, 
which amended the definition of "mortgage related security" (effective 
December 31, 1996) to include, in relevant part, Certificates satisfying the 
rating and qualified Originator requirements for "mortgage related 
securities," but evidencing interests in a Trust Fund consisting, in whole or 
in part, of first liens on one or more parcels of real estate upon which are 
located one or more commercial structures, states were authorized to enact 
legislation, on or before September 23, 2001, specifically referring to 
Section 347 and prohibiting or restricting the purchase, holding or 
investment by state regulated entities in such types of Certificates. 
Accordingly, the investors affected by any such state 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, the Office of the Comptroller of the Currency (the "OCC") has
amended 12 C.F.R. Part 1 to authorize national banks to purchase and sell for

                                      100
<PAGE>
their own account, without limitation as to a percentage of the bank's capital
and surplus (but subject to compliance with certain general standards in 12
C.F.R. Section 1.5 concerning "safety and soundness" and retention of credit
information), certain "Type IV securities," defined in 12 C.F.R. Section
1.2(1) to include certain "commercial mortgage-related securities" and
"residential mortgage-related securities." As so defined, "commercial
mortgage-related security" and "residential mortgage-related security" mean,
in relevant part, "mortgage related security" within the meaning of SMMEA,
provided that, in the case of a "commercial mortgage-related security," it
"represents ownership of a promissory note or certificate of interest or
participation that is directly secured by a first lien on one or more parcels
of real estate upon which one or more commercial structures are located and
that is fully secured by interests in a pool of loans to numerous obligors."
In the absence of any rule or administrative interpretation by the OCC
defining the term "numerous obligors," no representation is made as to whether
any class of Certificates will qualify as "commercial mortgage-related
securities," and thus as "Type IV securities," for investment by national
banks. Federal credit unions should review National Credit Union
Administration ("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 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. Effective January
1, 1998, the NCUA has amended its rules governing investments by federal
credit unions at 12 C.F.R. Part 703; the revised rules will permit investments
in "mortgage related securities" under certain limited circumstances, but will
prohibit investments in stripped mortgage related securities, residual
interests in mortgage related securities, and commercial mortgage related
securities, unless the credit union has obtained written approval from the
NCUA to participate in the "investment pilot program" described in 12 C.F.R.
Section 703.140.

   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 
"FFIEC"). The Policy Statement, which has been adopted by the Board of 
Governors of the Federal Reserve System, the OCC, the Federal Deposit 
Insurance Company and the Office of Thrift Supervision, 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. On September 29, 1997, the FFEIC released for public comment a 
proposed "Supervisory Policy Statement on Investment Securities and End-User 
Derivatives Activities" (the "1997 Statement"), which would replace the 
Policy Statement. As proposed, the 1997 Statement would delete the specific 
"high-risk mortgage securities" tests, and substitute general guidelines 
which depository institutions should follow in managing risks (including 
market, credit, liquidity, operational (transactional), and legal risks) 
applicable to all securities (including mortgage pass-through securities and 
mortgage-derivative products) used for investment purposes. 

   Institutions whose investment activities are subject to regulation by 
federal or state authorities should review rules, policies and guidelines 
adopted from time to time by such authorities before purchasing any 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 

                                      101
<PAGE>
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. 

   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. 

                                      102
<PAGE>
   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. 

                                LEGAL MATTERS 

   The validity of the Certificates of each series 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. 

