CHASE COMMERCIAL MORTGAGE SECURITIES CORP
424B5, 1998-11-17
ASSET-BACKED SECURITIES
Previous: NATIONAL RV HOLDINGS INC, 144, 1998-11-17
Next: GLOBAL PARTNERS INCOME FUND INC, N-30D, 1998-11-17



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


PROSPECTUS SUPPLEMENT 
(TO PROSPECTUS DATED OCTOBER 28, 1998) 

                                 [CHASE LOGO] 

                         $1,144,492,904 (APPROXIMATE) 
                  CHASE COMMERCIAL MORTGAGE SECURITIES CORP. 

                                  DEPOSITOR 
         COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES, SERIES 1998-2 

Chase Commercial Mortgage Securities Corp. is offering certain classes of the 
Series 1998-2 Commercial Mortgage Pass-Through Certificates, which represent 
the beneficial ownership interests in a trust. The trust's assets will 
primarily be 98 mortgage loans secured by first liens on 120 commercial and 
multifamily properties and are generally the sole source of payments on the 
certificates. The Series 1998-2 Certificates are not obligations of Chase 
Commercial Mortgage Securities Corp. or any of its affiliates, and neither 
the certificates nor the underlying mortgage loans are insured or guaranteed 
by any governmental agency or any other person or entity. 

Certain characteristics of the offered certificates include: 

<TABLE>
<CAPTION>
              INITIAL CLASS CERTIFICATE                                 ASSUMED FINAL     EXPECTED       RATED FINAL 
                     BALANCE OR             PASS-          RATE       DISTRIBUTION DATE    RATINGS    DISTRIBUTION DATE 
                 NOTIONAL AMOUNT (1)     THROUGH RATE   DESCRIPTION          (3)          (S&P/DCR)          (4) 
             ------------------------- -------------- ------------- ------------------- ----------- ------------------- 
<S>          <C>                       <C>            <C>           <C>                 <C>         <C>
Class A-1  ..      $  198,800,000           6.025%         Fixed       August 18, 2007     AAA/AAA    November 18, 2030 
Class A-2  ..      $  720,598,732           6.390%         Fixed      November 18, 2008    AAA/AAA    November 18, 2030 
Class X .....      $1,268,136,181              (2)      Variable/IO    April 18, 2023     AAAr/AAA    November 18, 2030 
Class B .....      $   63,406,809           6.390%         Fixed      November 18, 2008     AA/AA     November 18, 2030 
Class C .....      $   69,747,490           6.390%         Fixed      November 18, 2008      A/A      November 18, 2030 
Class D .....      $   72,917,830           6.390%         Fixed      November 18, 2008    BBB/BBB    November 18, 2030 
Class E .....      $   19,022,043           6.390%         Fixed      November 18, 2008   BBB-/BBB-   November 18, 2030 
</TABLE>

- ------------ 
(Footnotes to table on page S-5) 

The Securities and Exchange Commission and state securities regulators have 
not approved or disapproved of the offered certificates or determined if this 
prospectus supplement or the accompanying prospectus are truthful or 
complete. Any representation to the contrary is a criminal offense. 

Chase Commercial Mortgage Securities Corp. will not list the offered 
certificates on any national securities exchange or on any automated 
quotation system of any registered securities association such as NASDAQ. 

INVESTING IN THE OFFERED CERTIFICATES INVOLVES RISKS. SEE "RISK FACTORS" 
BEGINNING ON PAGE S-28 IN THIS PROSPECTUS SUPPLEMENT AND PAGE 17 OF THE 
PROSPECTUS. 

The underwriter, Chase Securities Inc., will purchase the offered 
certificates from Chase Commercial Mortgage Securities Corp. and will offer 
them to the public at negotiated prices, plus accrued interest, determined at 
the time of sale. Chase Securities Inc. also expects to deliver the offered 
certificates to purchasers in book-entry form only through the facilities of 
The Depository Trust Company against payment in New York, New York on 
November 19, 1998. We expect to receive from this offering approximately 
104.025% of the initial principal amount of the offered certificates, plus 
accrued interest from November 1, 1998, before deducting expenses payable by 
us. 

CHASE SECURITIES INC. 

NOVEMBER 12, 1998 

<PAGE>
                  CHASE COMMERCIAL MORTGAGE SECURITIES CORP. 

         COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES, SERIES 1998-2 

                    [GEOGRAPHIC OVERVIEW OF MORTGAGE POOL] 



MISSOURI             ILLINOIS            WISCONSIN           INDIANA 
2 properties         3 properties        1 property          1 property 
$22,680,339          $7,816,521          $6,861,632          $1,475,799 
1.79% of total       0.62% of total      0.54% of total      0.12% of total 

MICHIGAN             NEW YORK            NEW HAMPSHIRE       PENNSYLVANIA 
2 properties         15 properties       2 properties        2 properties 
$15,417,308          $155,171,160        $7,235,305          $18,098,549 
1.22% of total       12.24% of total     0.57% of total      1.43% of total 

OHIO                 MASSACHUSETTS       CONNECTICUT         NEW JERSEY 
8 properties         7 properties        2 properties        5 properties 
$54,806,565          $259,911,685        $24,219,126         $46,459,973 
4.32% of total       20.50% of total     1.91% of total      3.66% of total 

MARYLAND             VIRGINIA            NORTH CAROLINA      GEORGIA 
1 property           8 properties        4 properties        6 properties 
$140,000,000         $117,632,421        $12,184,818         $32,588,892 
11.04% of total      9.28% of total      0.96% of total      2.57% of total 

FLORIDA              TENNESSEE           ALABAMA             KENTUCKY 
10 properties        3 properties        1 property          1 property 
$48,000,861          $8,937,111          $1,769,203          $1,965,782 
3.79% of total       0.70% of total      0.14% of total      0.16% of total 

LOUISIANA            KANSAS              TEXAS               COLORADO 
3 properties         1 property          8 properties        2 properties 
$11,459,933          $1,584,025          $47,219,533         $12,027,106 
0.90% of total       0.12% of total      3.72% of total      0.95% of total 

ARIZONA              UTAH                NEVADA              CALIFORNIA 
2 properties         1 property          2 properties        16 properties 
$26,747,012          $956,856            $11,851,765         $158,006,904 
2.11% of total       0.08% of total      0.93% of total      12.46% of total 

WASHINGTON 
1 property 
$15,050,000 
1.19% of total 





              
         -------------------------------------------------------------
          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    [   ]
         -------------------------------------------------------------
                                         


                               S-2           
<PAGE>
             IMPORTANT NOTICE ABOUT INFORMATION PRESENTED IN THIS 
            PROSPECTUS SUPPLEMENT AND THE ACCOMPANYING PROSPECTUS 

   Information about the offered certificates is contained in two separate 
documents that progressively provide more detail: (a) the accompanying 
prospectus, which provides general information, some of which may not apply 
to the offered certificates; and (b) this prospectus supplement, which 
describes the specific terms of the offered certificates. IF THE TERMS OF THE 
OFFERED CERTIFICATES VARY BETWEEN THIS PROSPECTUS SUPPLEMENT AND THE 
ACCOMPANYING PROSPECTUS, YOU SHOULD RELY ON THE INFORMATION IN THIS 
PROSPECTUS SUPPLEMENT. 

   You should rely only on the information contained in this prospectus 
supplement and the accompanying prospectus. We have not authorized anyone to 
provide you with information that is different from that contained in this 
prospectus supplement and the prospectus. The information in this prospectus 
supplement is accurate only as of the date of this prospectus supplement. 

   This prospectus supplement begins with several introductory sections 
describing the Series 1998-2 certificates and the trust in abbreviated form: 

     Summary of Certificates, commencing on page S-5 of this prospectus 
    supplement, which sets forth important statistical information relating to 
    the certificates; 

     Summary of Terms, commencing on page S-9 of this prospectus supplement, 
    which gives a brief introduction of the key features of the Series 1998-2 
    certificates and a description of the mortgage loans; and 

     Risk Factors, commencing on page S-28 of this prospectus supplement, 
    which describe risks that apply to the Series 1998-2 certificates which 
    are in addition to those described in the prospectus with respect to the 
    securities issued by the trust generally. 

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

   Certain capitalized terms are defined and used in this prospectus 
supplement and the prospectus to assist you in understanding the terms of the 
offered certificates and this offering. The capitalized terms used in this 
prospectus supplement are defined on the pages indicated under the caption 
"Index of Principal Definitions" beginning on page S-125 in this prospectus 
supplement. The capitalized terms used in the prospectus are defined on the 
pages indicated under the caption "Index of Principal Definitions" beginning 
on page 107 in the prospectus. 

   In this prospectus supplement, the terms "Depositor," "we," "us" and "our" 
refer to Chase Commercial Mortgage Securities Corp. 

                               S-3           


<PAGE>

                             STRUCTURAL OVERVIEW 

Paid to 
servicers 
and 
trustee 

Administrative fees 
$1,268.1 MM 

Weighted average net 
mortgage rate 
(6.98% 
as of the 
Cut-off 
Date) 
1.53x DSCR 
68.4% LTV 

Principal 
and net 
interest 
payments 
from the 
mortgage 
loans 
paid to 
the trust 

$198.8MM 
Class A-1 
AAA(2) 
5.5 yr WAL 
6.025% PTR 

$1,268.1MM (notional) Class X, AAAr (S&P)/AAA (DCR)(1) 

$720.6MM 
Class A-2 
AAA 
9.8 yr WAL 
6.390% PTR 
2.11x DSCR(5) 
49.6% LTV(5) 
27.50% ICS(5) 

<PAGE>
$63.4MM 
Class B 
AA 
10.0 yr WAL 
6.390% PTR 
1.97x DSCR 
53.0% LTV 
22.50% ICS 

$69.7MM 
Class C 
A 
10.0 yr WAL 
6.390% PTR 
1.84x DSCR 
56.8% LTV 
17.00% ICS 

$72.9MM 
Class D 
BBB 
10.0 yr WAL 
6.390% PTR 
1.72x DSCR 
60.7% LTV 
11.25% ICS 

$19.0MM 
Class E 
BBB- 
10.0 yr WAL 
6.390% PTR 
1.69x DSCR 
61.7% LTV 
9.75% ICS 

$123.6 MM 
Non-offered 
Certificates 
6.390% PTR(6) 
1.53x DSCR 
68.4% LTV 

Distributions(3) 
Losses(4) 

                                     


<PAGE>
Footnotes: 
"PTR" means Pass-Through Rate. 
"WAL" means weighted average life, expressed in years and based on the 
      assumptions set forth in footnote 5 on page S-5. 
"DSCR" means the ratio of (x) aggregate property underwritten cash flow to 
       (y) the aggregate debt service on the mortgage pool or certificates 
       and the certificates more senior to such certificates, as the case may 
       be. 
"LTV" means the ratio of (x) aggregate balance of the mortgage pool or 
      certificates and the certificates more senior to such certificates, as 
      the case may be, to (y) the aggregate appraised value of the mortgage 
      pool. 
"ICS" means the initial credit support levels, or subordination levels, for 
      each class of certificates. 
(1)    The Pass-Through Rate on the Class X certificates will generally equal 
       (x) the weighted average net mortgage rate (adjusted, if necessary, to 
       a 30/360 rate), less (y) the weighted average Pass-Through Rate on all 
       classes. 
(2)    For Class A-1 through E, represents ratings by both S&P and DCR. 
(3)    Distributions will be made in sequential order, or from left to right 
       in the chart above. 
(4)    Losses will be allocated in reverse sequential order, or from right to 
       left in the chart above. 
(5)    Information regarding the DSCR, LTV and ICS for the Class A 
       certificates is presented on an aggregate basis. 
(6)    Subject to a cap equal to the weighted average net mortgage rate 
       (adjusted, if necessary, to a 30/360 rate). 


                               S-4          
<PAGE>
                           SUMMARY OF CERTIFICATES 

<TABLE>
<CAPTION>
        INITIAL AGGREGATE                                                     INITIAL 
           CERTIFICATE                            ASSUMED         RATED        PASS-     WEIGHTED    EXPECTED    PRINCIPAL OR 
            BALANCE OR        PASS-THROUGH         FINAL          FINAL       THROUGH    AVERAGE      RATINGS      NOTIONAL 
         NOTIONAL AMOUNT          RATE          DISTRIBUTION   DISTRIBUTION    RATE        LIFE        S&P/       PRINCIPAL 
 CLASS         (1)             DESCRIPTION        DATE (3)       DATE (4)    (APPROX.) (APPROX.)(5)     DCR       WINDOW (5) 
- ------- ----------------- ---------------------------------- -------------- --------- ------------ ----------- -------------- 
<S>     <C>               <C>                 <C>            <C>            <C>       <C>          <C>         <C>
Senior Classes 
- ------------------------- ---------------------------------- -------------- --------- ------------ ----------- -------------- 
A-1       $  198,800,000          Fixed       8/18/07        11/18/30       6.025%      5.50 yrs.     AAA/AAA     12/98-8/07 
- ------- ----------------- ---------------------------------- -------------- --------- ------------ ----------- -------------- 
A-2       $  720,598,732          Fixed       11/18/08       11/18/30       6.390%      9.76 yrs.     AAA/AAA     8/07-11/08 
- ------- ----------------- ---------------------------------- -------------- --------- ------------ ----------- -------------- 
                           Variable (Interest 
X         $1,268,136,181        Only)(2)      4/18/23        11/18/30       0.5781%     9.55 yrs.    AAAr/AAA     12/98-4/23 
- ------- ----------------- ---------------------------------- -------------- --------- ------------ ----------- -------------- 
Subordinate Classes 
- ------------------------- ---------------------------------- -------------- --------- ------------ ----------- -------------- 
B         $   63,406,809          Fixed       11/18/08       11/18/30       6.390%      10.00 yrs.     AA/AA     11/08-11/08 
- ------- ----------------- ---------------------------------- -------------- --------- ------------ ----------- -------------- 
C         $   69,747,490          Fixed       11/18/08       11/18/30       6.390%      10.00 yrs.      A/A      11/08-11/08 
- ------- ----------------- ---------------------------------- -------------- --------- ------------ ----------- -------------- 
D         $   72,917,830          Fixed       11/18/08       11/18/30       6.390%      10.00 yrs.    BBB/BBB    11/08-11/08 
- ------- ----------------- ---------------------------------- -------------- --------- ------------ ----------- -------------- 
E         $   19,022,043          Fixed       11/18/08       11/18/30       6.390%      10.00 yrs.   BBB-/BBB-   11/08-11/08 
- ------- ----------------- ---------------------------------- -------------- --------- ------------ ----------- -------------- 
F         $   57,066,128          Fixed       N/A            N/A            6.390%         N/A          N/A          N/A 
- ------- ----------------- ---------------------------------- -------------- --------- ------------ ----------- -------------- 
G         $   12,681,362          Fixed       N/A            N/A            6.390%         N/A          N/A          N/A 
- ------- ----------------- ---------------------------------- -------------- --------- ------------ ----------- -------------- 
H         $   22,192,383        Fixed (6)     N/A            N/A            6.390%         N/A          N/A          N/A 
- ------- ----------------- ---------------------------------- -------------- --------- ------------ ----------- -------------- 
I         $    9,511,021        Fixed (6)     N/A            N/A            6.390%         N/A          N/A          N/A 
- ------- ----------------- ---------------------------------- -------------- --------- ------------ ----------- -------------- 
J         $   22,192,383        Fixed (6)     N/A            N/A            6.390%         N/A          N/A          N/A 
- ------- ----------------- ---------------------------------- -------------- --------- ------------ ----------- -------------- 
</TABLE>

(1)    Approximate, subject to a permitted variance of plus or minus 10%. 
(2)    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 interest rates 
       on the mortgage loans (in each case adjusted if necessary to accrue on 
       the basis of a 360-day year consisting of twelve 30-day months), over 
       (ii) the weighted average of the Pass-Through Rates of the other 
       certificates (other than the Residual Certificates) as described in 
       this prospectus supplement. 
(3)    The Assumed Final Distribution Dates set forth in this prospectus 
       supplement have been determined on the basis of the assumptions 
       described in "Description of the Certificates--Assumed Final 
       Distribution Date; Rated Final Distribution Date" in this prospectus 
       supplement. 
(4)    The Rated Final Distribution Date for each class of certificates is 
       November 18, 2030. See "Description of the Certificates--Assumed Final 
       Distribution Date; Rated Final Distribution Date" in this prospectus 
       supplement. 
(5)    The weighted average life and period during which distributions of 
       principal would be received 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" 
       in this prospectus supplement and on the assumptions that there are no 
       prepayments (other than on each anticipated prepayment date, if any), 
       or losses on the mortgage loans and no extensions of maturity dates of 
       mortgage loans that do not have anticipated prepayment dates. 
(6)    For any distribution date, if the weighted average of the net interest 
       rates on the mortgage loans (in each case adjusted if necessary to 
       accrue on the basis of a 360-day year consisting of twelve 30-day 
       months) as of the first day of the related due period is less than the 
       rate specified for the Class H, Class I, or Class J certificates with 
       respect to such distribution date, then the Pass-Through Rate for such 
       class of certificates on that distribution date will equal the weighted 
       average net mortgage rate. 


                               S-5          
<PAGE>
                              TABLE OF CONTENTS 

<TABLE>
<CAPTION>
<S>                                                                                          <C>
SUMMARY OF TERMS .........................................................................     S-9 
RISK FACTORS .............................................................................    S-28 
  Geographic Concentration Entails Risks .................................................    S-28 
  Risks Relating to Loan Concentrations  .................................................    S-28 
 Ability to Effect Other Borrowings Entails Risk .........................................    S-29 
  Borrower May Be Unable to Repay Remaining Principal Balance on Maturity Date or 
   Anticipated Prepayment Date  ..........................................................    S-30 
  Commercial and Multifamily Lending is Dependent Upon Net Operating Income  .............    S-31 
  Tenant Concentration Entails Risk  .....................................................    S-32 
  Mortgaged Properties Leased to Multiple Tenants Also Have Risks  .......................    S-32 
  Tenant Bankruptcy Entails Risks  .......................................................    S-32 
  Mortgage Loans Are Nonrecourse and Are Not Insured or Guaranteed  ......................    S-32 
  Retail Properties Have Special Risks  ..................................................    S-33 
  Office Properties Have Special Risks  ..................................................    S-33 
  Multifamily Properties Have Special Risks  .............................................    S-34 
  Hotel Properties Have Special Risks  ...................................................    S-34 
  Risks Relating to Affiliation with a Franchise or Hotel Management Company  ............    S-34 
  Warehouse/Industrial Properties Have Special Risks  ....................................    S-35 
  Credit Lease Properties Have Special Risks  ............................................    S-35 
  Risks Relating to Section 8 Multifamily Properties  ....................................    S-36 
  Certain Additional Risks Relating to Tenants  ..........................................    S-37 
  Some Mortgaged Properties May Not Be Readily Convertible to Alternative Uses  ..........    S-37 
  Lack of Skillful Property Management Entails Risks  ....................................    S-37 
  Limitations of Appraisals  .............................................................    S-37 
  Your Lack of Control Over Trust Fund Can Create Risks  .................................    S-38 
  Special Servicer May Have a Conflict of Interest  ......................................    S-38 
  Bankruptcy Proceedings Entails Certain Risks  ..........................................    S-38 
  Risks Relating to Prepayments and Repurchases  .........................................    S-39 
  Risks Relating to Enforceability of Prepayment Premiums  ...............................    S-39 
  Risks Relating to Borrower Default  ....................................................    S-40 
  Risks Relating to Certain Payments  ....................................................    S-40 
  Risks of Limited Liquidity and Market Value  ...........................................    S-40 
  Different Timing of Mortgage Loan Amortization Poses Certain Risks  ....................    S-41 
  Subordination of Subordinate Offered Certificates  .....................................    S-41 
  Environmental Risks Relating to the Mortgaged Properties  ..............................    S-41 
  Tax Considerations Relating to Foreclosure  ............................................    S-42 
  Property Insurance  ....................................................................    S-42 
  Zoning Compliance and Use Restrictions  ................................................    S-42 
  Litigation  ............................................................................    S-43 
  Book-Entry Registration  ...............................................................    S-43 
  Risks Associated with Year 2000 Compliance  ............................................    S-43 
  Other Risks  ...........................................................................    S-43 
DESCRIPTION OF THE MORTGAGE POOL..........................................................    S-44 
  General ................................................................................    S-44 
  Significant Mortgage Loans  ............................................................    S-45 
  APD Loans ..............................................................................    S-51 
  Credit Lease Loans  ....................................................................    S-51 
  Section 8 Housing Assistance Payments Programs  ........................................    S-53 
  Certain Terms and Conditions of the Mortgage Loans  ....................................    S-54 

                               S-6   
<PAGE>
 Prepayment Provisions ...................................................................    S-54 
   Defeasance; Collateral Substitution  ..................................................    S-59 
   "Due-on-Sale" and "Due-on-Encumbrance" Provisions  ....................................    S-60 
  Additional Mortgage Loan Information ...................................................    S-60 
  Underwritten Net Cash Flow  ............................................................    S-68 
   Revenue ...............................................................................    S-68 
   Vacancy  ..............................................................................    S-68 
   Expenses  .............................................................................    S-68 
   Replacement Reserves  .................................................................    S-69 
  Assessments of Property Condition ......................................................    S-69 
   Property Inspection ...................................................................    S-69 
   Appraisals  ...........................................................................    S-69 
   Environmental Reports  ................................................................    S-69 
   Building Condition Reports  ...........................................................    S-69 
  The Mortgage Loan Seller ...............................................................    S-69 
  Underwriting Standards  ................................................................    S-69 
   General ...............................................................................    S-69 
   Loan Analysis  ........................................................................    S-70 
   Credit Lease Loans  ...................................................................    S-70 
   Loan Approval  ........................................................................    S-70 
   Debt Service Coverage Ratio and LTV Ratio  ............................................    S-70 
   Escrow Requirements  ..................................................................    S-71 
  Representations and Warranties; Repurchases ............................................    S-71 
  Mortgaged Property Accounts  ...........................................................    S-75 
   Lock Box Accounts .....................................................................    S-75 
   Cash Collateral Accounts  .............................................................    S-76 
DESCRIPTION OF THE CERTIFICATES ..........................................................    S-77 
  General ................................................................................    S-77 
  Paying Agent, Certificate Registrar and Authenticating Agent  ..........................    S-78 
  Book-Entry Registration and Definitive Certificates  ...................................    S-78 
   General ...............................................................................    S-78 
   Definitive Certificates  ..............................................................    S-80 
  Distributions ..........................................................................    S-80 
   Method, Timing and Amount .............................................................    S-80 
   Priority  .............................................................................    S-82 
   Pass-Through Rates  ...................................................................    S-84 
   Interest Distribution Amount  .........................................................    S-85 
   Principal Distribution Amount  ........................................................    S-85 
   Certain Calculations with Respect to Individual Mortgage Loans  .......................    S-86 
   Excess Interest  ......................................................................    S-86 
  Allocation of Prepayment Premiums and Yield Maintenance Charges  .......................    S-87 
  Assumed Final Distribution Date; Rated Final Distribution Date  ........................    S-87 
  Subordination; Allocation of Collateral Support Deficit  ...............................    S-88 
  Advances  ..............................................................................    S-90 
  Appraisal Reductions  ..................................................................    S-91 
  Reports to Certificateholders; Certain Available Information  ..........................    S-93 
  Voting Rights  .........................................................................    S-95 
  Termination; Retirement of Certificates  ...............................................    S-96 
  The Trustee  ...........................................................................    S-97 
SERVICING OF THE MORTGAGE LOANS ..........................................................    S-98 
  General ................................................................................    S-98 

                               S-7           
<PAGE>
  The Servicer ...........................................................................   S-100 
  The Master Servicer  ...................................................................   S-100 
  The Special Servicer  ..................................................................   S-100 
  Replacement of the Special Servicer  ...................................................   S-100 
  Servicing and Other Compensation and Payment of Expenses  ..............................   S-101 
  Maintenance of Insurance  ..............................................................   S-102 
  Modifications, Waiver and Amendments  ..................................................   S-103 
  Realization Upon Defaulted Mortgage Loans  .............................................   S-104 
  Inspections; Collection of Operating Information  ......................................   S-106 
  Certain Matters Regarding the Master Servicer, the Special Servicer and the Depositor  .   S-107 
  Events of Default  .....................................................................   S-108 
  Rights Upon Event of Default  ..........................................................   S-109 
  Amendment  .............................................................................   S-109 
YIELD AND MATURITY CONSIDERATIONS ........................................................   S-111 
  Yield Considerations ...................................................................   S-111 
   General ...............................................................................   S-111 
   Pass-Through Rate  ....................................................................   S-111 
   Rate and Timing of Principal Payments  ................................................   S-111 
   Losses and Shortfalls  ................................................................   S-112 
   Certain Relevant Factors  .............................................................   S-112 
   Delay in Payment of Distributions  ....................................................   S-112 
   Unpaid Distributable Certificate Interest  ............................................   S-113 
  Weighted Average Life ..................................................................   S-113 
  Yield Sensitivity of the Class X Certificates  .........................................   S-117 
CERTAIN FEDERAL INCOME TAX CONSEQUENCES ..................................................   S-118 
METHOD OF DISTRIBUTION ...................................................................   S-120 
LEGAL MATTERS ............................................................................   S-120 
RATING ...................................................................................   S-121 
LEGAL INVESTMENT .........................................................................   S-121 
CERTAIN ERISA CONSIDERATIONS .............................................................   S-122 
INDEX OF PRINCIPAL DEFINITIONS ...........................................................   S-125 
</TABLE>

                               S-8           
<PAGE>
                               SUMMARY OF TERMS 

   This summary highlights selected information from this prospectus 
supplement. It does not contain all of the information you need to consider 
in making your investment decision. TO UNDERSTAND ALL OF THE TERMS OF THE 
OFFERING OF THE OFFERED CERTIFICATES, READ THIS ENTIRE DOCUMENT AND THE 
ACCOMPANYING PROSPECTUS CAREFULLY. 

                          RELEVANT PARTIES AND DATES 

DEPOSITOR .....................  Chase Commercial Mortgage Securities Corp. 
                                 See "The Depositor" in the prospectus. 

SERVICER ......................  The Chase Manhattan Bank will act as the 
                                 servicer of the mortgage loans pursuant to a 
                                 subservicing agreement, dated as of the 
                                 Cut-off Date, between the Master Servicer 
                                 and The Chase Manhattan Bank. See "Servicing 
                                 of the Mortgage Loans--The Servicer" in this 
                                 prospectus supplement. 

MASTER SERVICER ...............  GMAC Commercial Mortgage Corporation. See 
                                 "Servicing of the Mortgage Loans--The Master 
                                 Servicer" in this prospectus supplement. 

SPECIAL SERVICER ..............  GMAC Commercial Mortgage Corporation. See 
                                 "Servicing of the Mortgage Loans--The 
                                 Special Servicer" in this prospectus 
                                 supplement. 

TRUSTEE .......................  State Street Bank and Trust Company. See 
                                 "Description of the Certificates--The 
                                 Trustee" in this prospectus supplement. 

PAYING AGENT ..................  The Chase Manhattan Bank. The Chase 
                                 Manhattan Bank will also act as the 
                                 Certificate Registrar and Authenticating 
                                 Agent. See "Description of the 
                                 Certificates--Paying Agent, Certificate 
                                 Registrar and Authenticating Agent" in this 
                                 prospectus supplement. 

MORTGAGE LOAN SELLER ..........  The Chase Manhattan Bank. See "Description 
                                 of the Mortgage Pool--The Mortgage Loan 
                                 Seller" in this prospectus supplement. 

CUT-OFF DATE ..................  November 10, 1998. 

CLOSING DATE ..................  On or about November 19, 1998. 

DISTRIBUTION DATE .............  The 18th day of the month or, if such day is 
                                 not a business day, the next business day, 
                                 beginning in December 1998. 

INTEREST ACCRUAL PERIOD .......  Interest will accrue on the offered 
                                 certificates during the calendar month prior 
                                 to related distribution date and will be 
                                 calculated assuming that each month has 30 
                                 days and a 360-day year. 

                               S-9           
<PAGE>
                              OFFERED SECURITIES 

GENERAL .......................  We are offering the following seven classes 
                                 of Commercial Mortgage Pass-Through 
                                 Certificates as part of Series 1998-2: 

                                   o  Class A-1 
                                   o  Class A-2 
                                   o  Class X 
                                   o  Class B 
                                   o  Class C 
                                   o  Class D 
                                   o  Class E 

                                 Series 1998-2 will consist of a total of 14 
                                 classes, the following seven of which are 
                                 not being offered through this prospectus 
                                 supplement and the accompanying prospectus: 
                                 Class F, Class G, Class H, Class I, Class J, 
                                 Class R and Class LR. 

                                 The Offered Certificates and the Private 
                                 Certificates will represent beneficial 
                                 ownership interests in a trust created by 
                                 Chase Commercial Mortgage Securities Corp. 
                                 The trust's assets will primarily be 98 
                                 mortgage loans secured by first liens on 120 
                                 commercial and multifamily properties. 

CERTIFICATE PRINCIPAL AMOUNTS 
 AND NOTIONAL AMOUNT ..........  Your certificates will have the approximate 
                                 aggregate initial principal amount or 
                                 notional amount set forth below, subject to 
                                 a variance of plus or minus 10%: 

<TABLE>
<CAPTION>
<S>           <C>             <C>
 Class A-1  ..$  198,800,000  principal amount 
Class A-2  .. $  720,598,732  principal amount 
Class X ..... $1,268,136,181  notional amount 
Class B ..... $   63,406,809  principal amount 
Class C ..... $   69,747,490  principal amount 
Class D...... $   72,917,830  principal amount 
Class E ..... $   19,022,043  principal amount 
</TABLE>

                                 The notional amount of the Class X 
                                 certificates will generally be 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. 

                                 See "Description of the 
                                 Certificates--General" in this prospectus 
                                 supplement. 

                              S-10           
<PAGE>
 PASS-THROUGH RATES 
 A. OFFERED CERTIFICATES 
    (OTHER THAN CLASS X) ......  Your certificates will accrue interest at an 
                                 annual rate called a "Pass-Through Rate" 
                                 which is set forth below (other than for the 
                                 Class X certificates) for each class. 

<TABLE>
<CAPTION>
<S>             <C>
 Class A-1  ..  6.025% 
Class A-2  ..   6.390% 
Class B .....   6.390% 
Class C .....   6.390% 
Class D .....   6.390% 
Class E .....   6.390% 
</TABLE>

                                 Interest on such Classes of Certificates 
                                 will be calculated based on a 360-day year 
                                 consisting of twelve 30-day months, or a 
                                 "30/360 basis". 

 B. CLASS X CERTIFICATES ......  If you invest in the Class X certificates, 
                                 your Pass-Through Rate will be equal to the 
                                 difference between the weighted average 
                                 interest rate of the mortgage loans (after 
                                 the payment of all servicing and trustee 
                                 fees) and the weighted average of the 
                                 Pass-Through Rates of the other certificates 
                                 (other than the Class R and Class LR 
                                 certificates) as described in this 
                                 prospectus supplement. The weighting will be 
                                 based upon the respective principal amounts 
                                 of those classes. 

                                 For purposes of calculating the Class X 
                                 Pass-Through Rate, the mortgage loan 
                                 interest rates will not reflect any default 
                                 interest rate, any rate increase occurring 
                                 after an Anticipated Prepayment Date, any 
                                 loan term modifications agreed to by the 
                                 Special Servicer or any modifications 
                                 resulting from a borrower's bankruptcy or 
                                 insolvency. In addition, if a mortgage loan 
                                 does not accrue interest on a 30/360 basis, 
                                 its interest rate for any month that is not 
                                 a 30-day month will be recalculated so that 
                                 the amount of interest that would accrue at 
                                 that rate in such month, calculated on a 
                                 30/360 basis, will equal the amount of 
                                 interest that actually accrues on that loan 
                                 in that month. 

                                 See "Description of the 
                                 Certificates--Distributions--Pass-Through 
                                 Rates" and "Description of the 
                                 Certificates--Distributions--Certain 
                                 Calculations with Respect to Individual 
                                 Mortgage Loans" in this prospectus 
                                 supplement. 

DISTRIBUTIONS 
 A. AMOUNT AND ORDER 
    OF DISTRIBUTIONS ..........  On each distribution date, funds available 
                                 for distribution from the mortgage loans, 
                                 net of specified trust expenses, will be 
                                 distributed in the following amounts and 
                                 order of priority: 

                                 First/Class A and Class X:  To interest on 
                                 Class A and Class X, pro rata, in accordance 
                                 with their interest entitlements. 

                              S-11           
<PAGE>
                                  Second/Class A: To the extent of funds 
                                 allocated to principal, to principal on 
                                 Classes A-1 and A-2, in that order, until 
                                 reduced to zero. If each class of 
                                 certificates other than Class A has been 
                                 reduced to zero, funds available for 
                                 principal will be distributed to Classes A-1 
                                 and Class A-2, pro rata, rather than 
                                 sequentially. 

                                 Third/Class A: After each class of 
                                 certificates other than Class A has been 
                                 reduced to zero, to reimburse Classes A-1 
                                 and A-2, pro rata, for any previously 
                                 unreimbursed losses on the mortgage loans 
                                 allocable to principal that were previously 
                                 borne by those classes, together with 
                                 interest. 

                                 Fourth/Class B: To Class B as follows: (a) 
                                 to interest on Class B in the amount of its 
                                 interest entitlement; (b) to the extent of 
                                 funds allocated to principal remaining after 
                                 distributions in respect of principal to 
                                 each Class with a higher priority (in this 
                                 case, Class A), to principal on Class B 
                                 until reduced to zero; and (c) to reimburse 
                                 Class B for any previously unreimbursed 
                                 losses on the mortgage loans allocable to 
                                 principal that were previously borne by that 
                                 class, together with interest. 

                                 Fifth/Class C: To Class C in a manner 
                                 analogous to the Class B allocations of 
                                 priority Fourth above. 

                                 Sixth/Class D: To Class D in a manner 
                                 analogous to the Class B allocations of 
                                 priority Fourth above. 

                                 Seventh/Class E: To Class E in a manner 
                                 analogous to the Class B allocations of 
                                 priority Fourth above. 

                                 Eighth/Private Certificates: In the amounts 
                                 and order of priority described in 
                                 "Description of the 
                                 Certificates--Distributions--Priority" in 
                                 this prospectus supplement. 

 B. INTEREST AND PRINCIPAL 
     ENTITLEMENTS .............  A description of each class's interest 
                                 entitlement can be found in "Description of 
                                 the Certificates--Distributions--Interest 
                                 Distribution Amount" in this prospectus 
                                 supplement. As described in such section, 
                                 there are circumstances in which your 
                                 interest entitlement for a distribution date 
                                 could be less than one full month's interest 
                                 at the Pass-Through Rate on your 
                                 certificate's principal amount or notional 
                                 amount. 

                                 A description of the amount of principal 
                                 required to be distributed to the classes 
                                 entitled to principal on a particular 
                                 distribution date also can be found in 
                                 "Description of the 
                                 Certificates--Distributions--Principal 
                                 Distribution Amount" in this prospectus 
                                 supplement. 

 C. PREPAYMENT PREMIUMS; YIELD 
     MAINTENANCE CHARGES ......  Prepayment premiums and yield maintenance 
                                 charges with respect to the mortgage loans 
                                 will be allocated between the related 
                                 certificates then entitled to principal 
                                 distributions and the Class X certificates 
                                 as follows: 

                              S-12           
<PAGE>

                               On any distribution date, a percentage of all
                               prepayment premiums with respect to the mortgage
                               loans will be allocated to each class of
                               certificates then entitled to principal
                               distributions, which percentage will be equal to
                               the product of (a) the percentage of the total
                               principal distribution such class receives out
                               of the entire principal distribution amount for
                               such distribution date, and (b) 25%. The
                               remaining percentage of all prepayment premiums
                               will be allocated to the Class X certificates.

                               On any distribution date, a percentage of all
                               yield maintenance charges with respect to the
                               mortgage loans will be allocated to each class
                               of certificates then entitled to principal
                               distributions, which percentage will be equal to
                               the product of (a) the percentage of the total
                               principal distribution such class receives out
                               of the entire principal distribution amount for
                               such distribution date, and (b) a percentage
                               (which can be no greater than 100%), the
                               numerator of which is the excess of the Pass-
                               Through Rate of the class of the certificates
                               currently receiving principal over the relevant
                               yield rate used in determining the yield
                               maintenance charge under the applicable mortgage
                               loan, and the denominator of which is the excess
                               of the interest rate of the related mortgage
                               loan over the yield rate. This formula is set
                               forth below.



<TABLE>
<S>                            <C>   <C>
  Yield Maintenance Charge           (Pass-Through Rate -- yield rate)
   Allocation Percentage       =     (mortgage interest rate -- yield rate)
</TABLE>

                               The remaining percentage of such yield
                               maintenance charges will be allocated to the
                               Class X certificates.

                               For a definition of yield rate, see "Description
                               of the Mortgage Pool--Certain Terms and
                               Conditions of the Mortgage Loans--Prepayment
                               Provisions" in this prospectus supplement.

                               In general, this formula provides for an
                               increase in the allocation of yield maintenance
                               charges to the certificates then entitled to
                               principal distributions relative to the Class X
                               certificates as yield rates decrease and a
                               decrease in the allocation to such classes as
                               yield rates rise.

                               Example of Allocation of Yield Maintenance
                               Charges

                               Yield Rate Fraction Methodology:

<TABLE>
<S>                                        <C>    <C>
  Mortgage interest rate                   = 8%
  Pass-Through Rate for applicable class   = 6%
  Yield rate                               = 5%
</TABLE>


<TABLE>
<CAPTION>
     ALLOCATION PERCENTAGE
      FOR APPLICABLE CLASS        ALLOCATION PERCENTAGE FOR CLASS X
- -------------------------------- ----------------------------------
<S>                   <C>        <C>
  6% - 5%                             100% - 33 1/3% = 66 2/3%
                      = 33 1/3%
  8% - 5%
</TABLE>

                               See "Description of the Certificates--Allocation
                               of Prepayment Premiums and Yield Maintenance
                               Charges" in this prospectus supplement.


                                      S-13
                              S-13           
<PAGE>
                                 The following table contains general 
                                 information regarding the prepayment 
                                 provisions of the mortgage loans: 

                                      OVERVIEW OF PREPAYMENT PROTECTION(1) 

<TABLE>
<CAPTION>
                                                   % 
                                              OF INITIAL 
                                               PRINCIPAL 
            PREPAYMENT PROVISION                BALANCE 
- -------------------------------------------  ------------ 
<S>                                          <C>
Lock-out period followed by defeasance  ....     86.45% 
Lock-out period followed by yield 
 maintenance ...............................     12.78% 
Lock-out period followed by declining fixed 
 premium percentage ........................      0.76% 
</TABLE>

                                 (1) Most of the mortgage loans permit 
                                     prepayment without penalty for a 
                                     specified period preceding the maturity 
                                     date or Anticipated Prepayment Date. 

                                 See "Description of the Mortgage 
                                 Pool--Additional Mortgage Loan Information," 
                                 "Description of the Mortgage Pool--Certain 
                                 Terms and Conditions of the Mortgage Loans" 
                                 and "--Defeasance; Collateral Substitution" 
                                 in this prospectus supplement. 

SUBORDINATION 
 A. GENERAL ...................  The chart on page S-4 describes the manner 
                                 in which the rights of various classes will 
                                 be senior to the rights of other classes. 
                                 Entitlement to receive principal and 
                                 interest (other than Excess Interest) on any 
                                 distribution date is depicted from left to 
                                 right. The manner in which mortgage loan 
                                 losses are allocated is depicted from right 
                                 to left. (However, no principal payments or 
                                 loan losses will be allocated to the Class X 
                                 certificates, although loan losses will 
                                 reduce the notional amount of Class X 
                                 certificates and, therefore, the amount of 
                                 interest they accrue.) NO OTHER FORM OF 
                                 CREDIT ENHANCEMENT WILL BE AVAILABLE FOR THE 
                                 BENEFIT OF THE HOLDERS OF THE OFFERED 
                                 CERTIFICATES. 

                                 Any allocation of a loss to a class of 
                                 certificates will reduce the related 
                                 principal amount of such class. 

                                 See "Description of the Certificates" in 
                                 this prospectus supplement. 

 B. SHORTFALLS IN 
     AVAILABLE FUNDS ..........  The following types of shortfalls in 
                                 available funds will reduce distributions to 
                                 the classes of certificates with the lowest 
                                 payment priorities: (i) shortfalls resulting 
                                 from additional compensation (other than the 
                                 servicing fee) which the Master Servicer or 
                                 the Special Servicer is entitled to receive; 
                                 (ii) shortfalls resulting from interest on 
                                 P&I Advances made by the Master Servicer or 
                                 the Trustee (to the extent not covered by 
                                 default interest paid by the borrower); 
                                 (iii) shortfalls resulting from 
                                 extraordinary expenses of the trust; and 
                                 (iv) shortfalls resulting from a reduction 
                                 of a mortgage loan's interest rate by a 
                                 bankruptcy court or from other unanticipated 
                                 or default-related expenses of the trust. 

                                 See "Description of the 
                                 Certificates--Distributions--Payment 
                                 Priority" in this prospectus supplement. 

                              S-14           
<PAGE>
                              THE MORTGAGE LOANS 

THE MORTGAGE POOL .............  The trust's primary assets will be 98 fixed 
                                 rate mortgage loans, each evidenced by one 
                                 or more promissory notes secured by first 
                                 mortgages, deeds of trust or similar 
                                 security instruments on 101 commercial 
                                 properties and 19 multifamily properties (or 
                                 in the case of 2 mortgaged properties, the 
                                 leasehold estate in such property). 

                                 The following tables set forth certain 
                                 anticipated characteristics of the mortgage 
                                 loans as of the Cut-off Date (unless 
                                 otherwise indicated). The sum in any column 
                                 may not equal the indicated total due to 
                                 rounding. Unless otherwise indicated, all 
                                 figures presented in this summary section 
                                 are calculated as described under 
                                 "Description of the Mortgage 
                                 Pool--Additional Mortgage Loan Information" 
                                 in this prospectus supplement and all 
                                 percentages represent the indicated 
                                 percentage of the aggregate principal 
                                 balance of all mortgage loans as of the 
                                 Cut-off Date. 

                                 The mortgage loans will have the following 
                                 approximate characteristics: 

<TABLE>
<CAPTION>
<S>                                   <C>
Aggregate Principal Balance(1)  ..... $1,268,136,183 
Number of Mortgage Loans ............ 98 
Number of Mortgaged Properties ...... 120 
Number of "Balloon" Mortgage Loans  . 92 
Range of Mortgage Loan Principal 
 Balances............................ $956,856 to $184,884,329 
Average Mortgage Loan Principal 
 Balance ............................ $12,940,165 
Range of Remaining Terms to Maturity 
 Date(2) ............................ 54 months to 293 months 
Weighted Average Original Term to 
 Maturity Date(2) ................... 10.69 years 
Weighted Average Remaining Term to 
 Maturity Date(2) ................... 10.44 years 
Weighted Average Original 
 Amortization Term .................. 28.27 years 
Range of Loan to Value Ratios  ...... 27.00% to 98.39% 
Weighted Average Loan to Value Ratio  68.40% 
Weighted Average Loan to Value Ratio 
 as of the Maturity Date(2).......... 56.02% 
Weighted Average Occupancy Rate  .... 95% 
Range of Debt Service Coverage 
 Ratios.............................. 1.00x to 3.38x 
Weighted Average Debt Service 
 Coverage Ratio...................... 1.53x 
</TABLE>

                                 (1) Subject to a permitted variance of plus 
                                     or minus 10%. 
                                 (2) In the case of 18 mortgage loans, which 
                                     are hyperamortizing mortgage loans, the 
                                     Anticipated Prepayment Date. 

                              S-15           
<PAGE>
                                   CURRENT USES OF THE MORTGAGED PROPERTIES(1) 

<TABLE>
<CAPTION>
                      NUMBER OF        AGGREGATE 
                      MORTGAGED   PRINCIPAL BALANCE OF  % OF INITIAL 
    CURRENT USE      PROPERTIES    THE MORTGAGE LOANS   POOL BALANCE 
- ------------------  ------------ --------------------  -------------- 
<S>                 <C>          <C>                   <C>
Anchored Retail ...       41         $  527,001,873         41.56% 
Office.............       22            336,478,887         26.53 
Multifamily .......       19            147,886,479         11.66 
Hotel .............        7            133,022,445         10.49 
Credit Lease.......       20             43,220,621          3.41 
Industrial.........        4             39,197,326          3.09 
Parking Garage  ...        2             21,951,372          1.73 
Unanchored Retail          5             19,377,179          1.53 
                    ------------ --------------------  -------------- 
TOTAL .............      120         $1,268,136,183           100% 
                    ============ ====================  ============== 
</TABLE>

                                 (1) Because this table presents information 
                                     relating to the mortgaged properties and 
                                     not the mortgage loans, the information 
                                     for mortgage loans secured by more than 
                                     one mortgaged property is based on 
                                     allocated loan amounts (allocating the 
                                     mortgage loan principal amount to each 
                                     such property either as set forth in the 
                                     related mortgage note or by the 
                                     appraised values of the mortgaged 
                                     properties). 


[PIE CHART] 

Office (27%) 

Anchored Retail (42%) 

Multifamily (12%) 

Hotel (10%) 

Industrial (3%) 

Credit Lease (3%) 

Parking Garage (2%) 

Unanchored Retail (2%) 
                              S-16           
<PAGE>
                                           GEOGRAPHIC DISTRIBUTION(1) 

<TABLE>
<CAPTION>
                  NUMBER OF        AGGREGATE 
                  MORTGAGED   PRINCIPAL BALANCE OF  % OF INITIAL 
STATE            PROPERTIES    THE MORTGAGE LOANS   POOL BALANCE 
- --------------  ------------ --------------------  -------------- 
<S>             <C>          <C>                   <C>
Massachusetts          7         $  259,911,685         20.50% 
California ....       16            158,006,904         12.46 
New York ......       15            155,171,160         12.24 
Maryland ......        1            140,000,000         11.04 
Virginia ......        8            117,632,421          9.28 
Ohio ..........        8             54,806,565          4.32 
Florida .......       10             48,000,861          3.79 
Texas .........        8             47,219,533          3.72 
New Jersey ....        5             46,459,973          3.66 
Other States  .       42            240,927,082         18.99 
                ------------ --------------------  -------------- 
TOTAL .........      120         $1,268,136,183           100% 
                ============ ====================  ============== 
</TABLE>

                                 (1) Because this table presents information 
                                     relating to the mortgaged properties and 
                                     not the mortgage loans, the information 
                                     for mortgage loans secured by more than 
                                     one mortgaged property is based on 
                                     allocated loan amounts (allocating the 
                                     mortgage loan principal amount to each 
                                     such property either as set forth in the 
                                     related mortgage note or by the 
                                     appraised values of the mortgaged 
                                     properties). 

                                            RANGE OF MORTGAGE RATES 

<TABLE>
<CAPTION>
                          NUMBER OF        AGGREGATE 
                           MORTGAGE   PRINCIPAL BALANCE OF  % OF INITIAL 
RANGE OF MORTGAGE RATES     LOANS      THE MORTGAGE LOANS   POOL BALANCE 
- -----------------------  ----------- --------------------  -------------- 
<S>                      <C>         <C>                   <C>
6.300% to 6.499%........       3         $   47,893,132          3.78% 
6.500% to 6.699%........      14            198,481,065         15.65 
6.700% to 6.799%........       8            279,841,765         22.07 
6.800% to 6.999%........      16            118,572,036          9.35 
7.000% to 7.249%........      33            408,952,108         32.25 
7.250% to 7.749%........      19            142,142,531         11.21 
7.750% to 8.500%........       5             72,253,546          5.70 
                         ----------- --------------------  -------------- 
TOTAL ..................      98         $1,268,136,183           100% 
                         =========== ====================  ============== 
</TABLE>

                              S-17           
<PAGE>
                                          RANGE OF PRINCIPAL BALANCES 

<TABLE>
<CAPTION>
                                                             % OF 
                         NUMBER OF        AGGREGATE        INITIAL 
RANGE OF                  MORTGAGE   PRINCIPAL BALANCE OF    POOL 
CUT-OFF DATE BALANCES      LOANS      THE MORTGAGE LOANS   BALANCE 
- ----------------------  ----------- --------------------  --------- 
<S>                     <C>         <C>                   <C>
$956,856 to 
 $5,000,000............      42         $  134,806,758      10.63% 
$5,000,001 to 
 $10,000,000...........      25            184,759,166      14.57 
$10,000,001 to 
 $15,000,000...........      11            124,749,204       9.84 
$15,000,001 to 
 $20,000,000...........       8            143,916,624      11.35 
$20,000,001 to 
 $40,000,000...........       7            215,524,477      17.00 
$40,000,001 to 
 $60,000,000...........       3            139,495,624      11.00 
$60,000,001 to 
 $184,884,329..........       2            324,884,329      25.62 
                        ----------- --------------------  --------- 
TOTAL .................      98         $1,268,136,183        100% 
                        =========== ====================  ========= 
</TABLE>

                                                 RANGE OF DSCRS 

<TABLE>
<CAPTION>
                                                             % OF 
                         NUMBER OF        AGGREGATE        INITIAL 
                          MORTGAGE   PRINCIPAL BALANCE OF    POOL 
RANGE OF DSCRS             LOANS      THE MORTGAGE LOANS   BALANCE 
- ----------------------  ----------- --------------------  --------- 
<S>                     <C>         <C>                   <C>
1.0000x to 1.0500x 
 (1)...................       7         $   41,228,131       3.25% 
1.0501x to 1.2999x ....      12             94,587,111       7.46 
1.3000x to 1.3999x ....      28            227,710,896      17.96 
1.4000x to 1.4999x ....      26            362,816,076      28.61 
1.5000x to 1.5999x ....      10            358,645,588      28.28 
1.6000x to 1.9999x ....      12            104,724,668       8.26 
2.0000x to 3.3779x ....       3             78,423,712       6.18 
                        ----------- --------------------  --------- 
TOTAL .................      98         $1,268,136,183        100% 
                        =========== ====================  ========= 
</TABLE>

                                 (1) 7 of such mortgage loans, representing 
                                     approximately 3.41% of the aggregate 
                                     principal balance of all mortgage loans, 
                                     are mortgage loans secured by credit 
                                     leased properties meeting the guidelines 
                                     described under "Description of the 
                                     Mortgage Pool--Underwriting Standards" 
                                     in this prospectus supplement. The DSCR 
                                     for all credit lease loans is generally 
                                     1.0x. 