                                      103
<PAGE>
                        INDEX OF PRINCIPAL DEFINITIONS 

<TABLE>
<CAPTION>
                                     PAGE 
- ---------------------------------------- 
<S>                                       <C>
1986 Act ............................. 75 
1997 Statement ...................... 101 
Accrual Certificates ............. 13, 38 
Accrued Certificate Interest  ........ 38 
ADA .................................. 71 
ARM Loans ............................ 27 
Available Distribution Amount  ....... 37 
Book-Entry Certificates .......... 15, 37 
call risk .................... 18, 19, 34 
capital asset ........................ 80 
Cash Flow Agreement .............. 11, 29 
Cash Flow Agreements .................. 1 
CERCLA ........................... 22, 68 
Certificate .......................... 45 
Certificate Account .......... 11, 28, 47 
Certificate Balance ........... 3, 12, 39 
Certificate Owner ................ 15, 43 
Certificateholders .................... 2 
Certificates ....................... 1, 9 
Code ............................. 15, 72 
Commercial Properties ............ 10, 25 
Commission ............................ 3 
Companion Class .................. 14, 39 
Controlled Amortization Class  ... 14, 39 
Cooperatives ......................... 25 
CPR .................................. 32 
Credit Support ................ 1, 11, 28 
Crime Control Act .................... 71 
Cut-off Date ......................... 13 
Debt Service Coverage Ratio .......... 25 
Definitive Certificates .......... 15, 37 
Depositor ............................ 24 
Determination Date ............... 30, 37 
Direct Participants .................. 43 
Disqualified Organization  ....... 86, 99 
Disqualified Organizations  ...... 86, 87 
Distribution Date .................... 13 
Distribution Date Statement .......... 41 
DOJ .................................. 68 
DOL .................................. 99 
DTC ....................... 3, 15, 37, 43 
Due Dates ............................ 26 
Due Period ........................... 30 
EPA .................................. 68 
Equity Participation ................. 27 
ERISA ............................ 15, 98 
Events of Default .................... 55 
Excess Funds ......................... 35 
Exchange Act .......................... 4 
extension risk ............... 18, 19, 34 
FAMC ................................. 10 
FFIEC ............................... 101 
FHLMC ................................ 10 
FNMA ................................. 10 
Foreign Investors .................... 86 
Forfeitures In Drug And RICO 
 Proceedings ......................... 71 
Garn Act ............................. 69 
GNMA ................................. 10 
Indirect Participants ................ 43 
Insurance and Condemnation Proceeds  . 48 
L/C Bank ............................. 60 
Liquidation Proceeds ................. 48 
Loan-to-Value Ratio .................. 26 
Lock-out Date ........................ 27 
Lock-out Period ...................... 27 
Mark to Market Regulations ........... 88 
Market Discount .................. 79, 80 
Master Servicer .................... 3, 9 
MBS ........................... 1, 10, 24 
MBS Agreement ........................ 28 
MBS Issuer ........................... 28 
MBS Servicer ......................... 28 
MBS Trustee .......................... 28 
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 
Mortgages ............................ 24 
mortgages ............................ 61 
Multifamily Properties ............ 9, 24 
Net Leases ........................... 26 
Net Operating Income ................. 25 
Nonrecoverable Advance ............... 40 
Non-SMMEA Certificates .............. 100 
Non-U.S. Person ...................... 90 
Notional Amount .................. 12, 38 
OCC ................................. 100 
Offered Certificates .................. 1 
OID Regulations ...................... 75 
original issue discount .............. 75 
Original Issue Discount .......... 78, 79 
Originator ........................... 25 
PAC .................................. 33 

                                      104
<PAGE>
                                     PAGE 
- ---------------------------------------- 
Participants ..................... 24, 43 
Parties in Interest .................. 98 
Pass-Through Entity .............. 85, 86 
Pass-Through Rate ................. 3, 12 
Permitted Investments ................ 48 
Plans ................................ 98 
Policy Statement .................... 101 
Pooling Agreement ................ 12, 44 
Prepayment Assumption ................ 76 
Prepayment Interest Shortfall  ....... 30 
Prepayment Period .................... 41 
Prepayment Premium ................... 27 
Prospectus Supplement ................. 1 
PRPs ................................. 68 
Random Lot Certificates .............. 75 
Rating Agency ........................ 16 
Record Date .......................... 37 
Regular Certificateholder ............ 75 
Regular Certificates ............. 72, 90 
regular interests ..................... 3 
Related Proceeds ..................... 40 
Relief Act ........................... 70 
REMIC ......................... 2, 15, 72 
REMIC Certificates ................... 72 
REMIC Pool ........................... 72 
REMIC Regulations .................... 72 
REO Property ......................... 47 
Residual Certificateholders .......... 82 
Residual Certificates ................ 72 
residual interests .................... 3 
RICO ................................. 71 
Securities Act ...................... 102 
Senior Certificates .............. 12, 37 
Service .............................. 74 
Servicing Standard ................... 47 
SMMEA ........................... 16, 100 
SPA .................................. 32 
Special Servicer ............... 3, 9, 47 
Standard Certificateholder ........... 92 
Startup Day .......................... 73 
stripped bond ........................ 94 
stripped bonds ....................... 94 
Stripped Certificateholder ........... 96 
Stripped Certificates  ....... 92, 94, 95 
stripped coupons ..................... 94 
Stripped Interest 
 Certificates  .............. 12, 37,  95 
Stripped Principal 
 Certificates  .............. 12,  37, 95 
Subordinate Certificates  ........ 12, 37 
Sub-Servicer ......................... 47 
Sub-Servicing Agreement .............. 47 
TAC .................................. 33 
Title V .............................. 70 
Treasury ............................. 72 
Trust Assets .......................... 3 
Trust Fund ............................ 1 
Trustee ............................ 3, 9 
UCC .................................. 62 
U.S. Person .......................... 87 
Value ................................ 26 
Voting Rights ........................ 42 
Warranting Party ..................... 46 
</TABLE>