                              S-18           
<PAGE>
                                               RANGE OF LTV RATIOS 

<TABLE>
<CAPTION>
                                                           % OF 
                       NUMBER OF        AGGREGATE        INITIAL 
                        MORTGAGE   PRINCIPAL BALANCE OF    POOL 
RANGE OF LTV RATIOS      LOANS      THE MORTGAGE LOANS   BALANCE 
- --------------------  ----------- --------------------  --------- 
<S>                   <C>         <C>                   <C>
27.00% to 49.99% ....       3         $   50,196,167       3.96% 
50.00% to 59.99% ....       5            205,641,262      16.22 
60.00% to 69.99% ....      16            319,952,373      25.23 
70.00% to 73.33%  ...      11            174,064,475      13.73 
73.34% to 76.66% ....      24            220,184,961      17.36 
76.67% to 79.99% ....      30            241,596,324      19.05 
80.00% to 98.39% 
 (1).................       9             56,500,621       4.46 
                      ----------- --------------------  --------- 
TOTAL ...............      98         $1,268,136,183        100% 
                      =========== ====================  ========= 

</TABLE>

                                 (1) 7 of such mortgage loans, representing 
                                     approximately 3.41% of the aggregate 
                                     principal balance of all mortgage loans, 
                                     are mortgage loans secured by credit 
                                     leased properties meeting the guidelines 
                                     described under "Description of the 
                                     Mortgage Pool--Underwriting Standards" 
                                     in this prospectus supplement. The LTV 
                                     for all credit lease loans at 
                                     origination is generally 100%. 

                                  RANGE OF REMAINING TERM TO MATURITY DATE OR 
                                          ANTICIPATED PREPAYMENT DATE 

<TABLE>
<CAPTION>
                                                           % OF 
RANGE OF               NUMBER OF        AGGREGATE        INITIAL 
   REMAINING TERMS      MORTGAGE   PRINCIPAL BALANCE OF    POOL 
(MOS.)                   LOANS      THE MORTGAGE LOANS   BALANCE 
- --------------------  ----------- --------------------  --------- 
<S>                   <C>         <C>                   <C>
54 to 84.............       2         $   15,385,059       1.21% 
85 to 108............       3             44,154,438       3.48 
109 to 115...........      17            177,033,578      13.96 
116 to 119...........      48            537,907,625      42.42 
120 to 120...........      13            369,492,500      29.14 
121 to 180...........       4             64,096,579       5.05 
181 to 293...........      11             60,066,403       4.74 
                      ----------- --------------------  --------- 
TOTAL ...............      98         $1,268,136,183        100% 
                      =========== ====================  ========= 
</TABLE>

                                 All of the mortgage loans bear interest at 
                                 fixed rates. 

                                 The mortgage loans require the borrowers to 
                                 make scheduled payments of principal and/or 
                                 interest on the following days of each month 
                                 and in some cases have the indicated grace 
                                 periods: 16 of the mortgage loans, 
                                 representing approximately 13.36% of the 
                                 aggregate principal balance of all mortgage 
                                 loans as of the Cut-off Date, provide for 
                                 scheduled payments of principal and/or 
                                 interest due on the first day of each month, 
                                 and 82 mortgage loans, representing 
                                 approximately 86.64% of the aggregate 
                                 principal balance of all the mortgage loans 
                                 as of the Cut-off Date, provide for 
                                 scheduled payments of principal and interest 
                                 due on the 10th day of each month, and all 
                                 of the 

                              S-19           
<PAGE>
                                 mortgage loans whose due date ("Due Date") 
                                 is the first day of each month provide for 
                                 no more than a 10-day grace period. See 
                                 "Description of the Mortgage Pool--Certain 
                                 Terms and Conditions of the Mortgage Loans" 
                                 in this prospectus supplement. 

                                 6 of the mortgage loans, representing 
                                 approximately 2.50% of the aggregate 
                                 principal balance of all the mortgage loans 
                                 as of the Cut-off Date, have remaining 
                                 amortization terms that are generally the 
                                 same as their respective remaining terms to 
                                 maturity. 92 of the mortgage loans, 
                                 representing approximately 97.50% of the 
                                 aggregate principal balance of all the 
                                 mortgage loans as of the Cut-off Date, have 
                                 remaining amortization schedules 
                                 significantly longer than the remaining 
                                 terms to maturity or Anticipated Prepayment 
                                 Date of such mortgage loans, thereby leaving 
                                 substantial principal amounts due and 
                                 payable on their respective maturity dates 
                                 or outstanding on their Anticipated 
                                 Prepayment Date, unless previously prepaid. 

                                 Certain mortgage loans provide for an 
                                 increase in the related interest rate after 
                                 a certain date (the "Anticipated Prepayment 
                                 Date"). On 18 mortgage loans, representing 
                                 approximately 52.08% of the aggregate 
                                 principal balance of all mortgage loans as 
                                 of the Cut-Off Date, the interest rate will 
                                 increase by 2% or with respect to 11 of such 
                                 mortgage loans, representing approximately 
                                 18.42% of the aggregate principal balance of 
                                 all mortgage loans as of the Cut-off Date, 
                                 2% plus the greater of (i) the original 
                                 interest rate or (ii) a certain treasury 
                                 rate at that time. The interest accrued in 
                                 excess of the original rate, together with 
                                 interest thereon (the "Excess Interest"), 
                                 will be deferred and will not be paid until 
                                 the principal balance of the related 
                                 mortgage loan has been paid. All amounts 
                                 distributed in respect of Excess Interest 
                                 will be payable to the holders of the Class 
                                 J certificates. 

                                 After the Anticipated Prepayment Date, 
                                 certain cash flow in excess of that required 
                                 for debt service and other expenses with 
                                 respect to the related mortgaged properties 
                                 will be applied towards the payment of 
                                 principal of such mortgage loans until their 
                                 principal balance has been reduced to zero. 
                                 A substantial principal payment will be 
                                 required to pay off these mortgage loans on 
                                 their Anticipated Prepayment Date; however, 
                                 the amortization term is generally the same 
                                 as the remaining term to maturity if these 
                                 mortgage loans are not prepaid on their 
                                 Anticipated Prepayment Date. 

                                 The mortgage loans accrue interest based on 
                                 the following conventions: 

<TABLE>
<CAPTION>
                                                      % OF 
                  NUMBER OF        AGGREGATE        INITIAL 
                   MORTGAGE   PRINCIPAL BALANCE OF    POOL 
ACCRUAL BASIS       LOANS      THE MORTGAGE LOANS   BALANCE 
- ---------------  ----------- --------------------  --------- 
<S>              <C>         <C>                   <C>
Actual/360......      72         $1,036,934,320      81.77% 
30/360..........      26            231,201,862      18.23 
                 ----------- --------------------  --------- 
TOTAL ..........      98         $1,268,136,183        100% 
                 =========== ====================  ========= 
</TABLE>

                              S-20           
<PAGE>
                                 See "Description of the Mortgage 
                                 Pool--Additional Mortgage Loan Information" 
                                 and "Description of the Mortgage 
                                 Pool--Certain Terms and Conditions of the 
                                 Mortgage Loans" in this prospectus 
                                 supplement. 

SIGNIFICANT LOANS 

                          TEN LARGEST MORTGAGE LOANS 

<TABLE>
<CAPTION>
                                             % OF                  STATED 
                                            INITIAL               REMAINING                    CUT-OFF 
                               CUT-OFF       POOL     MORTGAGE      TERM      UNDERWRITTEN      DATE       LTV AT 
PROPERTY NAME               DATE BALANCE    BALANCE     RATE      (MO.)(1)        DSCR        LTV RATIO   MATURITY 
- -------------------------  -------------- ---------  ---------- -----------  -------------- -----------  ---------- 
<S>                        <C>            <C>        <C>        <C>          <C>            <C>          <C>
75 State Street ..........  $184,884,329     14.58%     7.00%        119          1.51x         57.78%      50.52% 
Towson Town Center........   140,000,000     11.04      6.75%        120          1.47x         63.06%      57.49% 
Sheraton Suites 
 Portfolio................    56,650,000      4.47      6.75%        120          1.54x         71.08%      55.83% 
Sheffield Apts ...........    41,845,624      3.30      6.30%        179          3.38x         27.00%      19.58% 
Smoketown Stations........    41,000,000      3.23      6.59%        120          1.42x         73.21%      63.27% 
Arsenal Mall..............    34,976,428      2.76      6.75%        119          1.69x         62.46%      54.25% 
Hotel Monaco..............    34,801,764      2.74      7.31%        115          1.54x         64.21%      51.56% 
Sir Francis Drake Hotel ..    32,988,210      2.60      8.50%        105          2.03x         63.44%      52.82% 
Costco Plaza II...........    31,987,500      2.52      6.60%        120          1.57x         75.00%      64.81% 
G&K Portfolio ............    31,636,297      2.49      7.14%        114          1.32x         78.40%      69.05% 
                           -------------- ---------  ---------- -----------  -------------- -----------  ---------- 
TOTAL/WEIGHTED AVERAGE  ..  $630,770,152     49.74%     6.92%        122          1.65X         61.92%      53.36% 
                           ============== =========
</TABLE>

- ------------ 
(1)    Calculated with respect to the Anticipated Prepayment Date for the APD 
       Mortgage Loans. 

 75 State Street Loan .........  The 75 State Street Loan is secured by a 
                                 "Class A" office tower located in the 
                                 financial district of the city of Boston, 
                                 Massachusetts. Completed in 1988, 75 State 
                                 Street is situated on 1.43 acres of land and 
                                 contains approximately 767,096 square feet 
                                 of net rentable area ("NRA"). Major tenants 
                                 include Fleet National Bank, Wellington 
                                 Management Company, Cabot Corporation and 
                                 Warner & Stackpole. The sponsors of the 
                                 borrower are World Financial Properties, 
                                 L.P. and its parent company Brookfield 
                                 Properties Corporation, which is a publicly 
                                 traded Canadian corporation. As of September 
                                 15, 1998, 75 State Street was approximately 
                                 100% occupied. 

 Towson Town Center Loan ......  The Towson Town Center Loan is secured by 
                                 the Towson Town Center, a regional mall 
                                 located in Towson, Maryland. Built in 1959 
                                 and renovated in 1991, the Towson Town 
                                 Center is situated on approximately 24.2 
                                 acres of land and contains approximately 
                                 538,248 square feet of gross leaseable area 
                                 in the mall stores. The anchors are Hecht's 
                                 and Nordstrom and are not part of the 
                                 mortgaged property. The borrower is an 
                                 indirect wholly owned subsidiary of The 
                                 Rouse Company, a publicly traded real estate 
                                 company listed on the NYSE which operates 
                                 approximately 200 properties. As of October 
                                 21, 1998, the Towson Town Center was 
                                 approximately 92.8% leased. 

 Sheraton Suites 
  Portfolio ...................  The Sheraton Suites Portfolio Loan is 
                                 secured by three full-service, all suites 
                                 Sheraton Hotels containing 765 suites 
                                 located in Kansas City, Missouri (257 
                                 suites), Columbus, Ohio (261 suites) and 
                                 Alexandria, Virginia (247 suites). The 
                                 Kansas City 

                              S-21           
<PAGE>
                                 and Alexandria hotels were both renovated 
                                 during 1997 and 1998, with renovations 
                                 planned for the Columbus hotel in December 
                                 1998. The sponsor of the borrower is 
                                 Sheraton Suites Investment Limited 
                                 Partnership ("SSILP"). ITT Sheraton 
                                 Corporation directly or indirectly owns a 
                                 24% limited partnership interest and the 1% 
                                 general partnership interest in SSILP. ITT 
                                 Sheraton Corporation is ultimately a 
                                 wholly-owned subsidiary of Starwood Hotels & 
                                 Resorts Worldwide, Inc. As of August 31, 
                                 1998, the weighted average occupancy rate 
                                 for the Sheraton Suites Portfolio for the 
                                 prior 12 month period was 73%. 

 Sheffield Loan ...............  The Sheffield Loan is secured by The 
                                 Sheffield, a 50 story, luxury apartment 
                                 building located on Manhattan's west side in 
                                 the city of New York, New York. Built in 
                                 1978, The Sheffield contains 845 apartment 
                                 units, 90,405 square feet of office space, 
                                 4,878 square feet of retail space, a 
                                 roof-top health club and a 372-car 
                                 underground garage. The sponsor of the 
                                 borrower is Rose Associates, a New York 
                                 general partnership which, through 
                                 affiliated entities, owns over 2,000 
                                 residential units and manages over 13,000 
                                 residential units. As of July 1, 1998, The 
                                 Sheffield was approximately 99.5% occupied. 

 Smoketown Stations Loan ......  The Smoketown Stations Loan is secured by 
                                 Smoketown Stations, a retail complex located 
                                 along the Prince William Parkway in 
                                 Woodbridge, Virginia. The complex consists 
                                 of six buildings containing 481,889 square 
                                 feet of gross leaseable area. Major tenants 
                                 include Petsmart, Borders Books, Lowe's Home 
                                 Improvement, Shoppers Food Warehouse and 
                                 Best Buy. The sponsor of the borrower is 
                                 Kimco Realty Corporation, a publicly traded 
                                 owner and operator of community shopping 
                                 centers. As of July 1, 1998, Smoketown 
                                 Stations was approximately 96% occupied. 

 Arsenal Mall Loan ............  The Arsenal Mall Loan is secured by the 
                                 Arsenal Mall, a two-level shopping mall 
                                 located in Watertown, Massachusetts. The 
                                 mall, which is situated on 19.05 acres of 
                                 land, contains 284,963 square feet of 
                                 rentable space, including 221,999 square 
                                 feet of retail and 62,964 square feet of 
                                 office space. Major tenants include 
                                 Marshalls and Filene's Basement. The sponsor 
                                 of the borrower is New England Development, 
                                 a developer/ owner of 17 regional shopping 
                                 malls in the northeast. As of October 19, 
                                 1998, the Arsenal Mall was 92.5% occupied. 

 Hotel Monaco Loan ............  The Hotel Monaco Loan is secured by the 
                                 Hotel Monaco, a full service boutique hotel 
                                 located on 0.69 acres of land near Union 
                                 Square in San Francisco, California. The 
                                 hotel contains 201 guest suites, a 120-car 
                                 parking garage and 9,219 square feet of 
                                 meeting space. The sponsor of the borrower 
                                 is The Kimpton Hotel & Restaurant Management 
                                 Co., a privately held company which manages 
                                 and operates over 20 boutique hotels. As of 
                                 April 30, 1998, the average occupancy rate 
                                 for the Hotel Monaco for the prior 12 month 
                                 period was 84.3%. 

 Sir Francis Drake Hotel Loan .  The Sir Francis Drake Hotel Loan is secured 
                                 by The Sir Francis Drake Hotel, a 
                                 full-service boutique hotel located on 0.37 
                                 acres 

                              S-22           
<PAGE>
                                 of land near Union Square in San Francisco, 
                                 California. The hotel contains 417 guest 
                                 rooms and 15,000 square feet of meeting 
                                 space. Additional space is currently leased 
                                 to two San Francisco restaurants, Harry 
                                 Denton's Starlight Room and Scala's Bistro. 
                                 The sponsor of the borrower is The Kimpton 
                                 Hotel & Restaurant Management Co., a 
                                 privately held company which manages and 
                                 operates over 20 boutique hotels. As of 
                                 December 31, 1997, the average occupancy 
                                 rate for the Sir Francis Drake Hotel for the 
                                 prior 12 month period was 84%. 

 Costco Plaza II Loan .........  The Costco Plaza II Loan is secured by 
                                 Costco Plaza, a retail complex located in 
                                 Fairfax, Virginia. Costco Plaza consists of 
                                 three free standing buildings which in the 
                                 aggregate contain approximately 323,262 
                                 square feet of gross leaseable area. Major 
                                 tenants include Costco, Home Depot and 
                                 Sports Authority. The sponsor of the 
                                 borrower is Kimco Realty Corporation, a 
                                 publicly traded owner and operator of 
                                 community shopping centers. As of July 1, 
                                 1998, Costco Plaza was approximately 100% 
                                 occupied. 

 G&K Portfolio Loan ...........  The Goldrich & Kest (G&K) Portfolio Loan is 
                                 secured by four garden style apartment 
                                 complexes, 2 of which are located in San 
                                 Jose, California, and the remaining 2 are 
                                 located in San Diego, California and Canoga 
                                 Park, California. The sponsor of the 
                                 borrower is G&K Industries, a company which 
                                 currently owns over 150 multifamily 
                                 properties containing over 23,000 units. As 
                                 of June 30, 1998, the weighted average 
                                 occupancy rate for the apartment complexes 
                                 was 100%. 

ADVANCES 
 A. P&I ADVANCES ..............  The Master Servicer is required to advance 
                                 delinquent monthly mortgage loan payments 
                                 (each, a "P&I Advance"), if it determines 
                                 that the advance will be recoverable. If the 
                                 Master Servicer fails to make a required P&I 
                                 Advance, the Trustee is required to make 
                                 such P&I Advance. The Master Servicer will 
                                 not be required to advance balloon payments 
                                 due at maturity in excess of the regular 
                                 monthly payment or Excess Interest or any 
                                 other interest in excess of a mortgage 
                                 loan's regular interest rate. The Master 
                                 Servicer also is not required to advance 
                                 amounts deemed non-recoverable or prepayment 
                                 or yield maintenance charges. There may be 
                                 other circumstances in which the Master 
                                 Servicer will not be required to advance one 
                                 full month of principal and interest. See 
                                 "Description of the Certificates--Advances" 
                                 in this prospectus supplement. If an advance 
                                 is made, the Master Servicer will not 
                                 advance its servicing fee, but will advance 
                                 the Trustee's fee. 

 B. PROPERTY PROTECTION 
     ADVANCES .................  The Master Servicer may 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 

                              S-23           
<PAGE>
                                 Advances, "Advances"). If the Master 
                                 Servicer fails to make a required Servicing 
                                 Advance, the Trustee is required to make 
                                 such Servicing Advance. The Master Servicer 
                                 is not required to advance amounts deemed 
                                 non-recoverable. See "Description of the 
                                 Certificates--Advances" in this prospectus 
                                 supplement. 

 C. INTEREST ON ADVANCES ......  The Master Servicer and the Trustee, as 
                                 applicable, will be entitled to interest on 
                                 Advances at the "Prime Rate" published in 
                                 The Wall Street Journal as described in this 
                                 prospectus supplement. 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" in 
                                 this prospectus supplement and "Description 
                                 of the Certificates--Advances in Respect of 
                                 Delinquencies" and "Description of the 
                                 Pooling Agreements--Certificate Account" in 
                                 the prospectus. 

                      ADDITIONAL ASPECTS OF CERTIFICATES 

DENOMINATIONS .................  The offered certificates (other than the 
                                 Class X certificates) will be offered in 
                                 minimum denominations of $10,000 initial 
                                 principal amount. The Class X certificates 
                                 will be offered in minimum denominations of 
                                 $1,000,000 initial notional amount. 
                                 Investments in excess of the minimum 
                                 denominations may be made in multiples of 
                                 $1,000. 

REGISTRATION, CLEARANCE AND 
 SETTLEMENT ...................  Each class of offered certificates will be 
                                 registered in the name of Cede & Co., as 
                                 nominee of The Depository Trust Company 
                                 ("DTC"). 

                                 You may hold your offered certificates 
                                 through: (i) DTC in the United States; or 
                                 (ii) Cedel Bank, S.A. ("CEDEL") or The 
                                 Euroclear System ("Euroclear") in Europe. 
                                 Transfers within DTC, CEDEL or Euroclear 
                                 will be made in accordance with the usual 
                                 rules and operating procedures of those 
                                 systems. 

                                 We may elect to terminate the book-entry 
                                 system through DTC with respect to all or 
                                 any portion of any class of the offered 
                                 certificates. 

                                 See "Description of the 
                                 Certificates--Book-Entry Registration and 
                                 Definitive Certificates" in this prospectus 
                                 supplement and in the prospectus. 

INFORMATION AVAILABLE TO 
 CERTIFICATEHOLDERS ...........  On each distribution date, the Paying Agent 
                                 will prepare and forward by mail to each 
                                 certificateholder of record (initially 
                                 expected to be Cede & Co.), a statement as 
                                 to the distributions being made on such 
                                 date. Additionally, under certain 
                                 circumstances, certificateholders of record 
                                 may be entitled to certain other information 
                                 regarding the trust. 

                                 See "Description of the 
                                 Certificates--Reports to Certificateholders; 
                                 Certain Available Information" in this 
                                 prospectus supplement. 

                              S-24           
<PAGE>
 DEAL INFORMATION/ANALYTICS ...  Certain information concerning the mortgage 
                                 loans and the offered certificates will be 
                                 available to you through the following 
                                 services: 

                                 o  Bloomberg, L.P. 
                                 o  the Paying Agent's website at 
                                    www.chase.com/global/trust/sfs/reports.html.

OPTIONAL TERMINATION ..........  On any distribution date on which the 
                                 aggregate principal balance of the mortgage 
                                 loans remaining in the trust is less than 1% 
                                 of the aggregate unpaid balance of the 
                                 mortgage loans as of the Cut-off Date, 
                                 certain entities specified in this 
                                 prospectus supplement will have the option 
                                 to purchase all of the remaining mortgage 
                                 loans at the price specified in this 
                                 prospectus supplement (and all property 
                                 acquired through exercise of remedies in 
                                 respect of any mortgage loan). Exercise of 
                                 this option will terminate the trust and 
                                 retire the then-outstanding certificates. 

                                 See "Description of the 
                                 Certificates--Termination; Retirement of 
                                 Certificates" in this prospectus supplement 
                                 and "Description of the 
                                 Certificates--Termination" in the 
                                 prospectus. 

TAX STATUS ....................  An election will be made to treat a portion 
                                 of the Trust (exclusive of the Excess 
                                 Interest and the related distribution 
                                 account for it) as two separate REMICs--a 
                                 Lower-Tier REMIC and an Upper-Tier 
                                 REMIC--for federal income tax purposes. The 
                                 portion of the trust representing the Excess 
                                 Interest will be treated as a grantor trust 
                                 for federal income tax purposes. In the 
                                 opinion of counsel, the portion of the Trust 
                                 referred to above will qualify for this 
                                 treatment. 

                                 Pertinent federal income tax consequences of 
                                 an investment in the offered certificates 
                                 include: 

                                        o  Each class of offered certificates 
                                           (and the Class F, Class G, Class 
                                           H, Class I and Class J 
                                           certificates) will constitute 
                                           "regular interests" in the 
                                           Upper-Tier REMIC. 

                                        o  The regular interests will be 
                                           treated as newly originated debt 
                                           instruments for federal income tax 
                                           purposes. 

                                        o  You will be required to report 
                                           income on your certificates using 
                                           the accrual method of accounting. 

                                        o  The Class X certificates will, and 
                                           one or more other classes of 
                                           offered certificates may, be 
                                           issued with original issue 
                                           discount. 

                                 See "Certain Federal Income Tax 
                                 Consequences" in this prospectus supplement 
                                 and "Certain Federal Income Tax 
                                 Consequences--REMICs--Taxation of Owners of 
                                 REMIC Regular Certificates" in the 
                                 prospectus. 

CERTAIN ERISA CONSIDERATIONS ..  Subject to important considerations 
                                 described under "Certain ERISA 
                                 Considerations" in this prospectus 
                                 supplement and in the accompanying 
                                 prospectus, the Class A-1, Class A-2 and 

                              S-25           
<PAGE>
                                 Class X certificates are eligible for 
                                 purchase by persons investing assets of 
                                 employee benefit plans or individual 
                                 retirement accounts. 

                                 THE CLASS B, CLASS C, CLASS D AND CLASS E 
                                 CERTIFICATES MAY NOT BE PURCHASED BY, OR 
                                 TRANSFERRED TO, A PLAN OR ANY PERSON 
                                 INVESTING THE ASSETS OF A PLAN. (THIS 
                                 PROHIBITION DOES NOT APPLY TO AN INSURANCE 
                                 COMPANY INVESTING ASSETS OF ITS GENERAL 
                                 ACCOUNT UNDER CIRCUMSTANCES WHICH WOULD 
                                 QUALIFY FOR AN EXEMPTION UNDER SECTION III 
                                 OF PROHIBITED TRANSACTION CLASS EXEMPTION 
                                 95-60.) 

LEGAL INVESTMENT ..............  The Class A-1, Class A-2, Class X and Class 
                                 B certificates will constitute "mortgage 
                                 related securities" for purposes of the 
                                 Secondary Mortgage Market Enhancement Act of 
                                 1984, as amended ("SMMEA"), so long as: (i) 
                                 those certificates are rated in one of the 
                                 two highest rating categories by one or more 
                                 rating agencies; and (ii) the underlying 
                                 mortgage loans are secured by real estate. 
                                 The other classes of offered certificates 
                                 will NOT constitute "mortgage related 
                                 securities" within the meaning of SMMEA. 

                                 See "Legal Investment" in this prospectus 
                                 supplement and in the accompanying 
                                 prospectus. 

RATING ........................  The offered certificates will not be issued 
                                 unless each of the offered classes receives 
                                 the following ratings from Standard & Poor's 
                                 Ratings Services and Duff & Phelps Credit 
                                 Rating Co.: 

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

                                 A rating agency may downgrade, qualify or 
                                 withdraw a security rating at any time. A 
                                 rating agency not requested to rate the 
                                 offered certificates may nonetheless issue a 
                                 rating and, if one does, it may be lower 
                                 than those stated above. S&P assigns the 
                                 additional rating of "r" to highlight 
                                 classes of securities that S&P believes may 
                                 experience high volatility or high 
                                 variability in expected returns due to 
                                 non-credit risks. The security ratings do 
                                 not address the frequency of prepayments 
                                 (whether voluntary or involuntary) of 
                                 mortgage loans, or the degree to which such 
                                 prepayments might differ from those 
                                 originally anticipated, or the likelihood of 
                                 collection of excess interest, default 
                                 interest, prepayment premiums or yield 
                                 maintenance charges, or the tax treatment of 
                                 the certificates. Even though the Class X 
                                 certificates will be rated "AAAr/AAA," it is 
                                 still possible that you may fail to recover 
                                 your full initial investment due to a rapid 
                                 rate of prepayments, defaults or 
                                 liquidations. See "Yield and Maturity 
                                 Considerations" in this prospectus 
                                 supplement, 

                              S-26           
<PAGE>
                                 "Risk Factors" and "Rating" in this 
                                 prospectus supplement and in the prospectus, 
                                 and "Yield and Maturity Considerations" in 
                                 the prospectus. 

                                 See "Rating" in this prospectus supplement 
                                 and the prospectus for a discussion of the 
                                 basis upon which ratings are given and the 
                                 conclusions that may not be drawn from a 
                                 rating. 

                              S-27           
<PAGE>
                                 RISK FACTORS 

   You should carefully consider the following risks before making an 
investment decision. In particular, distributions on your certificates will 
depend on payments received on and other recoveries with respect to the 
mortgage loans. Therefore, you should carefully consider the risk factors 
relating to the mortgage loans and the mortgaged properties. 

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

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

   This prospectus supplement also contains forward-looking statements that 
involve risks and uncertainties. Actual results could differ materially from 
those anticipated in these forward-looking statements as a result of certain 
factors, including the risks described below and elsewhere in this prospectus 
supplement. 

GEOGRAPHIC CONCENTRATION ENTAILS RISKS 

   Mortgaged properties located in Massachusetts, California, New York and 
Maryland represent 20.50%, 12.46%, 12.24% and 11.04%, respectively, of the 
mortgaged properties by allocated loan amount. Concentrations of mortgaged 
properties in geographic areas may increase the risk that adverse economic or 
other developments or natural disaster affecting a particular region of the 
country could increase the frequency and severity of losses on mortgage loans 
secured by those properties. In recent periods, several regions of the United 
States have experienced significant real estate downturns. Regional economic 
declines or conditions in regional real estate markets could adversely affect 
the income from, and market value of, the mortgaged properties. Other 
regional factors--e.g., earthquakes, floods or hurricanes or changes in 
governmental rules or fiscal policies--also may adversely affect the 
mortgaged properties. For example, mortgaged properties located in California 
may be more susceptible to certain hazards (such as earthquakes) than 
properties in other parts of the country. 

RISKS RELATING TO LOAN CONCENTRATIONS 

   The effect of mortgage pool loan losses will be more severe if the losses 
relate to loans that account for a disproportionately large percentage of the 
pool's aggregate principal balance. In this regard: 

   o  The largest mortgage loan represents approximately 14.58% of the 
      aggregate principal balance of the mortgage loans as of the Cut-off 
      Date. 

   o  The 3 largest mortgage loans represent, in the aggregate, approximately 
      30.09% of the aggregate principal balance of the mortgage loans as of 
      the Cut-off Date. 

   o  The ten largest mortgage loans represent, in the aggregate, 
      approximately 49.74% of the aggregate principal balance of the mortgage 
      loans as of the Cut-off Date. 

   Each of the other mortgage loans represents less than 5% of the Cut-off 
Date aggregate principal balance of the mortgage loans as of the Cut-off 
Date. 

   A concentration of mortgaged property types also can pose increased risks. 
In that regard: 

   o  retail properties represent approximately 43.09% of the aggregate 
      principal balance of the mortgage pool as of the Cut-off Date (based on 
      the primary property type for combined office/retail properties); 

   o  office properties represent 26.53% (based on the primary property type 
      for combined office/retail properties); 

   o  multifamily properties represent 11.66%; and 

   o  hotel properties represent 10.49%. 

   A concentration of mortgaged property types can increase the risk that a 
decline in a particular industry or business would have a disproportionately 
large impact on the pool of mortgage loans. For 

                              S-28           
<PAGE>
example, if there is a decline in tourism, the hotel industry might be 
adversely effected, leading to increased losses on loans secured by hotel 
properties as compared to the mortgage loans secured by other property types. 

   A concentration of mortgage loans with the same borrower or related 
borrowers can also pose risks. In that regard: 

           MORTGAGE LOANS WITH SIGNIFICANT BORROWER CONCENTRATIONS 

<TABLE>
<CAPTION>
                       NUMBER OF     AGGREGATE      PERCENTAGE 
                        LOANS/      CUT-OFF DATE    OF INITIAL 
       ENTITY         PROPERTIES      BALANCE      POOL BALANCE 
KIMCO REALTY CORP.       9 / 9      $160,412,500       12.65% 
<S>                  <C>          <C>             <C>
Kimpton ............     2 / 2        67,789,974        5.35 
                     ------------ --------------  -------------- 
TOTAL                   11 / 11     $228,202,474       18.00% 
                     ============ ==============  ============== 
</TABLE>

                    (RESTUBBED TABLE CONTINUED FROM ABOVE) 

<TABLE>
<CAPTION>
                                          WEIGHTED AVERAGES 
                     ------------------------------------------------------------ 
                                     STATED 
                                    REMAINING               CUT-OFF       LTV 
                      MORTGAGE     TERM TO APD               DATE      RATIO AT 
       ENTITY           RATE          (MO.)        DSCR    LTV RATIO   MATURITY 
- -------------------  ---------- ---------------  ------- -----------   ---------- 
<S>                  <C>        <C>              <C>     <C>           <C>
Kimco Realty Corp.      6.60%          120        1.49x      74.54%      64.41% 
Kimpton ............    7.89%          110        1.78x      63.83%      52.17% 
TOTAL 

</TABLE>


   See Exhibit A attached hereto. 

   Mortgaged properties owned by related borrowers are likely to: 

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

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

   The terms of the mortgage loans generally require that the borrowers be 
single-purpose entities. In addition, 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 or 
properties and limit the borrowers' ability to incur additional indebtedness. 
Such provisions are designed to mitigate the possibility that the borrower's 
financial condition would be adversely impacted by factors unrelated to the 
mortgaged property and the mortgage loan in the pool. However, we cannot 
assure you 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. 

ABILITY TO EFFECT OTHER BORROWINGS ENTAILS RISK 

   Substantially all of the mortgage loans permit the related borrower to 
incur limited indebtedness in the ordinary course of business. Also, the 
terms of 4 mortgage loans, representing approximately 8.58% of the aggregate 
principal balance of the mortgage pool as of the Cut-off Date, allow the 
related borrowers to incur additional unsecured debt payable to an affiliate 
of the borrower or a third party ("Additional Debt"). We do not believe any 
of the borrowers currently have Additional Debt. In addition, with respect to 
the 75 State Street Loan, affiliates of the borrower have obtained a 
mezzanine loan secured by the equity interests in the borrower. See 
"Description of the Mortgage Pool--Significant Mortgage Loans--The 75 State 
Street Loan--75 State Street Mezzanine Debt" in this prospectus supplement. 
Finally, 2 mortgage loans in the mortgage pool, representing approximately 
0.64% of the aggregate principal balance of all mortgage loans as of the 
Cut-off Date are to the same borrower, and are cross-collateralized and 
cross-defaulted. 

   When a mortgage loan borrower (or its constituent members) also has one or 
more other outstanding loans (even if subordinated loans), the trust is 
subjected to additional risk. The borrower may have difficulty servicing and 
repaying multiple loans. The existence of another loan generally also will 
make it more difficult for the borrower to obtain refinancing of the mortgage 
loan and may thereby jeopardize repayment of the mortgage loan. Moreover, the 
need to service additional debt may reduce the cash flow available to the 
borrower to operate and maintain the mortgaged property. 

                              S-29           
<PAGE>
    Additionally, if the borrower (or its constituent members) defaults on 
the mortgage loan and/or any other loan, actions taken by other lenders such 
as a foreclosure by another lender or an involuntary petition for bankruptcy 
against the borrower could impair the security available to the trust, 
including the mortgaged property, or stay the trust's ability to foreclose 
during the course of the bankruptcy case. The bankruptcy of another lender 
also may operate to stay foreclosure by the trust. The trust may also be 
subject to the costs and administrative burdens of involvement in foreclosure 
or bankruptcy proceedings or related litigation. 

   The mezzanine debt lender under the 75 State Street Loan has entered into 
a subordination agreement with the lender acknowledging that such mezzanine 
debt is non-foreclosable and non-defaultable unless the mezzanine debt lender 
has obtained written confirmation from the Rating Agencies that such 
foreclosure or default would not cause the downgrade, withdrawal or 
qualification of the then current ratings of the certificates. Payments on 
any such mezzanine debt are required to be made 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. See "Description of the 
Mortgage Pool--General" in this prospectus supplement and "Certain Legal 
Aspects of Mortgage Loans--Subordinate Financing" in the prospectus. 

   Except as described above, the mortgage loans generally prohibit borrowers 
from incurring any debt that is secured by the related mortgaged properties. 

BORROWER MAY BE UNABLE TO REPAY REMAINING PRINCIPAL BALANCE ON MATURITY DATE 
OR ANTICIPATED PREPAYMENT DATE 

   92 of the mortgage loans, representing approximately 97.50% of the 
aggregate principal balance of the mortgage pool as of the Cut-off Date, are 
expected to have substantial remaining principal balances as of their 
respective Anticipated Prepayment Dates or stated maturity dates. 74 of the 
mortgage loans require balloon payments at stated maturity, and 18 of the 
loans would require a substantial payment at their Anticipated Prepayment 
Date. Mortgage loans with substantial remaining principal balances at their 
stated maturity (i.e., "balloon loans") involve greater risk than fully 
amortizing loans. 

   A borrower's ability to repay a loan on its Anticipated Prepayment Date or 
maturity date typically will depend upon its ability either to refinance the 
loan or to sell the mortgaged property at a price sufficient to permit 
repayment. A borrower's ability to achieve either of these goals will be 
affected by a number of factors, including: 

   o  the availability of, and competition for, credit for commercial real 
      estate projects; 

   o  the prevailing interest rates; 

   o  the fair market value of the related properties; 

   o  the borrower's equity in the related properties; 

   o  the borrower's financial condition; 

   o  the operating history and occupancy level of the property; 

   o  the tax laws; and 

   o  prevailing general and regional economic conditions. 

   The availability of funds in the credit markets fluctuates over time. 

   We cannot assure you that each borrower will have the ability to repay the 
remaining principal balances on the pertinent date. 

   See "Description of the Mortgage Pool--Certain Terms and Conditions of the 
Mortgage Loans" in this prospectus supplement and "Risk Factors--Balloon 
Payments; Borrower Default" in the prospectus. 

                              S-30           
<PAGE>
COMMERCIAL AND MULTIFAMILY LENDING IS DEPENDENT UPON NET OPERATING INCOME 

   The mortgage loans are secured by various income-producing commercial and 
multifamily properties. Commercial and multifamily lending are generally 
thought to expose a lender to greater risk than residential one-to-four 
family lending because it typically involves larger loans to a single 
borrower or groups of related borrowers. 

   The repayment of a commercial or multifamily loan is typically dependent 
upon the ability of the applicable property to produce cash flow through the 
collection of rents. Even the liquidation value of a commercial property is 
determined, in substantial part, by the capitalization of the property's cash 
flow. However, net operating income can be volatile and may be insufficient 
to cover debt service on the loan at any given time. 

   The net operating incomes and property values of the mortgaged properties 
may be adversely affected by a large number of factors. Some of these factors 
relate to the properties themselves, such as: 

   o  the age, design and construction quality of the properties; 

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

   o  the proximity and attractiveness of competing properties; 

   o  the adequacy of the property's management and maintenance; 

   o  increases in operating expenses; 

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

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

   o  an increase in vacancy rates; and 

   o  a decline in rental rates as leases are renewed or entered into with 
      new tenants. 

   Other factors are more general in nature, such as: 

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

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

   o  demographic factors; 

   o  consumer confidence; 

   o  consumer tastes and preferences; and 

   o  retroactive changes in building codes. 

   The volatility of net operating income will be influenced by many of the 
foregoing factors, as well as by: 

   o  the length of tenant leases; 

   o  the creditworthiness of tenants; 

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

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

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

                              S-31           
<PAGE>
TENANT CONCENTRATION ENTAILS RISK 

   A deterioration in the financial condition of a tenant can be particularly 
significant if a mortgaged property is leased to a single tenant, or a small 
number of tenants. Mortgaged properties leased to a single tenant, or a small 
number of tenants, also are more susceptible to interruptions of cash flow if 
a tenant fails to renew its lease. This is so because: (i) the financial 
effect of the absence of rental income may be severe; (ii) more time may be 
required to re-lease the space; and (iii) substantial capital costs may be 
incurred to make the space appropriate for replacement tenants. 

   For example, with respect to the 75 State Street Loan, the lease with 
Fleet National Bank, which represents approximately 34.9% of the net rentable 
area of the 75 State Street Property, expires on March 31, 2008, 6 months 
prior to the Anticipated Prepayment Date for the 75 State Street Loan. 
Additionally, the lease with Wellington Management Company, which represents 
approximately 18.2% of the net rentable area of the 75 State Street Property, 
expires on March 31, 2011, 2 years and 6 months following the Anticipated 
Prepayment Date of the 75 State Street Loan. Pursuant to the terms of the 75 
State Street Loan documents, the 75 State Street Borrower is required to fund 
a reserve of an amount which could equal or exceed $20,000,000 to be used for 
expenses incurred in reletting the applicable space in the event either 
tenant vacates. However, we cannot assure you that the 75 State Street 
Borrower will have sufficient funds to fund such amounts or sufficient time 
to relet the applicable space. If Fleet National Bank does not extend its 
lease or if the 75 State Street Borrower is not able to relet the applicable 
space, the 75 State Street Borrower may not be able to locate financing to 
prepay the 75 State Street Loan on the Anticipated Prepayment Date. 

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

MORTGAGED PROPERTIES LEASED TO MULTIPLE TENANTS ALSO HAVE RISKS 

   If a mortgaged property has multiple tenants, re-leasing expenditures may 
be more frequent than in the case of mortgaged properties with fewer tenants, 
thereby reducing the cash flow available for debt service payments. 
Multi-tenanted mortgaged properties also may experience higher continuing 
vacancy rates and greater volatility in rental income and expenses. 

TENANT BANKRUPTCY ENTAILS RISKS 

   The bankruptcy or insolvency of a major tenant, or a number of smaller 
tenants, in retail and office properties may adversely affect the income 
produced by a mortgaged property. Under the federal bankruptcy code (the 
"Bankruptcy Code"), a tenant has the option of assuming or rejecting any 
unexpired lease. If the tenant rejects the lease, the landlord's claim for 
breach of the lease would be a general unsecured claim against the tenant 
(absent collateral securing the claim). The claim would be limited to the 
unpaid rent reserved under the lease for the periods prior to the bankruptcy 
petition (or earlier surrender of the leased premises) which are unrelated to 
the rejection, plus the greater of one year's rent or 15% of the remaining 
reserved rent (but not more than three years' rent). 

MORTGAGE LOANS ARE NONRECOURSE AND ARE NOT INSURED OR GUARANTEED 

   The mortgage loans are not insured or guaranteed by any person or entity, 
governmental or otherwise. 

   Each mortgage loan is a nonrecourse loan. If a default occurs, recourse 
generally may be had only against the specific properties and other assets 
that have been pledged to secure the loan. Payment prior to maturity is 
consequently dependent primarily on the sufficiency of the net operating 
income of the mortgaged property. Payment at maturity is primarily dependent 
upon the market value of the mortgaged property or the borrower's ability to 
refinance the property. 

   However, with respect to 3 of the mortgage loans which are secured by 
credit lease properties, which represent in the aggregate approximately 2.19% 
of the aggregate principal balance of the mortgage pool as of the Cut-off 
Date, the related borrower has purchased a surety bond which guarantees the 
payment 

                              S-32           
<PAGE>
of all principal due at the stated maturity date of the related mortgage 
loan. The surety bond issuer in each case is Centre Reinsurance (U.S.) 
Limited, which has a claims paying ability rating of "AA" by S&P. See 
"Description of the Mortgage Pool--General" in this prospectus supplement. 

RETAIL PROPERTIES HAVE SPECIAL RISKS 

   Retail properties secure 42 of the underlying mortgage loans, representing 
approximately 43.09% of the aggregate principal balance of the mortgage pool 
as of the Cut-off Date. 

   The quality and success of a retail property's tenants significantly 
affect the property's value. For example, if the sales revenue of retail 
tenants were to decline, rents tied to a percentage of gross sales may 
decline and those tenants may be unable to pay their rent or other occupancy 
costs. 

   The presence or absence of an "anchor tenant" in a shopping center also 
can be important, because anchors play a key role in generating customer 
traffic and making a center desirable for other tenants. An "anchor tenant" 
is usually proportionately larger in size and is vital in attracting 
customers to a retail property, whether or not it is located on the related 
mortgaged property. 37 of the mortgage loans, which represent in the 
aggregate approximately 41.56% of the aggregate principal balance of the pool 
of mortgage loans as of the Cut-off Date, are secured by retail properties 
that are "anchored" and 5 of the mortgage loans, which represent in the 
aggregate approximately 1.53% of the aggregate principal balance of the pool 
of mortgage loans as of the Cut-off Date, are secured by retail properties 
that are "unanchored". 

   Pursuant to the terms of reciprocal easement agreements between the 
mortgagor and two of the non-mortgagor owned anchor stores, Nordstrom and 
Hecht's Department Store, such anchor stores are subject to operating 
covenants which expire in 2005. Those anchor stores will not be obligated to 
operate at the related mortgaged property after the operating covenants 
expire. 

   If anchor stores in a mortgaged property were to close, the related 
borrower may be unable to replace those anchors in a timely manner or without 
suffering adverse economic consequences. 

   Retail properties also face competition from sources outside a given real 
estate market. For example, all of the following compete with more 
traditional retail properties for consumer dollars: factory outlet centers; 
discount shopping centers and clubs; catalogue retailers; home shopping 
networks; Internet web sites; and telemarketing. Continued growth of these 
alternative retail outlets (which often have lower operating costs) could 
adversely affect the rents collectible at the retail properties included in 
the mortgage pool, as well as the income from, and market value of, the 
mortgaged properties. 

   Moreover, additional competing retail properties may be built in the areas 
where the retail properties are located. 

OFFICE PROPERTIES HAVE SPECIAL RISKS 

   22 of the mortgage loans, representing approximately 26.53% of the 
aggregate principal balance of the mortgage pool as of the Cut-off Date, are 
secured primarily by office properties. 

   A large number of factors may adversely affect the value of office 
properties, including: 

   o  the quality of an office building's tenants; 

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

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

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

   Moreover, the cost of refitting office space for a new tenant is often 
higher than the cost of refitting other types of property for new tenants. 
See "--Tenant Concentration Entails Risk" above. 

                              S-33           
<PAGE>
MULTIFAMILY PROPERTIES HAVE SPECIAL RISKS 

   Multifamily properties secure 16 of the mortgage loans, representing 
approximately 11.66% of the aggregate principal balance of the mortgage pool 
as of the Cut-off Date. A large number of factors may adversely affect the 
value and successful operation of a multifamily property, including: 

   o  the physical attributes of the apartment building (e.g., its age, 
      appearance and construction quality); 

   o  the location of the property (e.g., a change in the neighborhood over 
      time); 

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

   o  the types of services (amenities) that the property provides; 

   o  the property's reputation; 

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

   o  the presence of competing properties; 

   o  adverse local or national economic conditions; and 

   o  state and local regulations. 

HOTEL PROPERTIES HAVE SPECIAL RISKS 

   5 of the mortgage loans, representing approximately 10.49% of the 
aggregate principal balance of the mortgage pool as of the Cut-off Date, are 
secured by hotel properties. 

   Various factors may adversely affect the economic performance of a hotel, 
including: 

   o  adverse economic and social conditions, either local, regional or 
      national (which may limit the amount that can be charged for a room and 
      reduce occupancy levels); 

   o  the construction of competing hotels or resorts; 

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

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

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

   Because hotel rooms generally are rented for short periods of time, the 
financial performance of hotels tends to be affected by adverse economic 
conditions and competition more quickly than other commercial properties. 

   Moreover, the hotel and lodging industry is generally seasonal in nature, 
different seasons affect different hotels depending on type and location. 
This seasonality can be expected to cause periodic fluctuations in a hotel 
property's room and restaurant revenues, occupancy levels, room rates and 
operating expenses. 

RISKS RELATING TO AFFILIATION WITH A FRANCHISE OR HOTEL MANAGEMENT COMPANY 

   3 of the mortgage loans on the hotel properties, representing 
approximately 5.14% of the aggregate principal balance of the mortgage pool 
as of the Cut-off Date, are affiliated with a franchise or hotel management 
company. The performance of a hotel property affiliated with a franchise or 
hotel management company depends in part on: 

   o  the continued existence and financial strength of the franchisor or 
hotel management company; 

   o  the public perception of the franchise or hotel chain service mark; and 

                              S-34           
<PAGE>
    o   the duration of the franchise licensing or management agreements. 

   Any provision in a franchise agreement or management agreement providing 
for termination because of a bankruptcy of a franchisor or manager generally 
will not be enforceable. Replacement franchises may require significantly 
higher fees. 

   The transferability of franchise license agreements is restricted. In the 
event of a foreclosure, the lender or its agent would not have the right to 
use the franchise license without the franchisor's consent. Conversely, in 
the case of certain mortgage loans, the lender may be unable to remove a 
franchisor or a hotel management company that it desires to replace following 
a foreclosure. 

   Further, in the event of a foreclosure, the Trustee or a purchaser of such 
mortgaged property probably would not be entitled to the rights under any 
liquor license for the mortgaged property. Such party would be required to 
apply in its own right for such a license, and we cannot assure you that a 
new license could be obtained. 

WAREHOUSE/INDUSTRIAL PROPERTIES HAVE SPECIAL RISKS 

   Industrial properties secure 4 of the mortgage loans, representing 
approximately 3.09% of the aggregate principal balance of the mortgage pool 
as of the Cut-off Date. Significant factors determining the value of 
industrial properties are: 

   o  the quality of tenants; 

   o  building design and adaptability; and 

   o  the location of the property. 

   Concerns about the quality of tenants, particularly major tenants, are 
similar in both office properties and industrial properties, although 
industrial properties are more frequently dependent on a single tenant. 

   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 a 
warehouse/industrial property include high clear ceiling heights, wide column 
spacing, a large number of bays (loading docks) 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. 

CREDIT LEASE PROPERTIES HAVE SPECIAL RISKS 

   7 of the mortgage loans, representing approximately 3.41% of the aggregate 
principal balance of the mortgage pool as of the Cut-off Date, are secured by 
properties backed by net lease obligations ("Credit Leases") of a tenant, or 
net lease obligations guaranteed by an entity. 

<TABLE>
<CAPTION>
                              TENANT/GUARANTOR RATING BY     PERCENTAGE OF 
NUMBER OF CREDIT LEASE LOANS  AT LEAST ONE RATING AGENCY  INITIAL POOL BALANCE 
- ----------------------------  -------------------------- -------------------- 
<S>                           <C>                        <C>
              6               Investment Grade                    2.63% 
              1               Non-investment Grade                0.78% 
</TABLE>

   Any rating assigned to the tenant or guarantor, as applicable, by a Rating 
Agency will reflect only such Rating Agency's assessment of the long-term 
unsecured debt obligations of the tenant or its guarantor. Such rating does 
NOT imply an assessment of the likelihood that: 

                              S-35           
<PAGE>
   o   the credit leases will not be terminated or the related mortgage loans 
       prepaid (through the exercise of a purchase option by the lessee or 
       otherwise); 

   o  that principal prepayments on the related mortgage loans will be made 
      by the related borrowers; or 

   o  that any prepayment premium will be paid, or, if paid, will be 
      sufficient to provide the anticipated yield on the loan. 