                                      105

<PAGE>
   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 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 UNDERWRITERS. THIS PROSPECTUS SUPPLEMENT AND THE 
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 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 PROSPECTUS. 

                              TABLE OF CONTENTS 

<TABLE>
<CAPTION>
                 PROSPECTUS SUPPLEMENT 
                                                 PAGE 
                                              --------- 
<S>                                           <C>
Summary of Prospectus Supplement ............    S-10 
Risk Factors ................................    S-27 
Description of the Mortgage Pool ............    S-37 
Description of the Certificates .............    S-69 
Servicing of the Mortgage Loans .............    S-87 
Yield and Maturity Considerations ...........    S-99 
Certain Federal Income Tax Consequences  ....   S-106 
Method of Distribution ......................   S-108 
Legal Matters ...............................   S-109 
Rating ......................................   S-109 
Legal Investment ............................   S-110 
Erisa Considerations ........................   S-110 
Index of Principal Definitions ..............   S-113 
                       PROSPECTUS 
Prospectus Supplement........................       3 
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............      30 
The Depositor................................      36 
Use of Proceeds..............................      36 
Description of the Certificates..............      37 
Description of the Pooling Agreements .......      44 
Description of Credit Support................      59 
Certain Legal Aspects of Mortgage Loans .....      61 
Certain Federal Income Tax Consequences .....      72 
State and Other Tax Considerations...........      98 
ERISA Considerations.........................      98 
Legal Investment.............................     100 
Method of Distribution.......................     102 
Legal Matters................................     103 
Financial Information........................     103 
Rating.......................................     103 
Index of Principal Definitions...............     104 
</TABLE>

   UNTIL MARCH 9, 1998, ALL DEALERS EFFECTING TRANSACTIONS IN THE OFFERED 
CERTIFICATES, WHETHER OR NOT PARTICIPATING IN THIS DISTRIBUTION, MAY BE 
REQUIRED TO DELIVER A PROSPECTUS SUPPLEMENT AND THE PROSPECTUS TO WHICH IT 
RELATES. THIS DELIVERY REQUIREMENT IS IN ADDITION TO THE OBLIGATION OF 
DEALERS TO DELIVER A PROSPECTUS SUPPLEMENT AND PROSPECTUS WHEN ACTING AS 
UNDERWRITERS WITH RESPECT TO THEIR UNSOLD ALLOTMENTS OR SUBSCRIPTIONS. 
<PAGE>

                                 $724,453,212 
                                (APPROXIMATE) 

                               CHASE COMMERCIAL 
                             MORTGAGE SECURITIES 
                                    CORP. 

                                  COMMERCIAL 
                            MORTGAGE PASS-THROUGH 
                                CERTIFICATES, 
                                SERIES 1997-2 

                                 [CHASE LOGO]


- ----------------------------------------------------------------------------- 
CLASS A-1 CERTIFICATES                $196,000,000 
CLASS A-2 CERTIFICATES                $390,074,509 
CLASS X CERTIFICATES                  $813,992,373 
CLASS B CERTIFICATES                  $ 32,559,695 
CLASS C CERTIFICATES                  $ 48,839,542 
CLASS D CERTIFICATES                  $ 44,769,581 
CLASS E CERTIFICATES                  $ 12,209,885 

                            PROSPECTUS SUPPLEMENT 
- ----------------------------------------------------------------------------- 

                            CHASE SECURITIES INC. 
                           BEAR, STEARNS & CO. INC. 
                           PAINEWEBBER INCORPORATED 
                             RESIDENTIAL FUNDING 
                            SECURITIES CORPORATION 

                               December 9, 1997 




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