   As a result, such rating will not address the possibility that a 
prepayment of a mortgage loan may cause you to experience a lower than 
anticipated yield. See "Yield and Maturity Considerations" in this prospectus 
supplement. See "Description of the Mortgage Pool--Credit Lease Loans" in 
this prospectus supplement for certain statistical information on mortgage 
loans backed by Credit Leases. 

   A downgrade in the credit rating of any of the tenants and/or the 
guarantors may have a related adverse effect on the rating of your 
certificates. If a tenant or guarantor defaults on its obligation to make 
monthly rental payments under a Credit Lease or the related guarantee, the 
borrower under a mortgage loan backed by Credit Leases may not have the 
ability to make required payments on such loan. If the default occurs before 
significant amortization of the loan has occurred and no recovery is 
available from the related borrower, the tenant or any guarantor, it is 
unlikely in most cases that the Special Servicer will be able to recover in 
full the amounts then due under the loan. 

   Certain mortgage loans backed by Credit Leases have insurance policies for 
the benefit of the lender to cover certain lease termination and abatement 
events arising out of a condemnation and/or casualty of a credit lease 
property. Certain of the Credit Leases have surety bonds for the benefit of 
the lender to cover the principal payments on the related loans at maturity. 

<TABLE>
<CAPTION>
                                RATINGS OF     NUMBER OF 
                               PROVIDER BY    CREDIT LEASE   % OF INITIAL 
CREDIT LEASE LOAN PROTECTION       S&P           LOANS       POOL BALANCE 
- ----------------------------  ------------- --------------  -------------- 
<S>                           <C>           <C>             <C>
Lease Enhancement Policies         AAA             4             1.22% 
Surety Bonds                        AA             3             2.19% 
</TABLE>

   Your investment would be adversely affected by any failure by the insurer 
to pay under the terms of such policies or surety bonds, and any downgrade of 
the credit rating of such insurer may adversely affect the ratings of your 
certificates. 

   See "Description of the Mortgage Pool--Credit Lease Loans" in this 
prospectus supplement. 

RISKS RELATING TO SECTION 8 MULTIFAMILY PROPERTIES 

   2 of the mortgage loans (those identified as loan numbers 43 and 74 on 
Annex A hereto), representing approximately 2.65% of the aggregate principal 
balance of the mortgage pool as of the Cut-off Date, are secured by mortgaged 
properties in which the rents charged to some of the tenants are subsidized 
by housing assistance payments under HUD's Section 8 Tenant-Based Assistance 
Rental Voucher Program or Section 8 Tenant-Based Assistance Rental 
Certificate Program (now combined into one voucher program). Such payments 
are made pursuant to Housing Assistance Payments Contracts ("HAP Contracts") 
between the borrower and a local housing authority which receives Section 8 
funds from HUD. The term of each HAP Contract is limited to the term of the 
related tenant lease, generally one year, renewable at the option of the 
tenant. Tenants may choose to move out of the mortgaged properties and 
utilize their vouchers elsewhere, and we cannot assure you that such units 
will be re-rented. The HAP Contracts impose certain management and 
maintenance obligations on the borrowers, and housing assistance payments can 
be suspended, reduced, or terminated if HUD or the local housing authority 
determines that the borrowers have breached the HAP Contracts. HUD may in the 
future elect, or be required by Congress, to take actions with the effect of 
limiting increases in rents subsidized under Section 8, or reducing rent 
levels currently in effect. The ability of the respective borrowers to pay 
their 

                              S-36           
<PAGE>
mortgage loans, and the value of their Mortgaged Properties and consequent 
ability to refinance the mortgage loans which are subject to HAP Contracts, 
could be adversely affected by some or all of the abovementioned risks. See 
"Description of the Mortgage Pool--Section 8 Housing Assistance Payments 
Programs" in this prospectus supplement. 

CERTAIN ADDITIONAL RISKS RELATING TO TENANTS 

   The income from, and market value of, the mortgaged properties leased to 
various tenants would be adversely affected if: 

   o  space in the mortgaged properties could not be leased or re-leased; 

   o  tenants were unable to meet their lease obligations; 

   o  a significant tenant were to become a debtor in a bankruptcy case; or 

   o  rental payments could not be collected for any other reason. 

   Repayment of the mortgage loans secured by retail and office properties 
will be affected by the expiration of leases and the ability of the 
respective borrowers to renew the leases or relet the space on comparable 
terms. 

   Even if vacated space is successfully relet, the costs associated with 
reletting, including tenant improvements and leasing commissions, could be 
substantial and could reduce cash flow from the mortgaged properties. 
Moreover, if a tenant defaults in its obligations to a borrower, the borrower 
may incur substantial costs and experience significant delays associated with 
enforcing its rights and protecting its investment, including costs incurred 
in renovating and reletting the property. 

SOME MORTGAGED PROPERTIES MAY NOT BE READILY CONVERTIBLE TO ALTERNATIVE USES 

   Some of the mortgaged properties may not be readily convertible to 
alternative uses if those properties were to become unprofitable for any 
reason. Converting commercial properties to alternate uses generally requires 
substantial capital expenditures. The liquidation value of any such mortgaged 
property consequently may be substantially less than would be the case if the 
property were readily adaptable to other uses. 

   Zoning or other restrictions also may prevent alternative use. 

LACK OF SKILLFUL PROPERTY MANAGEMENT ENTAILS RISKS 

   The successful operation of a real estate project depends upon the 
property manager's performance and viability. The property manager is 
responsible for: 

   o  responding to changes in the local market; 

   o  planning and implementing the rental structure; 

   o  operating the property and providing building services; 

   o  managing operating expenses; and 

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

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

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

LIMITATIONS OF APPRAISALS 

   Appraisals were obtained with respect to each of the mortgaged properties 
prior to the origination of the applicable mortgage loan. In general, 
appraisals represent the analysis and opinion of qualified 

                              S-37           
<PAGE>
appraisers and are not guarantees of present or future value. One appraiser 
may reach a different conclusion than the conclusion that would be reached if 
a different appraiser were appraising such property. Moreover, appraisals 
seek to establish the amount a typically motivated buyer would pay a 
typically motivated seller and, in certain cases, may have taken into 
consideration the purchase price paid by the borrower. Such amount could be 
significantly higher than the amount obtained from the sale of a mortgaged 
property under a distress or liquidation sale. We cannot assure you that the 
information set forth in this prospectus supplement regarding appraised 
values or loan-to-value ratios accurately reflects past, present or future 
market values of the mortgaged properties. 

YOUR LACK OF CONTROL OVER TRUST FUND CAN CREATE RISKS 

   You and other certificateholders generally do not have a right to vote and 
do not have the right to make decisions with respect to the administration of 
the trust. See "Servicing of the Mortgage Loans--General" in this prospectus 
supplement. Such decisions are generally made, subject to the express terms 
of the pooling and servicing agreement, by the Master Servicer, the Trustee 
or the Special Servicer, as applicable. Any decision made by one of those 
parties in respect of the trust, even if such decision is determined to be in 
your best interests by such party, may be contrary to the decision that you 
or other certificateholders would have made and may negatively affect your 
interests. 

SPECIAL SERVICER MAY HAVE A CONFLICT OF INTEREST 

   We anticipate that the Special Servicer or an affiliate will purchase all 
or a portion of the Class J certificates. This could cause a conflict between 
the Special Servicer's duties to the trust under 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 Master Servicer, the Special Servicer or 
any affiliates thereof. See "Servicing of the Mortgage Loans--General" in 
this prospectus supplement. 

BANKRUPTCY PROCEEDINGS ENTAILS CERTAIN RISKS 

   Under the Bankruptcy Code, the filing of a petition in bankruptcy by or 
against a borrower will stay the sale of the mortgaged property owned by that 
borrower, as well as the commencement or continuation of a foreclosure 
action. In addition, if a court determines that the value of the mortgaged 
property is less than the principal balance of the mortgage loan it secures, 
the court may prevent a lender from foreclosing on the mortgaged property 
(subject to certain protections available to the lender). As part of a 
restructuring plan, a court also may reduce the amount of secured 
indebtedness to the then-current value of the mortgaged property. Such an 
action would make the lender a general unsecured creditor for the difference 
between the then-current value and the amount of its outstanding mortgage 
indebtedness. A bankruptcy court also may: (i) grant a debtor a reasonable 
time to cure a payment default on a mortgage loan; (ii) reduce monthly 
payments due under a mortgage loan; (iii) change the rate of interest due on 
a mortgage loan; or (iv) otherwise alter the mortgage loan's repayment 
schedule. 

   Moreover, the filing of a petition in bankruptcy by, or on behalf of, a 
junior lienholder may stay the senior lienholder from taking action to 
foreclose on the junior lien. Additionally, the borrower's trustee or the 
borrower, as debtor-in-possession, has certain special powers to avoid, 
subordinate or disallow debts. In certain circumstances, the claims of the 
trustee may be subordinated to financing obtained by a debtor-in-possession 
subsequent to its bankruptcy. 

   Under the Bankruptcy Code, the lender will be stayed from enforcing a 
borrower's assignment of rents and leases. The Bankruptcy Code also may 
interfere with the Master Servicer's or Special Servicer's ability to enforce 
lockbox requirements. The legal proceedings necessary to resolve these issues 
can be time consuming and costly and may significantly delay or diminish the 
receipt of rents. Rents also may escape an assignment to the extent they are 
used by the borrower to maintain the mortgaged property or for other court 
authorized expenses. 

   As a result of the foregoing, the Trustee's recovery with respect to 
borrowers in bankruptcy proceedings may be significantly delayed, and the 
aggregate amount ultimately collected may be substantially less than the 
amount owed. 

                              S-38           
<PAGE>
 RISKS RELATING TO PREPAYMENTS AND REPURCHASES 

   The yield to maturity on your certificates will depend, in significant 
part, upon the rate and timing of principal payments on the mortgage loans. 
For this purpose, principal payments include both voluntary prepayments, if 
permitted, and involuntary prepayments, such as prepayments resulting from 
casualty or condemnation, defaults and liquidations or repurchases upon 
breaches of representations and warranties. BECAUSE THE NOTIONAL AMOUNT OF 
THE CLASS X CERTIFICATES IS BASED UPON THE OUTSTANDING PRINCIPAL BALANCE OF 
THE MORTGAGE LOANS, THE YIELD TO MATURITY ON THE CLASS X CERTIFICATES WILL BE 
EXTREMELY SENSITIVE TO THE RATE AND TIMING OF PREPAYMENTS OF PRINCIPAL. 

   The investment performance of your certificates may vary materially and 
adversely from your expectations if the actual rate of prepayment on the 
mortgage loans is higher or lower than you anticipate. 

   Any changes in the weighted average lives of your certificates may 
adversely affect your yield. Prepayments resulting in a shortening of 
weighted averages of your certificates may be made at a time of low interest 
rates when you may be unable to reinvest the resulting payment of principal 
on your certificates at a rate comparable to the effective yield anticipated 
by you in making your investment in the certificates, while delays and 
extensions resulting in a lengthening of such weighted average lives may 
occur at a time of high interest rates when you may have been able to 
reinvest principal payments that would otherwise have been received by you at 
higher rates. 

   Voluntary prepayments, if permitted, generally require payment of a 
prepayment premium or yield maintenance charge unless the loan is within 90 
to 180 days of the stated maturity date or Anticipated Prepayment Date or 
after the Anticipated Prepayment Date, as the case may be. See "Description 
of the Mortgage Pool--Certain Terms and Conditions of the Mortgage 
Loans--Prepayment Provisions" in this prospectus supplement. Nevertheless, we 
cannot assure you that the related borrowers will refrain from prepaying 
their mortgage loans due to the existence of a prepayment premiums or yield 
maintenance charges. Also, we cannot assure you that involuntary prepayments 
will not occur. 

   The rate at which voluntary prepayments occur on the mortgage loans will 
be affected by a variety of factors, including: 

   o  the terms of the mortgage loans; 

   o  the length of any prepayment lockout period; 

   o  the level of prevailing interest rates; 

   o  the availability of mortgage credit; 

   o  the applicable yield maintenance charges or prepayment premiums; 

   o  the Master Servicer's or Special Servicer's ability to enforce those 
      charges or premiums; 

   o  the occurrence of casualties or natural disasters; and 

   o  economic, demographic, tax, legal or other factors. 

   No yield maintenance charge or prepayment premium will be required for 
prepayments in connection with a casualty or condemnation unless, in the case 
of most of the mortgage loans, an event of default has occurred and is 
continuing. In addition, if The Chase Manhattan Bank repurchases any mortgage 
from the trust due to breaches of representations or warranties, the 
repurchase price paid will be passed through to the holders of the 
certificates with the same effect as if the mortgage loan had been prepaid in 
part or in full, except that no prepayment premium or yield maintenance 
charge would be payable. Such a repurchase may therefore adversely affect the 
yield to maturity on your certificates. 

RISKS RELATING TO ENFORCEABILITY OF PREPAYMENT PREMIUMS 

   Provisions requiring yield maintenance charges or prepayment premiums may 
not be enforceable in some states or under the Bankruptcy Code. Those 
provisions also may be interpreted as constituting the 

                              S-39           
<PAGE>
collection of interest for usury purposes. Accordingly, we cannot assure you 
that the obligation to pay a yield maintenance charge or prepayment premium 
will be enforceable. Also, we cannot assure you that foreclosure proceeds 
will be sufficient to pay an enforceable yield maintenance charge or 
prepayment premium. 

   Additionally, although the collateral substitution provisions related to 
defeasance do not have the same effect on the certificateholders as 
prepayment, we cannot assure you that a court would not interpret those 
provisions as requiring a yield maintenance charge or prepayment premium. In 
certain jurisdictions, those collateral substitution provisions might 
therefore be deemed unenforceable under applicable law or usurious. 

RISKS RELATING TO BORROWER DEFAULT 

   The rate and timing of delinquencies or defaults on the mortgage loans 
will affect: 

   o  the aggregate amount of distributions on the offered certificates; 

   o  their yield to maturity; 

   o  the rate of principal payments; and 

   o  their weighted average life. 

   If losses on the mortgage loans exceed the aggregate principal amount of 
the classes of certificates subordinated to a particular class, such class 
will suffer a loss equal to the full amount of such excess (up to the 
outstanding principal amount of such certificate). 

   If you calculate your anticipated yield based on assumed rates of defaults 
and losses that are lower than the default rate and losses actually 
experienced and such losses are allocated to your certificates, your actual 
yield to maturity will be lower than the assumed yield. Under certain extreme 
scenarios, such yield could be negative. In general, the earlier a loss borne 
by you on your certificates occurs, the greater the effect on your yield to 
maturity. 

   Even if losses on the mortgage loans are not borne by your certificates, 
those losses may affect the weighted average life and yield to maturity of 
your certificates. This may be so, because those losses lead to your 
certificates having a higher percentage ownership interest in the trust and 
related distributions of principal payments on the mortgage loans than would 
otherwise have been the case. The effect on the weighted average life and 
yield to maturity of your certificates will depend upon the characteristics 
of the remaining mortgage loans. 

   Additionally, delinquencies and defaults on the mortgage loans may 
significantly delay the receipt of distributions by you on your certificates, 
unless P&I Advances are made to cover delinquent payments or the 
subordination of another class of certificates fully offsets the effects of 
any such delinquency or default. 

RISKS RELATING TO CERTAIN PAYMENTS 

   To the extent described in this prospectus supplement, the Master 
Servicer, the Special Servicer or the Trustee, as applicable, will be 
entitled to receive interest on unreimbursed Advances. This interest will 
generally accrue from the date on which the related Advance is made through 
the date of reimbursement. In addition, under certain circumstances, 
including delinquencies in the payment of principal and interest, a mortgage 
loan will be specially serviced and the Special Servicer is entitled to 
compensation for special servicing activities. The right to receive interest 
on Advances or special servicing compensation is senior to the rights of 
certificateholders to receive distributions on the offered certificates. The 
payment of interest on advances and the payment of compensation to the 
Special Servicer may lead to shortfalls in amounts otherwise distributable on 
your certificates. 

RISKS OF LIMITED LIQUIDITY AND MARKET VALUE 

   Your certificates will not be listed on any national securities exchange 
or traded on any automated quotation system of any registered securities 
association such as NASDAQ, and there is currently no 

                              S-40           
<PAGE>
secondary market for your certificates. While Chase Securities Inc. 
currently intends to make a secondary market in the offered certificates, it 
is not obligated to do so. Accordingly, you may not have an active or liquid 
secondary market for your certificates. Lack of liquidity could result in a 
substantial decrease in the market value of your certificates. The market 
value of your certificates also may be affected by many other factors, 
including the then-prevailing interest rates. 

DIFFERENT TIMING OF MORTGAGE LOAN AMORTIZATION POSES CERTAIN RISKS 

   As principal payments or prepayments are made on a mortgage loan that is 
part of a pool of mortgage loans, the pool will be subject to more 
concentrated risks with respect to the diversity of mortgaged properties, 
types of mortgaged properties and number of borrowers, as described above. 
Classes that have a later sequential designation or a lower payment priority 
are more likely to be exposed to this concentration risk than are classes 
with an earlier sequential designation or a higher priority. This is so 
because principal on the offered certificates is generally payable in 
sequential order, and no class entitled to distribution of principal 
generally receives principal until the principal amount of the preceding 
class or classes entitled to receive principal have been reduced to zero. 

SUBORDINATION OF SUBORDINATE OFFERED CERTIFICATES 

   As described in this prospectus supplement, unless your certificates are 
Class A-1, Class A-2 or Class X certificates, your rights to receive 
distributions of amounts collected or advanced on or in respect of the 
mortgage loans (other than Excess Interest) will be subordinated to those of 
the holders of the offered certificates with an earlier alphabetical 
designation. 

   See "Description of the Certificates--Distributions--Priority" and 
"Description of the Certificates--Subordination; Allocation of Collateral 
Support Deficit" in this prospectus supplement. 

ENVIRONMENTAL RISKS RELATING TO THE MORTGAGED PROPERTIES 

   All of the mortgaged properties have been subject to recent environmental 
site assessments, including Phase I site assessments or updates of previously 
performed Phase I site assessments. In some cases, Phase II site assessments 
also have been performed. Although those assessments involved site visits and 
other types of review, we cannot assure you that all environmental conditions 
and risks were identified. 

   Except as indicated below, no such environmental assessment revealed any 
material adverse environmental condition or circumstance at any mortgaged 
property except (i) for those which will be remediated by the Cut-off Date, 
(ii) for which an escrow for such remediation was established and/or (iii) 
for which the consultant recommended an operations and maintenance plan or 
periodic monitoring of nearby properties, which recommendations are 
consistent with industrywide practices. Those conditions could, for example, 
include the presence of asbestos containing materials, leaks from chemical 
storage tanks and on-site spills. Corrective action, as required by the 
regulatory agencies, has been undertaken and, in some cases, the related 
borrowers have made deposits into environmental reserve accounts. However, we 
cannot assure you that the reserve amounts will be sufficient to remediate 
such environmental conditions or that all such environmental conditions have 
been identified. 

   1 mortgaged property, representing approximately 0.14% of the aggregate 
balance of the mortgage loans as of the Cut-off Date, has contamination 
associated with the operation of a dry cleaner. The related borrower is in 
the process of submitting an application to the State of Florida's Dry 
Cleaning Solvent Cleanup Program, pursuant to which the subject property will 
be scheduled for a state-funded cleanup. The related borrower has funded an 
escrow in the amount of $100,000 to be released when the remediation is 
completed. 

   1 mortgaged property, representing approximately 1.00% of the aggregate 
principal balance of the mortgage loans as of the Cut-off Date, is currently 
undergoing remediation conducted by the related borrower pursuant to a 
Remediation Agreement with the New Jersey Department of Environmental 
Protection ("NJDEP"). This remediation is estimated to cost approximately 
$1.1 million. The owner of 

                              S-41           
<PAGE>
the borrower, Starwood Heller, LLC, has procured two environmental insurance 
policies to cover any increased costs of required remediation above $1.3 
million, as well as any other contamination which may arise on the mortgaged 
property. These insurance policies provide coverage for increased costs up to 
an amount equal to $8 million. The related borrower has also provided a 
$250,000 letter of credit as further security for its remediation obligations 
and its obligations under the mortgage loan, which letter of credit is to be 
released when the remediation is completed, provided that no event of default 
under the related loan documents exists. Additionally, Starwood Heller, LLC 
has agreed to indemnify the mortgagee for liabilities arising from 
environmental claims. While these should be sufficient to cover any 
unanticipated environmental costs, we cannot assure you that this will be 
sufficient to cover any unanticipated environmental costs. 

   1 mortgaged property, representing approximately 0.39% of the aggregate 
balance of the mortgage loans as of the Cut-off Date, has soil contamination 
associated with the operation of a dry cleaner. The related borrower is 
currently conducting remediation activities. It is estimated that remediation 
efforts will continue until January 1999, at a total cost of approximately 
$47,000; however actual remediation duration will depend on future testing 
results. The related borrower has funded an escrow in the amount of $100,000 
to be released when the remediation is completed. 

   See "Servicing of the Mortgage Loans--Realization Upon Defaulted Mortgage 
Loans" in this prospectus supplement and "Risk Factors--Environmental Risks" 
and "Certain Legal Aspects of Mortgage Loans--Environmental Risks" in the 
prospectus. 

TAX CONSIDERATIONS RELATING TO FORECLOSURE 

   If the trust acquires a mortgaged property pursuant to a foreclosure or 
deed in lieu of foreclosure, the Special Servicer must retain an independent 
contractor to operate the property. Any net income from such operation (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 non-customary 
service, will subject the Lower-Tier REMIC to federal tax (and possibly state 
or local tax) on such income at the highest marginal corporate tax rate 
(currently 35%). In such event, the net proceeds available for distribution 
to certificateholders will be reduced. The Special Servicer may permit the 
Lower-Tier REMIC to earn "net income from foreclosure property" that is 
subject to tax if it determines that the net after-tax benefit to 
certificateholders is greater than under another method of operating or net 
leasing the mortgaged property. 

PROPERTY INSURANCE 

   All of the mortgaged properties are covered by property insurance. 
However, the mortgaged properties may suffer casualty losses due to risks 
which were not covered by insurance or for which insurance coverage is 
inadequate. In addition, 19.97% of the mortgaged properties, by aggregate 
principal balance of the mortgage pool as of the Cut-off Date, are located in 
California, Texas and Florida, states that have historically been at greater 
risk regarding acts of nature (such as hurricanes, floods and earthquakes) 
than other states. We cannot assure you that borrowers will be able to 
maintain adequate insurance. Moreover, if reconstruction or any major repairs 
are required, changes in laws may materially affect the borrower's ability to 
effect such reconstruction or major repairs or may materially increase the 
cost thereof. 

   As a result of any of the foregoing, the amount available to make 
distributions on your certificates could be reduced. 

ZONING COMPLIANCE AND USE RESTRICTIONS 

   Due to changes in zoning requirements after certain of the mortgaged 
properties were constructed or requested variances or special permits, those 
mortgaged properties may not comply with current zoning laws, including 
density, use, parking and set back requirements. The operation of these 
properties is considered to be a "permitted non-conforming use." This means 
that the borrower is not required to alter its structure to comply with the 
existing or new law; however, the borrower may not be able to rebuild the 
premises "as is" in the event of a substantial casualty loss. This may 
adversely affect the cash flow of the 

                              S-42           
<PAGE>
property following such loss. If a substantial casualty were to occur, we 
cannot assure you that insurance proceeds would be available to pay the 
mortgage loan in full. In addition, if the property were repaired or restored 
in conformity with the current law, the value of the property or the 
revenue-producing potential of the property may not be equal to that before 
the casualty. 

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

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

LITIGATION 

   There may be pending or threatened legal proceedings against the borrowers 
and managers of the mortgaged properties and their respective affiliates 
arising out of the ordinary business of the borrowers, managers and 
affiliates. We cannot assure you that any such litigation would not have a 
material adverse effect on your investment. 

BOOK-ENTRY REGISTRATION 

   Your certificates will be initially represented by one or more 
certificates registered in the name of Cede & Co., as the nominee for DTC, 
and will not be registered in your name. As a result, you will not be 
recognized as a "Certificateholder," or holder of record of your 
certificates. See "Risk Factors--Book-Entry Registration" in the prospectus 
for a discussion of important considerations relating to not being a 
certificateholder of record. 

RISKS ASSOCIATED WITH YEAR 2000 COMPLIANCE 

   We are aware of the issues associated with the programming code in 
existing computer systems as the millennium (year 2000) approaches. The "year 
2000 problem" is pervasive and complex; virtually every computer operation 
will be affected in some way by the rollover of the two digit year value to 
00. The issue is whether computer systems will properly recognize 
date-sensitive information when the year changes to 2000. Systems that do not 
properly recognize such information could generate erroneous data or cause a 
system to fail. 

   We have been advised by each of the Master Servicer, the Special Servicer 
and the Paying Agent that they are committed either to (i) implement 
modifications to their respective existing systems to the extent required to 
cause them to be year 2000 compliant or (ii) acquire computer systems that 
are year 2000 compliant in each case prior to August 31, 1999. However, we 
have not made any independent investigation of the computer systems of the 
Master Servicer, the Special Servicer or the Paying Agent. In the event that 
computer problems arise out of a failure of such efforts to be completed on 
time, or in the event that the computer systems of the Master Servicer, the 
Special Servicer or the Paying Agent are not fully year 2000 compliant, the 
resulting disruptions in the collection or distribution of receipts or the 
mortgage loans could materially and adversely affect your investment. 

OTHER RISKS 

   See "Risk Factors" in the prospectus for a description of certain other 
risks and special considerations that may be applicable to your certificates. 

                              S-43           
<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 in 
this prospectus supplement without further description are approximate 
percentages by Initial Pool Balance. The trust will consist primarily of 82 
commercial and 16 multifamily mortgage loans (the "Mortgage Loans") with an 
aggregate principal balance of approximately $1,268,136,183 (the "Initial 
Pool Balance"). 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 or multifamily 
    properties; or 

     (ii) with respect to 1 Mortgage Loan, representing approximately 0.23% of 
    the Initial Pool Balance, the fee simple estate and a leasehold estate in 
    a commercial property; or 

     (iii) with respect to 2 Mortgage Loans, representing approximately 0.87% 
    of the Initial Pool Balance, a leasehold estate in a commercial property 
    (each of clauses (i) through (iii), a "Mortgaged Property"). 

   The term of any ground lease securing any Mortgage Loan 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 will be 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, Chase Commercial Mortgage Securities 
Corp. (the "Depositor") will either acquire the Mortgage Loans from The Chase 
Manhattan Bank (the "Mortgage Loan Seller") pursuant to a mortgage loan 
purchase agreement, dated as of the Cut-off Date (the "Purchase Agreement"), 
between the Depositor and the Mortgage Loan Seller, 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 Seller" below and 
"Description of the Pooling Agreements--Assignment of Mortgage Loans; 
Repurchases" in the prospectus. For purposes of the prospectus, the Mortgage 
Loan Seller constitutes a Mortgage Asset Seller. 

   The Mortgage Loans were originated in the period between June 1997 and 
November 1998. 

   The Mortgage Loans are not insured or guaranteed by the Mortgage Loan 
Seller or any other person or entity. You 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 3 of the Mortgage Loans, representing approximately 2.19% 
of the Initial Pool Balance, the related borrower has purchased a surety bond 
in favor of the lender under such Mortgage Loan which guarantees the payment 
of all principal due on such Mortgage Loans at the stated maturity date. The 
surety bond issuer in each instance is Centre Reinsurance (U.S.) Limited, 
which has a claims paying ability rating of "AA" by Standard & Poor's Ratings 
Services ("S&P"). Pursuant to the terms of the Pooling Agreement, the Master 
Servicer or Special Servicer, as applicable, will be required to enforce the 
terms of such surety bonds and perform the obligations, if any, of the 
insured under such surety bonds. 

   The terms of the Mortgage Loans generally permit the borrowers to incur 
indebtedness in the ordinary course of business. Additionally, the terms of 4 
of the Mortgage Loans, representing approximately 8.58% of the Initial Pool 
Balance, permit the related borrowers to incur additional unsecured debt 
payable to an affiliate of the related borrower or a third party ("Additional 
Debt"). In addition, with respect to the 75 State Street Loan, an affiliate 
of the borrower has obtained a mezzanine loan secured by the equity interests 
in the borrower. See "--Significant Mortgage Loans--The 75 State Street 
Loan--75 State Street Mezzanine Debt" below. 

                              S-44           
<PAGE>
    Certain risks relating to additional debt are described in "Risk 
Factors--Ability to Effect Other Borrowings Entails Risk" in this prospectus 
supplement and "Certain Legal Aspects of Mortgage Loans--Subordinate 
Financing" in the prospectus. 

SIGNIFICANT MORTGAGE LOANS 

The 75 State Street Loan 

   The Loan. The largest Mortgage Loan in the Mortgage Pool (the "75 State 
Street Loan") will have a Cut-off Date Balance of approximately $184,884,329, 
representing approximately 14.58% of the Initial Pool Balance. The 75 State 
Street Loan was made by the Mortgage Loan Seller to WFP 75 State Street Co. 
L.P. (the "75 State Street Borrower") on September 16, 1998. The 75 State 
Street Loan is evidenced by a single note secured by a first priority fee 
mortgage encumbering the 75 State Street Borrower's interest in an office 
building located at 75 State Street, Boston, Massachusetts (the "75 State 
Street Property"). $15,000,000 of additional security for the Mortgage Loan 
is provided in the form of cash or a letter of credit, which may be released 
over time upon satisfaction of certain conditions, including, but not limited 
to, certain debt service coverage tests--See "--Letters of Credit" below. 

   The 75 State Street Loan accrues interest at a fixed per annum rate equal 
to 7.00% (the "75 State Street Initial Interest Rate") until October 10, 2008 
(the "75 State Street Anticipated Prepayment Date"). From and after the 75 
State Street Anticipated Prepayment Date, the 75 State Street Loan accrues 
interest at 2% above the 75 State Street Initial Interest Rate (the "75 State 
Street Revised Interest Rate"). All interest accrued at the excess of the 75 
State Street Revised Interest Rate over the 75 State Street Initial Interest 
Rate (the "75 State Street Excess Interest") will be deferred and will not be 
paid until after the principal balance of the 75 State Street Loan has been 
reduced to zero. Amounts so deferred, will to the extent permitted by 
applicable law, accrue interest at the 75 State Street Revised Interest Rate. 
Interest will be calculated on the 75 State Street Loan based upon a 360-day 
year and the actual number of days elapsed. 

   The 75 State Street Loan requires monthly payments of principal and 
interest of approximately $1,230,810 (based on a 30-year amortization 
schedule and the 75 State Street Initial Interest Rate). From and after the 
75 State Street Anticipated Prepayment Date, the 75 State Street Loan 
requires that all cash flow available from the 75 State Street Property after 
the payment of (i) the constant monthly payment of the debt service on the 75 
State Street Loan, (ii) all required escrow payments and (iii) certain other 
operating expenses required under the 75 State Street Loan documents be 
applied towards the reduction of the outstanding principal balance of the 75 
State Street Loan. The scheduled principal balance of the 75 State Street 
Loan on the 75 State Street Anticipated Prepayment Date is expected to be 
approximately $161,651,414. 

   The Borrower. The 75 State Street Borrower is a recently formed Delaware 
special purpose limited partnership established for the purpose of acquiring, 
holding and leasing the 75 State Street Property and borrowing pursuant to 
the terms of 75 State Street Loan. The 75 State Street Borrower is indirectly 
controlled by World Financial Properties, L.P. which in turn is controlled by 
Brookfield Properties Corporation, a publicly traded Canadian corporation. 
Brookfield Properties Corporation is a diversified real estate company which 
owns approximately 56 office buildings containing over 32 million net 
rentable square feet as well as land development, selling approximately 3,000 
lots annually. 

   Up to 75% of the non-managing partnership interests of the 75 State Street 
Borrower may be transferred to a third party; provided, however, that if a 
change in control of the 75 State Street Borrower would occur, the mortgagee 
must receive written confirmation that such transfer would not result in the 
downgrade, qualification or withdrawal of the then current ratings of any 
Certificate. Moreover, in the event World Financial Properties, L.P. converts 
to a publicly traded company, any transfer of ownership through a recognized 
stock exchange or "over the counter" market will not require any such consent 
or confirmation so long as, in each such case, Brookfield Properties 
Corporation owns directly or indirectly at least 25% of the beneficial 
ownership interests in the 75 State Street Borrower and is the largest holder 
of any beneficial ownership interest in the 75 State Street Borrower. 

                              S-45           
<PAGE>
    Cash Management Accounts; Reserve Accounts. The 75 State Street Borrower 
has entered into a cash management agreement pursuant to which all rents from 
the 75 State Street Property are required to be deposited by the tenants at 
the 75 State Street Property into a lock box account controlled by the 
lender. The 75 State Street Borrower has also established an on-going tax and 
insurance reserve account as well as a tenant improvement and leasing 
commission reserve account. The 75 State Street Borrower is required, at the 
option of the lender, to deposit funds to the tax and insurance reserve 
account to cover an insurance premium if the liability or casualty policy 
maintained by the 75 State Street Borrower is not an approved blanket or 
umbrella policy pursuant to the 75 State Street Loan documentation. Provided 
no default exists under the 75 State Street Loan and so long as the 75 State 
Street Anticipated Prepayment Date has not occurred, amounts held in the lock 
box account will be disbursed each month to the 75 State Street Borrower 
after the payment of debt service and the required deposits into the tax and 
insurance account and the tenant improvement and leasing accounts. 

   In connection with the origination of the 75 State Street Loan, the 75 
State Street Borrower deposited $3,000,000 and is required to deposit monthly 
payments of approximately $73,982 into the tenant improvement and leasing 
reserve account to be used for certain deferred purchase price payments to be 
made by the 75 State Street Borrower to the Boston Redevelopment Authority 
and various tenant improvements required under the existing leases with Fleet 
National Bank ("Fleet") and Wellington Management Company ("Wellington") 
until October 1999. In addition, beginning on April 10, 2005, the 75 State 
Street Borrower is further required to deposit monthly payments in an initial 
amount equal to approximately $558,333 into a tenant improvement and leasing 
reserve account which will be used to ensure available funds for tenant 
improvements and leasing commission costs that may be incurred upon the 
expiration of the Fleet and Wellington leases. The Fleet lease expires in 
March 2008 and the Wellington lease expires in March 2011. If the 75 State 
Street Borrower has not received notice of Fleet's intention to renew by 
October 2006, all excess cash flow after the payment of the required monthly 
payment amount, required reserves and certain other expenses, is required to 
be swept into the tenant improvements and leasing reserve account. The 75 
State Street Borrower is required to fund the tenant improvements and leasing 
reserve account up to an amount equal to $20,000,000 prior to the expiration 
of the Fleet lease, and must additionally fund such amount up to $8,000,000 
by the expiration of the Wellington lease if the amount in such accounts has 
been reduced below $8,000,000. Disbursements from the tenant improvement and 
leasing reserve account will occur in accordance with the terms of the 75 
State Street Loan documents provided that no event of default under the 75 
State Street Loan documents has occurred and is continuing. 

   In lieu of making the monthly payments required under the tax and 
insurance reserve accounts as well as the tenant improvement and leasing 
commission account, the 75 State Street Borrower may deliver one or more 
letters of credit in an amount equal to the payments that would have been 
required for a specified time period. It is a condition that these letter(s) 
of credit be issued by a bank rated at least "AA-" by Standard & Poor's 
Rating Group, Duff & Phelps Credit Rating Co. and Fitch IBCA, Inc. and "Aa3" 
by Moody's Investors Services, Inc. and that such bank is insured by the 
Federal Deposit Insurance Corporation (an "Approved Bank"). 

   Letters of Credit. The 75 State Street Borrower has deposited $15,000,000 
in a cash collateral account as additional collateral for this loan. The 75 
State Street Borrower has the right at any time to substitute one or more 
letters of credit (the "Letters of Credit") for such funds held as additional 
collateral. It is a condition of the 75 State Street Loan that the Letters of 
Credit be issued by an Approved Bank. At any time between January 1, 2000 and 
May 1, 2003, the 75 State Street Borrower may request one or more releases of 
the Letters of Credit (or the cash held in the cash collateral account as 
additional collateral) based upon certain debt service coverage and 
loan-to-value ratio tests set forth in the 75 State Street Loan documents 
provided that no event of default under the 75 State Street Loan documents 
has occurred and is continuing. 

   The lender may draw on the Letters of Credit (or funds in the cash 
collateral account) (a) on the 75 State Street Anticipated Prepayment Date, 
(b) upon an event of default under the 75 State Street Loan documents and (c) 
upon certain other conditions set forth in the 75 State Street Loan 
documents. Amounts received from the Letters of Credit (or funds in the cash 
collateral account) may be applied by 

                              S-46           
<PAGE>
the lender to the payment of taxes, insurance premiums or interest; 
amortization of the unpaid principal balance; or any other sums payable 
pursuant to the 75 State Street Loan documents in any order in lender's sole 
discretion; and in all other instances, will be held in a cash collateral 
account. 

   Prepayment. The 75 State Street Loan may be prepaid without penalty on the 
Due Date that occurs 6 months prior to the 75 State Street Anticipated 
Prepayment Date or on any Due Date thereafter. Pursuant to the terms of the 
75 State Street Loan, the 75 State Street Borrower is not permitted to 
voluntarily prepay, in whole or in part, the 75 State Street Loan prior to 6 
months prior to the 75 State Street Anticipated Prepayment Date. 

   Defeasance. On or after the Due Date occurring 2 years after the Closing 
Date, the 75 State Street Borrower is permitted to defease the 75 State 
Street Loan as described generally under "--Certain Terms and Conditions of 
the Mortgage Loans--Defeasance; Collateral Substitution" below. 

   75 State Street Mezzanine Debt. Simultaneously with the origination of the 
75 State Street Loan, the Mortgage Loan Seller originated a loan in an 
original principal amount of $25,000,000 (the "Mezzanine Loan") to World 
Financial Properties, L.P. (the "Mezzanine Borrower"). The Mezzanine Borrower 
is the indirect controlling owner of the 75 State Street Borrower and manages 
the 75 State Street Property. See "--The Property Manager" below. The 
Mezzanine Loan is secured by a pledge of all the issued and outstanding 
limited partnership interests of the 75 State Street Borrower and all issued 
and outstanding shares of stock in the general partner of the 75 State Street 
Borrower. 

   The Mezzanine Loan bears interest at a fixed rate per annum equal to 9.5% 
calculated for any period based on a 360-day year comprised of 12, 30-day 
months. The Mezzanine Loan requires four payments of interest per year 
commencing on December 15, 1998 and is scheduled to mature on September 16, 
2003. The Mezzanine Loan can be prepaid in whole or in part at any time upon 
a payment of a prepayment premium to the Mezzanine Lender. 

   Upon origination of the Mezzanine Loan, the Mortgage Loan Seller assigned 
the Mezzanine Loan to Brysons International Bank, LTD., a Barbados 
corporation (the "Mezzanine Lender"), an indirect affiliate of the 75 State 
Street Borrower. Pursuant to an intercreditor agreement, the Mezzanine Lender 
has agreed that all rights granted to the Mezzanine Lender under the 
Mezzanine Loan are expressly subject and subordinate to the rights created 
under the 75 State Street Loan. The Mezzanine Lender has further agreed that 
the Mezzanine Lender will not initiate, join in, file any petition or take 
any other action which will result in (i) the involuntary bankruptcy of the 
75 State Street Borrower, (ii) an assignment for the benefit of creditors of 
the 75 State Street Borrower or (iii) the commencement of any other similar 
proceeding under federal or state law. 

   The Property Manager. The 75 State Street Property is managed by World 
Financial Properties, L.P. (the "75 State Street Property Manager") pursuant 
to a management agreement between the 75 State Street Borrower and the 75 
State Street Property Manager. Pursuant to a subordination agreement, the 75 
State Street Property Manager has agreed to subordinate all fees and other 
amounts due under the management agreement to the 75 State Street Loan 
documents. The 75 State Street Property Manager is the indirect controlling 
owner of the 75 State Street Borrower. 

   At the request of the lender, the 75 State Street Borrower is required to 
terminate the 75 State Street Property Manager at any time during the term of 
the 75 State Street Loan if (i) the net operating income, based on the four 
consecutive fiscal quarters immediately preceding the date of determination, 
is less than 80% of the net operating income on September 16, 1998; (ii) the 
debt service coverage ratio (as defined in the 75 State Street Loan 
documents) is less than 1.15x for the period consisting of the four 
consecutive fiscal quarters immediately preceding the date of determination; 
(iii) the 75 State Street Property Manager becomes insolvent or a debtor in 
any bankruptcy or insolvency proceeding; (iv) there exists an event of 
default under the 75 State Street Loan documents; or (v) the 75 State Street 
Anticipated Prepayment Date has occurred and the 75 State Street Loan has not 
been repaid. At such time as the 75 State Street Property Manager may be 
removed, a replacement manager acceptable to lender and the Rating Agencies 
in their sole discretion, is required to assume management at a fee not to 
exceed the then current market rates. 

                              S-47           
<PAGE>
    The 75 State Street Property Manager is the management arm of World 
Financial Properties, Inc. and manages over 6.9 million square feet of office 
properties, including 5.1 million square feet in New York City, New York and 
1.8 million square feet in Boston, Massachusetts. 

   The Property. The 75 State Street Property which was constructed in 1988, 
is located at 75 State Street, Boston, Massachusetts. The 75 State Street 
Property is improved with a 31-story, 767,096 square foot net rentable area 
("NRA"), Class A office building, situated on a 1.43 acre site that 
encompasses the greater portion of an entire city block. The first floor 
contains 23,530 square feet of retail space and approximately 10,000 square 
feet of public area. The property also contains a six-level below grade 
parking facility for approximately 700 vehicles. As of September 1, 1998, the 
75 State Street Property was 100% occupied by 24 office and retail tenants. 
Four tenants, Fleet National Bank occupying approximately 34.9% of the total 
NRA or 267,789 s.f.; Wellington Management Company occupying approximately 
18.2% of the total NRA or 139,772 s.f.; Cabot Corporation occupying 
approximately 8.9% of the total NRA or 68,208 s.f.; and Warner & Stackpole 
occupying approximately 7.9% of the total NRA or 60,402 s.f., account for 
approximately 69.9% of the NRA of the property. Of the remaining 16 office 
tenants, five occupy full floors or more. A total of nine tenants occupy 
692,192 s.f. or 90.2% of the NRA. An appraisal determined a value of 
approximately $320,000,000 as of September 1, 1998. The loan to value ratio 
("LTV") of the 75 State Street Loan as of the Cut-off Date is approximately 
57.8%. 

                   75 STATE STREET LEASE EXPIRATION SUMMARY 

<TABLE>
<CAPTION>
                  SQUARE FEET      % OF       CUMULATIVE    CUMULATIVE % 
 CALENDAR YEAR      EXPIRING     TOTAL NRA   SQUARE FEET      EXPIRING 
- ---------------  ------------- -----------  ------------- -------------- 
<S>              <C>           <C>          <C>           <C>
1998............        478         0.1%           478           0.1% 
1999............     44,058         5.7         44,536           5.8% 
2000............      3,847         0.5         48,383           6.3% 
2001............    129,326        16.9        177,709          23.2% 
2002............          0         0.0        177,709          23.2% 
2003............          0         0.0        177,709          23.2% 
2004............     28,704         3.7        206,413          26.9% 
2005............          0         0.0        206,413          26.9% 
2006............          0         0.0        206,413          26.9% 
2007............     60,402         7.9        266,815          34.8% 
2008............    307,667        40.1        574,482          74.9% 
2009............          0         0.0        574,482          74.9% 
2010............          0         0.0        574,482          74.9% 
2011............    185,213        24.1        759,695          99.0% 
Thereafter......      5,941         0.8        765,636          99.8% 
Mgt. Office.....      1,460         0.2        767,096         100.0% 
                 ------------- ----------- 
  TOTAL ........    767,096         100% 
                 ============= =========== 
</TABLE>

The Towson Town Center Loan 

   The Loan. The second largest Mortgage Loan (the "Towson Town Center Loan") 
will have a Cut-off Date Balance of approximately $140,000,000, representing 
approximately 11.04% of the Initial Pool Balance. The Towson Town Center Loan 
was made by the Mortgage Loan Seller to Rouse-TTC Funding, LLC (the "Towson 
Town Center Borrower") on October 23, 1998. The Towson Town Center Loan is 
evidenced by a single note made by Towson Town Center Borrower and a guaranty 
by Towson TC, LLC (the "Towson Town Center Guarantor") of all the obligations 
under the note, which guaranty is secured by a first priority indemnity deed 
of trust encumbering the Towson Town Center Guarantor's interest in a 
regional mall located at 825 Dulaney Valley Road, Towson, Maryland (the 
"Towson Town Center Property"). 

                              S-48           
<PAGE>
    The Towson Town Center Loan accrues interest at a fixed rate of interest 
per annum equal to 6.75% (the "Towson Town Center Initial Interest Rate") 
until November 10, 2008 (the "Towson Town Center Anticipated Prepayment 
Date"). From and after the Towson Town Center Anticipated Prepayment Date, 
the Towson Town Center Loan accrues interest at 2.0% above the Towson Town 
Center Initial Interest Rate (the "Towson Town Center Revised Interest 
Rate"). All interest accrued at the excess of the Towson Town Center Revised 
Interest Rate over the Towson Town Center Initial Interest Rate (the "Towson 
Town Center Excess Interest Rate") will be deferred and will not be paid 
until after the principal balance of the Towson Town Center Loan has been 
reduced to zero. Amounts so deferred will, to the extent permitted by 
applicable law, accrue interest at the Towson Town Center Revised Interest 
Rate. Interest will be calculated on the Towson Town Center Loan based upon a 
360-day year and the actual number of days elapsed. 

   The Towson Town Center Loan requires monthly payments of interest only of 
approximately $787,500 until and including November 10, 2003 and monthly 
payments of principal and interest of approximately $975,963 on the Due Date 
occurring on December 10, 2003 and on each Due Date thereafter (based on 
25-year amortization schedule and the Towson Town Center Initial Interest 
Rate). From and after the Towson Town Center Anticipated Prepayment Date, the 
Towson Town Center Loan requires that all cash flow available from the Towson 
Town Center Property after the payment of (i) the constant monthly payment of 
the debt service on the Towson Town Center Loan, (ii) all required escrow 
payments and (iii) certain other operating expenses required under the Towson 
Town Center Loan documents be applied towards the reduction of the 
outstanding principal balance of the Towson Town Center Loan. The scheduled 
principal balance of the Towson Town Center Loan on the Towson Town Center 
Loan Anticipated Prepayment Date is expected to be approximately 
$127,629,061. 

   The Guarantor. The Towson Town Center Guarantor is a Maryland special 
purpose limited liability company that was created in October 1998 upon 
conversion of the general partnership that owned the Towson Town Center 
Property into a limited liability company. As such, the Towson Town Center 
Guarantor is the successor in interest to the assets and liabilities of such 
partnership. The Towson Town Center Guarantor has a recently formed Maryland 
special purpose corporation, TTC Member, Inc., as a 0.5% interest member (the 
"Principal") and a Maryland limited liability company as a 99.5% interest 
member. The Towson Town Center Guarantor has pledged the Towson Town Center 
Property to the lender as collateral for its guaranty. The Towson Town Center 
Guarantor is an indirect wholly owned subsidiary of The Rouse Company which, 
through numerous affiliates and non-REIT subsidiaries operates more than 200 
properties encompassing retail, office, research and development, and 
industrial space in 25 states. The Rouse Company, through certain non-REIT 
subsidiaries, is also the developer of the cities of Columbia, Maryland and 
Summerlin, Nevada. 

   On or prior to June 30, 1999, up to 75% of the non-managing membership 
interests in the Towson Town Center Guarantor may be transferred to a third 
party, provided, however, among other requirements, that the lender receives 
written confirmation that such transfer will not result in the downgrade, 
qualification or withdrawal of the then current ratings of the certificates 
(provided, however, such written confirmation shall not be required if the 
transfer is made to New York State Teachers' Retirement Systems). 

   The Borrower. The Towson Town Center Borrower is a recently formed 
Maryland special purpose limited liability company established for the 
purpose of borrowing pursuant to the terms of the Towson Town Center Loan. 
The Towson Town Center Borrower is wholly owned by the Towson Town Center 
Guarantor. 

   Cash Management Accounts; Reserve Accounts. The Towson Town Center 
Guarantor has entered into a cash management agreement pursuant to which all 
rents from the Towson Town Center Property are required to be deposited by 
the related tenants into a lock box account (the "Towson Town Center Cash 
Management Account"). The Towson Town Center Cash Management Account is 
pledged as additional security under the Towson Town Center Loan. The Towson 
Town Center Guarantor will have control over all funds in the Towson Town 
Center Cash Management Account unless: (i) the debt service coverage ratio 
(as defined in the Towson Town Center Loan documents) as of the end of any 
calendar 

                              S-49           
<PAGE>
quarter falls below 1.20x for the prior consecutive 6 month period; (ii) the 
Towson Town Center Anticipated Prepayment Date has occurred; or (iii) an 
event of default under the Towson Town Center Loan documents has occurred. 
The Towson Town Center Guarantor has also established an on-going tax and 
insurance reserve account as well as a replacement reserve account. The 
Towson Town Center Guarantor is required, at the option of the lender, to 
deposit funds to the insurance reserve account to cover the insurance premium 
upon an event of default under the Towson Town Center Loan documents, or to 
cover an insurance premium if the liability or casualty policy maintained by 
the Towson Town Center Guarantor is not an approved blanket or umbrella 
policy pursuant to the Towson Town Center Loan documents. 

   Prepayment/Defeasance. The Towson Town Center Loan may be prepaid without 
penalty on the Due Date that occurs 3 months prior to the Towson Town Center 
Anticipated Prepayment Date or on any Due Date thereafter. Pursuant to the 
terms of the Towson Town Center Loan, the Towson Town Center Borrower is not 
permitted to voluntarily prepay, in whole or in part, the Towson Town Center 
Loan prior to 3 months before the Towson Town Center Anticipated Prepayment 
Date. 

   Defeasance. However, on or after the Due Date occurring 2 years after the 
Closing Date, the Towson Town Center Borrower is permitted to defease the 
Towson Town Center Loan as described generally under "--Certain Terms and 
Conditions of the Mortgage Loans--Defeasance; Collateral Substitution" below. 

   The Property Manager.  Rouse Property Management Inc. (the "Towson Town 
Center Manager") is a non-REIT subsidiary of The Rouse Company. 

   The lender may terminate the Towson Town Center Manager upon either (i) an 
event of default under the Towson Town Center Loan documents; (ii) if the 
debt service coverage ratio under the Towson Town Center Loan documents as of 
any calendar quarter falls below 1.15x for the 12 full calendar months 
immediately preceding such calendar quarter; (iii) the Towson Town Center 
Property Guarantor or Towson Town Center Manager becomes insolvent or a 
debtor in any bankruptcy or insolvency proceeding; or (iv) the Towson Town 
Center Anticipated Prepayment Date has occurred. The fees payable to the 
Towson Town Center Manager or any subsequent manager are subordinate to debt 
service on the Towson Town Center Loan. 

   The Property. The Towson Town Center Property is a two-to four-level 
approximately 954,898 square foot, enclosed regional mall located in Towson, 
Maryland. The Towson Town Center is anchored by Hecht's and Nordstrom, both 
of which are self-owned anchors and do not comprise collateral for the Towson 
Town Center Loan. Mall shops and the food court comprise approximately 
538,248 square feet of GLA. The Towson Town Center Property was originally 
constructed in 1959 as an unanchored, two-level community-type center and 
then was expanded in 1982 by the addition of Hecht's Department Store. 
Between 1990 and 1991, the mall was enclosed, extensively renovated and 
expanded with two additional mall shop levels at a cost of approximately 
$188,000,000. On September 11, 1992, a four-level Nordstrom opened as the 
mall's second anchor. As of October 21, 1998, the Towson Town Center Property 
was 92.8% leased by approximately 200 tenants. Historical mall in-line shop 
sales were $387 per square foot in 1997, $362 per square foot in 1996 and 
$349 per square foot in 1995. An appraisal determined a value of 
approximately $222,000,000 as of September 1, 1998. The LTV of the Towson 
Town Center Loan as of the Cut-off Date is approximately 63.1%. 

                              S-50           
<PAGE>
                 TOWSON TOWN CENTER LEASE EXPIRATION SCHEDULE 

<TABLE>
<CAPTION>
                  SQUARE FEET      % OF       CUMULATIVE    CUMULATIVE % 
 CALENDAR YEAR      EXPIRING     TOTAL GLA   SQUARE FEET      EXPIRING 
- ---------------  ------------- -----------  ------------- -------------- 
<S>              <C>           <C>          <C>           <C>
Vacant..........     38,542         7.16%       38,542           7.16% 
1998............      3,806         0.71        42,348           7.87% 
1999............     19,245         3.58        61,593          11.44% 
2000............     30,414         5.65        92,007          17.09% 
2001............     47,846         8.89       139,853          25.98% 
2002............    106,351        19.76       246,204          45.74% 
2003............      5,235        10.26       301,439          56.00% 
2004............     68,812        12.78       370,251          68.79% 
2005............     15,192         2.82       385,443          71.61% 
2006............     17,215         3.20       402,658          74.81% 
2007............     72,860        13.54       475,518          88.35% 
2008............     29,420         5.47       504,938          93.81% 
Thereafter......     33,310         6.19       538,248         100.00% 
                 ------------- ----------- 
  TOTAL ........    538,248          100% 
                 ============= =========== 
</TABLE>

APD LOANS 

   18 of the Mortgage Loans (the "APD Loans"), representing approximately 
52.08% of the Initial Pool Balance, provide that, if after a certain date 
(each, an "Anticipated Prepayment Date"), the related borrower has not 
prepaid the APD 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 Prepayment Date is not more than 120 months (or, with respect to 
1 Mortgage Loan, representing approximately 11.04% of the Initial Pool 
Balance, 180 months) after the first due date for the related APD Loan. The 
Revised Rate for any APD Loan will generally be equal to the sum of (x) the 
Initial Rate or, with respect to 11 Mortgage Loans, representing 
approximately 18.42% of the Initial Pool Balance, the greater of the Initial 
Rate or a base treasury rate, plus (y) 2% per annum. After the Anticipated 
Prepayment Date, each APD 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 APD Loan. While interest at 
the Initial Rate continues to accrue and be payable on a current basis on an 
APD Loan after the Anticipated Prepayment Date, the payment of interest at 
the excess of the Revised Rate over the Initial Rate for such APD Loan 
("Excess Interest") will be deferred and will be paid, with interest, only 
after the outstanding principal balance of the APD Loan has been paid in 
full. The foregoing features, to the extent applicable, are designed to 
increase the likelihood that the APD Loan will be prepaid by the borrower on 
the applicable Anticipated Prepayment Date. 

CREDIT LEASE LOANS 

   7 Mortgage Loans (the "Credit Lease Loans"), representing approximately 
3.41% 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 ("Monthly Rental Payments") which are 
equal to or greater than the scheduled payment of all principal, interest and 
other amounts due each month on the related Credit Lease Loan. 
Notwithstanding the foregoing, the borrowers remain liable for all 
obligations under the Credit Lease Loans (subject to the non-recourse 
provisions thereof). 

                              S-51           
<PAGE>
    The following table sets forth certain information regarding the Credit 
Lease Loans: 

<TABLE>
<CAPTION>
                              CUT-OFF DATE    % OF INITIAL 
                                PRINCIPAL         POOL 
PROPERTY NAME                    BALANCE        BALANCE        TENANT/LEASE GUARANTOR      LEASE TYPE 
- ---------------------------- -------------- --------------  --------------------------- --------------- 
<S>                          <C>            <C>             <C>                         <C>
Centre Structured Trust 1...   $ 7,101,386        0.56%     Brinker International, Inc.     Bondable 
Centre Structured Trust 4...   $10,253,160        0.81%     Brinker International, Inc.     Bondable 
Centre Structured Trust 8...   $10,389,628        0.82%     Brinker International, Inc.     Bondable 
CVS (Revco) Drug Store(1)...   $ 2,139,031        0.17%     Revco DS Inc.                 Double Net(2) 
Eckerd Drug Store(1)........   $ 1,690,319        0.13%     Eckerd Corporation             Triple Net 
Rite Aid Pad-Hanover 
 Commons(1).................   $ 1,726,811        0.14%     Rite Aid Corp.                Double Net(2) 
Star Market-Norwood(1)......   $ 9,920,286        0.78%     Star Markets Company, Inc.     Triple Net 
</TABLE>

- ------------ 
(1)    The Tenant may cancel the Credit Lease under certain circumstances in 
       the event of a casualty or condemnation (or, with respect to the Star 
       Loan, condemnation only) of the related Mortgaged Property without the 
       payment of the outstanding principal amount of the related Credit Lease 
       Loan plus all accrued interest. The related borrower has obtained an 
       insurance policy to cover the occurrences of certain rent abatement or 
       termination rights of the Tenant. See "Risk Factors--Credit Lease 
       Properties Have Special Risks" in this prospectus supplement. 
(2)    The borrower is responsible for structural repairs. Monthly reserves 
       have been established and are taken from the Tenant's lease payments to 
       cover this obligation. 

   With respect to 3 Credit Lease Loans (loan numbers 26, 27, and 28 on Annex 
A), representing approximately 2.19% of the Initial Pool Balance, interest 
payments are due on the first day of each month and are calculated based upon 
a 30-day month and a 360-day year. Principal payments, per a schedule, are 
due on the first day of each calendar year. Such principal payments are 
scheduled to correspond with payments due under the related leases. 

   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 
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 and any other sums 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. 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") and the 
related borrower defaults in its performance under such Credit Lease Loan, 
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. 

   With respect to 4 Credit Lease Loans which are not secured by the 
assignment of a "bondable lease," (the "Lease Enhancement Policy Loans"), the 
lender is the beneficiary of a non-cancelable insurance policy (a "Lease 
Enhancement Policy") obtained to cover certain lease termination and rent 
abatement 

                              S-52           
<PAGE>
 events arising out of a casualty or condemnation (or, with respect to 1 
Mortgage Loan (the "Star Loan"), representing approximately 0.78% of the 
Initial Pool Balance, condemnation only) of the related Credit Lease 
Property. A "bondable lease" generally means that the related Tenant has no 
rights under the terms of the related Credit Lease to terminate the Credit 
Lease or abate rent due under the Credit Lease, including by reason of the 
occurrence of certain casualty and condemnation events or the failure of the 
related borrower, as lessor, to perform required maintenance, repairs or 
replacement, except that the Tenant may have the right to terminate the 
Credit Lease upon the happening of such a casualty or condemnation if the 
Tenant makes a termination payment which is not less than the then 
outstanding principal amount of the related Credit Lease Loan plus all 
accrued interest. The following table sets forth certain information with 
respect to each Lease Enhancement Policy for the Lease Enhancement Policy 
Loans: 

<TABLE>
<CAPTION>
                                                                        S&P FINANCIAL 
MORTGAGE LOAN                    LEASE ENHANCEMENT POLICY INSURER      STRENGTH RATING 
- -----------------------------  ------------------------------------ ------------------- 
<S>                            <C>                                  <C>
CVS (Revco) Drug Store ....... Lexington Insurance Company                   AAA 
Eckerd Drug Store ............ Lexington Insurance Company                   AAA 
Rite Aid-Hanover Commons  .... Chubb Custom Insurance Company                AAA 
Star Loan .................... Chubb Custom Insurance Company                AAA 
</TABLE>

   The Lease Enhancement Policies issued by the Lease Enhancement Policy 
insurers listed above are subject to certain limited exclusions. The Lease 
Enhancement Policies (i) do not insure interest for a period greater than 75 
days past the date of the occurrence of a casualty or condemnation event with 
respect to the Star Loan and the Rite Aid -Hanover Commons (or in the case of 
the Star Loan, a condemnation event only), and (ii) with respect to the CVS 
(Revco) Drug Store Loan and Eckerd Drug Store Loan do not insure interest 
beyond any amount which, if added to the outstanding principal balance of the 
Credit Lease Loan, would exceed the original principal balance of such Credit 
Lease Loan. The Lease Enhancement Policies permit payment of a lump sum 
payment of an amount equal to all outstanding principal plus, subject to the 
limitation above, accrued interest in the event of a permitted termination by 
the related Tenant of its Credit Lease as a result of a casualty or 
condemnation (or, in the case of the Star Loan, a condemnation only). If the 
related Credit Lease permits the related Tenant to abate all or a portion of 
the rent in the event of a casualty or condemnation (or, in the case of the 
Star Loan, a condemnation only), such payment will be in an amount equal to 
the portion of any Monthly Rental Payments not made by such Tenant for the 
period from the date the abatement commences until the earlier of the date 
the abatement ceases or the expiration date of the initial term of such 
Credit Lease; provided that in the event such payments would exceed the 
limits of liability under the policy, then the related Lease Enhancement 
Insurer, may, at its option, pay the present value of the stream of partial 
abatement payments in a lump sum. The Lease Enhancement Insurers are also not 
required to pay amounts due under the related Lease Enhancement Policy Loan 
other than amounts equal to principal and, subject to the limitation above, 
accrued interest, and therefore, are not required to pay any amounts equal to 
Prepayment Premiums or Yield Maintenance Charges due thereunder or any 
amounts the related borrower is obligated to pay thereunder to reimburse the 
Master Servicer or the Trustee for outstanding Servicing Advances. 

   At the end of the term of the Credit Lease, the Tenant is 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 borrower. 

   The Mortgage Loan Seller's underwriting guidelines with respect to the 
Credit Lease Loans are described under "--Underwriting Standards" below. 

SECTION 8 HOUSING ASSISTANCE PAYMENTS PROGRAMS 

   2 Mortgage Loans (identified as Loan Numbers 43 and 74 on Annex A hereto) 
(the "HAP Loans"), representing approximately 2.65% of the Initial Pool 
Balance, are secured by 5 Mortgaged Properties which were formerly subject to 
mortgage loans insured by HUD under low-to-moderate income programs. When the 
HUD-insured mortgage loans were repaid upon origination of the HAP Loan, the 

                              S-53           
<PAGE>
 respective local housing authorities provided rental assistance payments 
under HUD's Section 8 Tenant-Based Assistance Rental Voucher Program or 
Section 8 Tenant-Based Assistance Rental Certificate Program to low-income 
tenants in those properties. The former Voucher and Certificate Programs have 
been combined into one voucher program by the 1999 HUD Appropriations Act 
enacted October 19, 1998, which amended Section 8(o) of the United States 
Housing Act of 1937. Section 8(o), as so amended, provides that a housing 
agency which administers tenant-based assistance shall establish a payment 
standard, which, unless otherwise approved by HUD, shall be between 90% and 
110% of the Fair Market Rental determined annually by HUD for the same size 
of dwelling unit in the same market area. HUD may require modification of a 
payment standard, if a significant percentage of families are found to be 
paying more than 30% of adjusted income for rent. The monthly assistance 
payment for an eligible family is the amount by which the lesser of (a) the 
actual rent, including the allowance for tenant-paid utilities, or (b) the 
applicable payment standard, exceeds the greatest of 30% of monthly adjusted 
income, 10% of monthly unadjusted income, or the amount of welfare assistance 
designated for housing costs. The vouchers are portable, so that if a family 
chooses not to renew the lease, it may use the voucher for other housing in 
the same or other jurisdiction. 

   No assurance can be given that the voucher program will be continued in 
its present form or that the level of assistance provided to tenants will be 
sufficient to assure revenues sufficient for the borrower to meet its 
obligations under the HAP Loans and to pay for necessary property operations. 

CERTAIN TERMS AND CONDITIONS OF THE MORTGAGE LOANS 

   16 of the Mortgage Loans, representing approximately 13.36% of the Initial 
Pool Balance, have Due Dates that occur on the first day of each month, and 
82 Mortgage Loans, representing approximately 86.64% of the Initial Pool 
Balance, have Due Dates that occur on the tenth day of each month. All of the 
Mortgage Loans whose Due Dates are the first day of each month provide for 
grace periods which do not exceed 10 days. All of the Mortgage Loans bear 
interest at a fixed rate. 72 Mortgage Loans, representing approximately 
81.77% of the Initial Pool Balance, accrue interest on the basis of the 
actual number of days in a month, assuming a 360-day year. The remaining 26 
Mortgage Loans, representing approximately 18.23% of the Initial Pool 
Balance, accrue interest on the basis of a 30-day month, assuming a 360-day 
year. Approximately 97.50% of the Mortgage Loans (by Initial Pool Balance) 
provide for monthly payments (or, in the case of 3 Mortgage Loans 
representing approximately 2.19% of the Initial Pool Balance, annual 
payments) of principal based on amortization schedules significantly longer 
than the remaining terms of such Mortgage Loans. Thus, such Mortgage Loans 
will have balloon payments due at their stated maturity dates, unless earlier 
prepaid. 1 Mortgage Loan (Loan Number 92 on Annex A) representing 
approximately 11.04% of the Initial Pool Balance, provides for monthly 
payments of interest only for the first 5 years of the term of the Mortgage 
Loan and payments which would amortize a portion of the principal balance of 
the related Mortgage Loan during the remaining five years of the term prior 
to the Anticipated Prepayment Date of such Mortgage Loan. In addition, the 
APD Mortgage Loans provide for monthly payments of principal that will result 
in a substantial principal payment at the Anticipated Prepayment Date if the 
related Borrower prepays the Mortgage Loan at such date. 

   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 principal 

                              S-54           
<PAGE>
    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"). 

   78 of the Mortgage Loans, representing approximately 86.45% of the Initial 
Pool Balance, which provide for a Lockout Period extending generally until 3 
to 6 months prior to the maturity date or Anticipated Prepayment Date of such 
Mortgage Loan, provide for defeasance, as described in "--Defeasance; 
Collateral Substitution" below. The remaining Mortgage Loans also specify a 
period of time (generally between three and twelve months) immediately prior 
to the maturity date or Anticipated Prepayment Date, as applicable, of such 
Mortgage Loan during which there are no restrictions on voluntary 
prepayments. All Mortgage Loans require voluntary prepayments, if permitted, 
to be made on a Due Date or to be accompanied by all interest that would be 
due on such Mortgage Loan as of the succeeding Due Date. 1 Mortgage Loan, 
representing approximately 3.30% of the Initial Pool Balance, which would 
otherwise only permit defeasance until 3 months prior to its Anticipated 
Prepayment Date, permits the related borrower to prepay such Mortgage Loan, 
along with the applicable Yield Maintenance Charges, if the related borrower 
is not able to obtain an opinion that such defeasance would comply with 
applicable REMIC rules. See "--Defeasance; Collateral Substitution" below. 

   The "Yield Maintenance Charge" will generally be equal to 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. 

   The "Yield Rate" is a rate equal to 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 equivalent. 

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

                              S-55           
<PAGE>
           PREPAYMENT RESTRICTIONS IN EFFECT AS OF THE CUT-OFF DATE 

<TABLE>
<CAPTION>
                                              % 
ORIGINAL TERM TO  NUMBER    AGGREGATE    OF INITIAL  LOCKOUT 
  MATURITY/APD      OF     CUT-OFF DATE     POOL     PERIOD           YIELD MAINTENANCE CHARGE OR 
      (MOS.)       LOANS     BALANCE       BALANCE   (MOS.)         PREPAYMENT PREMIUM DESCRIPTION 
- ----------------  ------ --------------  ---------- -------  -------------------------------------------- 
<S>               <C>    <C>             <C>        <C>      <C>
        60           1    $    4,084,208     0.32%     56                     Defeasance 
        64           1        11,300,851     0.89      51                  Yield Maintenance 
       119           1         3,697,472     0.29      115                    Defeasance 
       120           1        19,848,819     1.57      35                  Yield Maintenance 
                                                                greater of (i) 1% of UPB or (ii) Yield 
       120          12        84,586,238     6.67      35                     Maintenance 
       120           1         9,700,644     0.76      35              5%, 4%, 3%, 2%, 1% of UPB 
       120          63       977,869,615    77.11    113-119                  Defeasance 
                                                                greater of (i) 1% of UPB or (ii) Yield 
       124           1         8,397,905     0.66      35                     Maintenance 
                                                                greater of (i) 1% of UPB or (ii) Yield 
       128           1         5,028,987     0.40      43                     Maintenance 
       129           1        10,400,000     0.82      122                    Defeasance 
                                                                greater of (i) 1% of UPB or (ii) Yield 
       130           1        19,458,461     1.53      45                     Maintenance 
     180-238         6        59,252,740     4.67    176-234                  Defeasance 
                                                                greater of (i) 1% of UPB or (ii) Yield 
       240           1         3,568,185     0.28      71                     Maintenance 
       240           6        41,021,771     3.23    236-239                  Defeasance 
                                                                greater of (i) 1% of UPB or (ii) Yield 
       300           1         9,920,286     0.78      167                    Maintenance 
                  ------ --------------  ---------- 
      TOTAL         98    $1,268,136,183      100% 
                  ====== ==============  ========== 
</TABLE>

                    (RESTUBBED TABLE CONTINUED FROM ABOVE) 

<TABLE>
<CAPTION>
                      YIELD 
                   MAINTENANCE    PREPAYMENT 
                     CHARGES       PREMIUMS 
                  -------------- ------------ 
                            AND/OR 
                                                FREELY 
ORIGINAL TERM TO                              PREPAYABLE 
  MATURITY/APD    BEGIN    END   BEGIN   END    DURING 
      (MOS.)      MONTH   MONTH  MONTH  MONTH  LAST (1) 
- ----------------  ----- -------  ----- -----  ---------- 
<S>               <C>   <C>      <C>   <C>    <C>                                                                    
        60         N/A     N/A    N/A    N/A    4 mos. 
        64          52     60     N/A    N/A    4 mos. 
       119         N/A     N/A    N/A    N/A    4 mos. 
       120          36     113    N/A    N/A    7 mos. 
       120          36   113-116  N/A    N/A   4-7 mos. 
       120         N/A     N/A     36    116    4 mos. 
       120         N/A     N/A    N/A    N/A   1-7 mos. 
       124          36     120    N/A    N/A    4 mos. 
       128          44     118    N/A    N/A    10 mos. 
       129         N/A     N/A    N/A    N/A    7 mos. 
       130          46     123    N/A    N/A    7 mos. 
     180-238       N/A     N/A    N/A    N/A    4 mos. 
       240          72     236    N/A    N/A    4 mos. 
       240         N/A     N/A    N/A    N/A   1-4 mos. 
       300         168     287    N/A    N/A    13 mos. 
      TOTAL 
</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, "APD" means Anticipated Prepayment Date. 

   As used above, "UPB" means unpaid principal balance at the time of 
prepayment. 

(1)    Number of months prior to maturity date or Anticipated Prepayment 
       Date, as applicable. 

                              S-56           
<PAGE>
   Prepayment Premiums and Yield Maintenance Charges are distributable as 
described in this prospectus supplement 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. 

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

                              S-57           
<PAGE>
   PERCENTAGE OF REMAINING POOL BALANCE SUBJECT TO PREPAYMENT RESTRICTIONS 
                    (DOLLAR AMOUNTS EXPRESSED IN MILLIONS) 

<TABLE>
<CAPTION>
                         CUMULATIVE 
              INITIAL    SEQUENTIAL   ENDING POOL 
               POOL      PRINCIPAL      BALANCE      % OF 
    DATE      BALANCE     PAYMENTS       AMOUNT      IPB 
- ----------  ---------- ------------  ------------- ------ 
<S>         <C>        <C>           <C>           <C>
11/10/98     $1,268.1     $      0      $1,268.1     100% 
11/10/99     $1,268.1     $   12.6      $1,255.5      99% 
11/10/00     $1,268.1     $   25.9      $1,242.2      98% 
11/10/01     $1,268.1     $   40.3      $1,227.8      97% 
11/10/02     $1,268.1     $   55.8      $1,212.3      96% 
11/10/03     $1,268.1     $   87.0      $1,181.2      93% 
11/10/04     $1,268.1     $  106.6      $1,161.5      92% 
11/10/05     $1,268.1     $  127.9      $1,140.3      90% 
11/10/06     $1,268.1     $  150.7      $1,117.5      88% 
11/10/07     $1,268.1     $  212.8      $1,055.4      83% 
11/10/08     $1,268.1     $1,169.8      $   98.3       8% 
11/10/09     $1,268.1     $1,182.8      $   85.4       7% 
11/10/10     $1,268.1     $1,187.1      $   81.1       6% 
11/10/11     $1,268.1     $1,191.7      $   76.5       6% 
11/10/12     $1,268.1     $1,196.6      $   71.5       6% 
11/10/13     $1,268.1     $1,236.4      $   31.8       3% 
11/10/14     $1,268.1     $1,240.0      $   28.2       2% 
11/10/15     $1,268.1     $1,243.8      $   24.3       2% 
11/10/16     $1,268.1     $1,248.0      $   20.1       2% 
11/10/17     $1,268.1     $1,263.1      $    5.1       0% 
11/10/18     $1,268.1     $1,264.8      $    3.4       0% 
11/10/19     $1,268.1     $1,265.4      $    2.7       0% 
11/10/20     $1,268.1     $1,266.2      $    2.0       0% 
11/10/21     $1,268.1     $1,266.9      $    1.2       0% 
11/10/22     $1,268.1     $1,267.8      $    0.4       0% 
11/10/23     $1,268.1     $1,268.1      $      0       0% 
</TABLE>

                    (RESTUBBED TABLE CONTINUED FROM ABOVE) 

<TABLE>
<CAPTION>
              PREPAYMENT RESTRICTIONS APPLICABLE TO UPB OUTSTANDING   PREPAYABLE WITHOUT 
                     ON EACH ANNIVERSARY OF THE CUT-OFF DATE           PREMIUM OR CHARGE 
            --------------------------------------------------------- ------------------ 
                                 YIELD MAINTENANCE      PREPAYMENT 
                  LOCKOUT             CHARGES            PREMIUMS 
            -------------------- ------------------ ----------------- 
    DATE      AMOUNT     % UPB    AMOUNT    % UPB    AMOUNT    % UPB   AMOUNT    % UPB 
- ----------  ---------- --------  -------- --------  -------- -------  -------- -------- 
<S>         <C>        <C>       <C>      <C>       <C>      <C>      <C>      <C>
11/10/98     $1,268.1    100.0%   $    0      0.0%    $  0      0.0%    $   0      0.0% 
11/10/99     $1,255.5    100.0%   $    0      0.0%    $  0      0.0%    $   0      0.0% 
11/10/00     $1,199.2     96.5%   $ 43.0      3.5%    $  0      0.0%    $   0      0.0% 
11/10/01     $1,086.1     88.5%   $132.5     10.8%    $9.3      0.8%    $   0      0.0% 
11/10/02     $1,061.8     87.6%   $141.3     11.7%    $9.1      0.8%    $   0      0.0% 
11/10/03     $1,043.7     88.4%   $128.5     10.9%    $9.0      0.8%    $   0      0.0% 
11/10/04     $1,023.5     88.1%   $129.3     11.1%    $8.8      0.8%    $   0      0.0% 
11/10/05     $1,005.0     88.1%   $126.7     11.1%    $8.6      0.8%    $   0      0.0% 
11/10/06     $  985.1     88.2%   $124.0     11.1%    $8.3      0.7%    $   0      0.0% 
11/10/07     $  959.5     90.9%   $ 53.8      5.1%    $8.1      0.8%    $34.0      3.2% 
11/10/08     $   87.0     88.5%   $  2.4      2.4%    $  0      0.0%    $ 9.0      9.1% 
11/10/09     $   83.1     97.4%   $  2.2      2.6%    $  0      0.0%    $   0      0.0% 
11/10/10     $   79.1     97.5%   $  2.0      2.5%    $  0      0.0%    $   0      0.0% 
11/10/11     $   74.7     97.6%   $  1.8      2.4%    $  0      0.0%    $   0      0.0% 
11/10/12     $   63.5     88.8%   $  8.0     11.2%    $  0      0.0%    $   0      0.0% 
11/10/13     $   24.4     76.8%   $  7.4     23.2%    $  0      0.0%    $   0      0.0% 
11/10/14     $   21.5     76.4%   $  6.7     23.6%    $  0      0.0%    $   0      0.0% 
11/10/15     $   18.4     75.8%   $  5.9     24.2%    $  0      0.0%    $   0      0.0% 
11/10/16     $   15.1     74.8%   $  5.1     25.2%    $  0      0.0%    $   0      0.0% 
11/10/17     $    0.9     17.8%   $  4.2     82.2%    $  0      0.0%    $   0      0.0% 
11/10/18     $      0      0.0%   $  3.4    100.0%    $  0      0.0%    $   0      0.0% 
11/10/19     $      0      0.0%   $  2.7    100.0%    $  0      0.0%    $   0      0.0% 
11/10/20     $      0      0.0%   $  2.0    100.0%    $  0      0.0%    $   0      0.0% 
11/10/21     $      0      0.0%   $  1.2    100.0%    $  0      0.0%    $   0      0.0% 
11/10/22     $      0      0.0%   $    0      0.0%    $  0      0.0%    $ 0.4    100.0% 
11/10/23     $      0      0.0%   $    0      0.0%    $  0      0.0%    $   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 as of the Cut-off Date. 

                              S-58           
<PAGE>
   Defeasance; Collateral Substitution. The terms of 78 of the Mortgage 
Loans, representing approximately 86.45% of the Initial Pool Balance (the 
"Defeasance Loans"), permit the applicable borrower at any time after a 
specified period (the "Defeasance Lock-out Period") to obtain a release of a 
Mortgaged Property from the lien of the related Mortgage (a "Defeasance 
Option"). The Defeasance Lockout Period is generally the lesser of 
approximately three years from the date of origination and two years from the 
Closing Date, provided no event of default exists. Such release is subject to 
certain conditions, including, among other conditions, that the borrower: 

     (a) pays on any Due Date (the "Release Date") (i) all interest accrued 
    and unpaid on the principal balance of the Note to and including the 
    Release Date, (ii) all other sums, excluding scheduled interest or 
    principal payments, due under the Mortgage Loan and all other loan 
    documents executed in connection therewith, (iii) direct non-callable 
    obligations of the United States of America providing payments (1) on or 
    prior to, but as close as possible to, all successive scheduled payment 
    dates from the Release Date to the related maturity date, assuming, in the 
    case of each APD Loan, that such loan prepays on the related Anticipated 
    Prepayment Date and (2) in amounts equal to the scheduled payments due on 
    such dates under the Mortgage Loan or the defeased amount thereof in the 
    case of a partial defeasance, and (iv) any costs and expenses incurred in 
    connection with the purchase of such U.S. government obligations; and 

     (b) delivers a security agreement granting the Trust Fund a first 
    priority lien on the U.S. government obligations purchased as substitute 
    collateral and an opinion of counsel to such effect. 

   The Defeasance Loans secured by more than one Mortgaged Property generally 
require that (i) prior to the release of a related Mortgaged Property, a 
specified percentage (generally 125%) of the allocated loan amount for such 
Mortgaged Property be defeased and (ii) that certain DSCR and LTV tests (if 
applicable) be satisfied with respect to the remaining Mortgaged Properties 
after the defeasance. 

   The related borrower or, if such borrower is not required to do so under 
the Mortgage Loan documents, the Master Servicer, will be responsible for 
purchasing the U.S. government obligations on behalf of the borrower at the 
borrower's expense. Any amount in excess of the amount necessary to purchase 
such U.S. government obligations will be returned to the borrower. 
Simultaneously with such actions, the related Mortgaged Property will be 
released from the lien of the Mortgage Loan and the pledged U.S. government 
obligations (together with any Mortgaged Property not released, in the case 
of a partial defeasance) will be substituted as the collateral securing the 
Mortgage Loan. 

   In general, a successor borrower established or designated by the related 
borrower (or, if such borrower is not required to do so under the Mortgage 
Loan documents, the Master Servicer) will assume all of the defeased 
obligations of a borrower exercising a Defeasance Option under a Mortgage 
Loan and the borrower will be relieved of all of the defeased obligations 
thereunder. If a Mortgage Loan is partially defeased, the related Note will 
be split and only the defeased portion of the borrower's obligations will be 
transferred to the successor borrower. 

   Although the collateral substitution provisions related to defeasance are 
not intended to be, and do not have the same effect on the Certificateholders 
as, a prepayment of the related Mortgage Loan, there can be no assurance that 
a court would not interpret such provisions as requiring a Yield Maintenance 
Charge or Prepayment Premium and thus not enforceable under applicable law or 
as being usurious. The Depositor makes no representation as to the 
enforceability of the defeasance provisions of any Mortgage Loan. 

   The Mortgage Loans identified as Loan Numbers 26, 27, and 28 on Annex A 
hereto (the "Centre Structured Trust Loans") permit the related borrowers to 
substitute another property (a "Centre Structured Trust Replacement 
Property") for a Mortgaged Property provided that: 

                              S-59           
<PAGE>
    (A)    the Mortgaged Property is: 

     (i)      economically obsolete or no longer suitable for the use of the 
              Tenant under the Credit Lease; or 

     (ii)     materially and adversely impacted by a casualty or 
              condemnation; and 

   (B)     in each case: 

     (i)      the appraised value and useful life of the Centre Structured 
              Trust Replacement Property is equal to or greater than the 
              appraised value and useful life of the Centre Structured Trust 
              Property being replaced as of the date of the closing of such 
              Mortgage Loan; 

     (ii)     the Centre Structured Trust Replacement Property is leased on 
              the same terms and conditions as the Mortgaged Property being 
              replaced; 

     (iii)    no default or event of default under such Centre Structured 
              Trust Loan has occurred and is continuing; 

     (iv)     the Master Servicer has received written confirmation from the 
              Rating Agencies that such substitution will not cause the 
              downgrade, withdrawal or qualification of the then current 
              rating of the certificates; and 

     (v)      the Master Servicer has received an opinion of counsel 
              regarding certain matters required under the related Mortgage 
              Loan documents. 

   "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, provided that a Rating 
Agency confirmation has been obtained with respect to certain Mortgage Loans) 
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, provided that a Rating Agency 
confirmation has been obtained) 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. 

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 as a 
result of prepayments, delinquencies, incomplete documentation or otherwise, 
if the Depositor or the Mortgage Loan Seller deems such 

                              S-60           
<PAGE>
removal necessary, appropriate or desirable. A limited number of other 
mortgage loans may be included in the Mortgage Pool prior to the issuance of 
the Certificates, unless including such mortgage loans would materially alter 
the characteristics of the Mortgage Pool as described in this prospectus 
supplement. The Depositor believes that the information set forth in this 
prospectus supplement will be representative of the characteristics of the 
Mortgage Pool as it will be constituted at the time the Certificates are 
issued, although the range of Mortgage Rates and maturities as well as other 
characteristics of the Mortgage Loans described in this prospectus supplement 
may vary. 

   A Current Report on Form 8-K (the "Form 8-K") will be available to 
purchasers of the Offered Certificates on or shortly after the Closing Date 
and will be filed, together with the Pooling and Servicing Agreement, with 
the Securities and Exchange Commission within fifteen days after the initial 
issuance of the Offered Certificates. 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-61           
<PAGE>
                         TYPE OF MORTGAGED PROPERTIES 

<TABLE>
<CAPTION>
                                                                                      CUT-OFF DATE 
                           NUMBER      AGGREGATE          %            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>
Anchored Retail.........      41     $  527,001,873     41.56%        5,815,411        $    90.62 
Office..................      22        336,478,887     26.53%        2,494,606        $   134.88 
Multifamily.............      19        147,886,479     11.66%            3,973        $37,222.87 
Hotel...................       7        133,022,445     10.49%            1,603        $82,983.43 
Credit Lease............      20         43,220,621      3.41%          612,635        $    70.55 
Industrial..............       4         39,197,326      3.09%        1,073,318        $    36.52 
Parking Garage..........       2         21,951,372      1.73%           58,072        $   378.00 
Unanchored Retail.......       5         19,377,179      1.53%          171,549        $   112.95 
                         ---------- --------------  ------------ 
TOTAL/WEIGHTED AVERAGE       120     $1,268,136,183       100% 
                         ========== ==============  ============ 
</TABLE>

                    (RESTUBBED TABLE CONTINUED FROM ABOVE) 

<TABLE>
<CAPTION>
                                              WEIGHTED AVERAGES 
                         ----------------------------------------------------------- 
                                      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>
Anchored Retail.........    6.85%      119       96%  1.47x     70.51%      60.97% 
Office..................    7.01%      120       99%  1.46x     63.33%      53.20% 
Multifamily.............    6.95%      133       95%  1.92x     63.10%      53.78% 
Hotel...................    7.38%      115       79%  1.67x     67.16%      53.93% 
Credit Lease............    7.29%      243      100%  1.03x     95.05%      27.27% 
Industrial..............    6.97%      116      100%  1.36x     76.33%      66.11% 
Parking Garage..........    6.80%      119       74%  1.76x     70.68%      56.43% 
Unanchored Retail.......    6.99%      154      100%  1.47x     70.00%      45.54% 
TOTAL/WEIGHTED AVERAGE      6.98%      125       88%  1.53X     68.40%      56.02% 
</TABLE>

- ------------ 
(1)    "NRA" means net rentable area and is applicable with respect to retail, 
       office, industrial, credit lease and parking garage properties. 
(2)    Calculated with respect to the Anticipated Prepayment Date for the APD 
       Mortgage Loans. 

                              S-62           
<PAGE>
                RANGE OF MORTGAGE RATES AS OF THE CUT-OFF DATE 

<TABLE>
<CAPTION>
                    NUMBER OF     AGGREGATE           % 
     RANGE OF        LOANS/      CUT-OFF DATE  OF INITIAL POOL 
 MORTGAGE RATES    PROPERTIES      BALANCE         BALANCE 
- ----------------  ------------ --------------  --------------- 
<S>               <C>          <C>             <C>
6.300% to 6.499%      3 / 3     $   47,893,132       3.78% 
6.500% to 6.699%     14 / 14       198,481,065      15.65 
6.700% to 6.799%     8 / 12        279,841,765      22.07 
6.800% to 6.999%     16 / 16       118,572,036       9.35 
7.000% to 7.249%     33 / 50       408,952,108      32.25 
7.250% to 7.749%     19 / 20       142,142,531      11.21 
7.750% to 8.500%      5 / 5         72,253,546       5.70 
                  ------------ --------------  --------------- 
 TOTAL/WEIGHTED 
      AVERAGE       98 / 120    $1,268,136,183        100% 
                  ============ ==============  =============== 
</TABLE>

                    (RESTUBBED TABLE CONTINUED FROM ABOVE) 

<TABLE>
<CAPTION>
                                       WEIGHTED AVERAGES 
                  ------------------------------------------------------------ 
                                STATED 
                               REMAINING             CUT-OFF 
     RANGE OF      MORTGAGE      TERM                 DATE      LTV RATIO AT 
 MORTGAGE RATES      RATE      (MO.)(1)     DSCR    LTV RATIO    MATURITY(1) 
- ----------------  ---------- -----------  ------- -----------  -------------- 
<S>               <C>        <C>          <C>     <C>          <C>
6.300% to 6.499%     6.31%        178      3.14x      32.64%        21.41% 
6.500% to 6.699%     6.60%        121      1.49x      74.40%        62.82% 
6.700% to 6.799%     6.75%        120      1.52x      66.07%        57.14% 
6.800% to 6.999%     6.90%        117      1.46x      72.41%        62.70% 
7.000% to 7.249%     7.05%        127      1.41x      68.54%        55.60% 
7.250% to 7.749%     7.42%        133      1.39x      71.50%        49.27% 
7.750% to 8.500%     8.20%        110      1.65x      71.09%        60.69% 
                  ---------- -----------  ------- -----------  -------------- 
 TOTAL/WEIGHTED 
      AVERAGE        6.98%        125      1.53X      68.40%        56.02% 

</TABLE>

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

(1)  Calculated with respect to the Anticipated Prepayment Date for the APD 
Mortgage Loans. 

                          MORTGAGE LOANS BY STATE(1) 

<TABLE>
<CAPTION>
                                AGGREGATE           % 
                  NUMBER OF    CUT-OFF DATE  OF INITIAL POOL 
     STATE       PROPERTIES      BALANCE         BALANCE 
- --------------  ------------ --------------  --------------- 
<S>             <C>          <C>             <C>
Massachusetts          7      $  259,911,685      20.50% 
California            16         158,006,904      12.46 
New York              15         155,171,160      12.24 
Maryland               1         140,000,000      11.04 
Virginia               8         117,632,421       9.28 
Ohio                   8          54,806,565       4.32 
Florida               10          48,000,861       3.79 
Texas                  8          47,219,533       3.72 
New Jersey             5          46,459,973       3.66 
Georgia                6          32,588,892       2.57 
Arizona                2          26,747,012       2.11 
Connecticut            2          24,219,126       1.91 
Missouri               2          22,680,339       1.79 
Pennsylvania           2          18,098,549       1.43 
Michigan               2          15,417,308       1.22 
Washington             1          15,050,000       1.19 
North Carolina         4          12,184,818       0.96 
Colorado               2          12,027,106       0.95 
Nevada                 2          11,851,765       0.93 
Louisiana              3          11,459,933       0.90 
Tennessee              3           8,937,111       0.70 
Illinois               3           7,816,521       0.62 
New Hampshire          2           7,235,305       0.57 
Wisconsin              1           6,861,632       0.54 
Kentucky               1           1,965,782       0.16 
Alabama                1           1,769,203       0.14 
Kansas                 1           1,584,025       0.12 
Indiana                1           1,475,799       0.12 
Utah                   1             956,856       0.08 
                ------------ --------------  --------------- 
TOTAL/WEIGHTED 
 AVERAGE             120      $1,268,136,183        100% 
                ============ ==============  =============== 
</TABLE>

                    (RESTUBBED TABLE CONTINUED FROM ABOVE) 

<TABLE>
<CAPTION>
                                     WEIGHTED AVERAGES 
                ------------------------------------------------------------ 
                              STATED 
                             REMAINING             CUT-OFF 
                 MORTGAGE      TERM                 DATE      LTV RATIO AT 
     STATE         RATE      (MO.)(2)     DSCR    LTV RATIO    MATURITY(2) 
- --------------  ---------- -----------  ------- -----------  -------------- 
<S>             <C>        <C>          <C>     <C>          <C>
Massachusetts      7.00%        127      1.51x      61.07%        49.57% 
California         7.40%        116      1.55x      69.64%        57.62% 
New York           6.84%        140      1.94x      60.24%        47.56% 
Maryland           6.75%        120      1.47x      63.06%        57.49% 
Virginia           6.72%        121      1.47x      74.73%        62.58% 
Ohio               6.88%        122      1.42x      75.35%        60.19% 
Florida            7.13%        107      1.34x      77.66%        66.67% 
Texas              6.87%        130      1.45x      75.19%        58.10% 
New Jersey         6.88%        117      1.36x      76.70%        66.21% 
Georgia            6.91%        127      1.55x      75.98%        57.61% 
Arizona            6.62%        120      1.46x      75.36%        65.17% 
Connecticut        7.58%        116      1.47x      72.18%        62.56% 
Missouri           6.78%        127      1.58x      72.95%        54.92% 
Pennsylvania       7.90%        115      1.29x      75.91%        64.07% 
Michigan           6.85%        116      1.65x      64.35%        55.32% 
Washington         6.60%        120      1.45x      71.67%        61.93% 
North Carolina     7.15%        153      1.35x      82.56%        59.44% 
Colorado           7.09%        133      1.30x      77.49%        60.97% 
Nevada             7.29%        153      1.31x      69.48%        47.81% 
Louisiana          7.05%        149      1.48x      74.63%        52.19% 
Tennessee          7.04%        136      1.44x      73.05%        54.94% 
Illinois           7.34%        170      1.32x      78.60%        46.61% 
New Hampshire      6.95%        118      1.34x      58.85%        47.22% 
Wisconsin          7.25%        113      1.43x      74.58%        64.85% 
Kentucky           7.16%        228      1.00x     102.92%        44.66% 
Alabama            7.16%        228      1.00x     107.22%        46.52% 
Kansas             7.16%        228      1.00x      98.39%        42.65% 
Indiana            7.16%        228      1.00x      98.39%        42.65% 
Utah               7.05%        116      1.32x      74.17%        64.06% 
                ---------- -----------  ------- -----------  -------------- 
TOTAL/WEIGHTED 
 AVERAGE           6.98%        125      1.53X      68.40%        56.02% 

</TABLE>

- ------------ 
(1)    Because this table is presented at the Mortgaged Property level, 
       weighted averages are based on allocated loan amounts (allocated by 
       either the amount allocated in the related Mortgage Note or the 
       appraised value for such Mortgaged Property) for Mortgage Loans secured 
       by more than one Mortgaged Property and may therefore deviate slightly 
       from weighted averages presented at the Mortgage Loan level in other 
       tables in this prospectus supplement. 
(2)    Calculated with respect to the Anticipated Prepayment Date for the APD 
       Mortgage Loans. 

                              S-63           
<PAGE>
                      RANGE OF REMAINING TERMS IN MONTHS 

<TABLE>
<CAPTION>
     RANGE OF       NUMBER OF     AGGREGATE           % 
    REMAINING        LOANS/      CUT-OFF DATE  OF INITIAL POOL 
     TERMS(1)      PROPERTIES      BALANCE         BALANCE 
- ----------------  ------------ --------------  --------------- 
<S>               <C>          <C>             <C>
     54 to 84         2 / 2     $   15,385,059       1.21% 
    85 to 108         3 / 3         44,154,438       3.48 
    109 to 115       17 / 21       177,033,578      13.96 
    116 to 119       48 / 51       537,907,625      42.42 
    120 to 120       13 / 15       369,492,500      29.14 
    121 to 180        4 / 4         64,096,579       5.05 
    181 to 293       11 / 24        60,066,403       4.74 
                  ------------ --------------  --------------- 
 TOTAL/WEIGHTED 
      AVERAGE       98 / 120    $1,268,136,183        100% 
                  ============ ==============  =============== 
</TABLE>

                    (RESTUBBED TABLE CONTINUED FROM ABOVE) 

<TABLE>
<CAPTION>
                                       WEIGHTED AVERAGES 
                  ------------------------------------------------------------ 
                                STATED 
     RANGE OF                  REMAINING             CUT-OFF 
    REMAINING      MORTGAGE      TERM                 DATE      LTV RATIO AT 
     TERMS(1)        RATE      (MO.)(1)     DSCR    LTV RATIO    MATURITY(1) 
- ----------------  ---------- -----------  ------- -----------  -------------- 
<S>               <C>        <C>          <C>     <C>          <C>
     54 to 84        7.38%         54      1.27x      73.81%        70.12% 
    85 to 108        8.32%        105      1.88x      66.84%        56.72% 
    109 to 115       7.28%        114      1.44x      71.31%        61.11% 
    116 to 119       6.98%        118      1.48x      67.33%        58.16% 
    120 to 120       6.69%        120      1.49x      69.52%        60.32% 
    121 to 180       6.53%        170      2.68x      43.75%        29.39% 
    181 to 293       7.26%        241      1.07x      88.45%        19.75% 
                  ---------- -----------  ------- -----------  -------------- 
 TOTAL/WEIGHTED 
      AVERAGE        6.98%        125      1.53X      68.40%        56.02% 

</TABLE>

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

(1)  Calculated with respect to the Anticipated Prepayment Date for the APD 
Mortgage Loans. 

                              YEARS OF MATURITY 

<TABLE>
<CAPTION>
                  NUMBER OF     AGGREGATE           % 
    YEARS OF       LOANS/      CUT-OFF DATE  OF INITIAL POOL 
  MATURITY(1)    PROPERTIES      BALANCE         BALANCE 
- --------------  ------------ --------------  --------------- 
<S>             <C>          <C>             <C>
      2003          2 / 2     $   15,385,059       1.21% 
      2007          3 / 3         44,154,438       3.48 
      2008         78 / 87     1,084,433,703      85.51 
      2009          1 / 1         10,400,000       0.82 
      2013          3 / 3         53,696,579       4.23 
      2017         5 / 18         31,573,524       2.49 
      2018          5 / 5         18,572,593       1.46 
      2023          1 / 1          9,920,286       0.78 
                ------------ --------------  --------------- 
TOTAL/WEIGHTED 
 AVERAGE          98 / 120    $1,268,136,183        100% 
                ============ ==============  =============== 
</TABLE>

                    (RESTUBBED TABLE CONTINUED FROM ABOVE) 

<TABLE>
<CAPTION>
                                     WEIGHTED AVERAGES 
                ------------------------------------------------------------ 
                              STATED 
                             REMAINING             CUT-OFF 
    YEARS OF     MORTGAGE      TERM                 DATE      LTV RATIO AT 
  MATURITY(1)      RATE      (MO.)(1)     DSCR    LTV RATIO    MATURITY(1) 
- --------------  ---------- -----------  ------- -----------  -------------- 
<S>             <C>        <C>          <C>     <C>          <C>
      2003         7.38%         54      1.27x      73.81%        70.12% 
      2007         8.32%        105      1.88x      66.84%        56.72% 
      2008         6.93%        118      1.47x      68.73%        59.38% 
      2009         6.98%        122      1.40x      80.00%        68.75% 
      2013         6.45%        179      2.93x      36.72%        21.76% 
      2017         7.20%        228      1.00x      97.00%        37.25% 
      2018         7.16%        236      1.15x      73.86%         0.55% 
      2023         7.63%        293      1.14x      88.57%         0.00% 
                ---------- -----------  ------- -----------  -------------- 
TOTAL/WEIGHTED 
 AVERAGE           6.98%        125      1.53X      68.40%        56.02% 

</TABLE>

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

(1)  Calculated with respect to the Anticipated Prepayment Date for the APD 
Mortgage Loans. 

                              S-64           
<PAGE>
                           RANGE OF YEARS BUILT(1) 

<TABLE>
<CAPTION>
                                AGGREGATE           % 
    RANGE OF      NUMBER OF    CUT-OFF DATE  OF INITIAL POOL 
  YEARS BUILT    PROPERTIES      BALANCE         BALANCE 
- --------------  ------------ --------------  --------------- 
<S>             <C>          <C>             <C>
1853 to 1930           8      $  120,027,896       9.46% 
1931 to 1970          21         253,796,799      20.01 
1971 to 1980          29         226,531,851      17.86 
1981 to 1985           6          78,817,935       6.22 
1986 to 1990          18         357,077,009      28.16 
1991 to 1995          12          80,436,462       6.34 
1996 to 1998          26         151,448,231      11.94 
                ------------ --------------  --------------- 
TOTAL/WEIGHTED 
 AVERAGE             120      $1,268,136,183        100% 
                ============ ==============  =============== 
</TABLE>

                    (RESTUBBED TABLE CONTINUED FROM ABOVE) 

<TABLE>
<CAPTION>
                                     WEIGHTED AVERAGES 
                ------------------------------------------------------------ 
                              STATED 
                             REMAINING             CUT-OFF 
    RANGE OF     MORTGAGE      TERM                 DATE      LTV RATIO AT 
  YEARS BUILT      RATE      (MO.)(2)     DSCR    LTV RATIO    MATURITY(2) 
- --------------  ---------- -----------  ------- -----------  -------------- 
<S>             <C>        <C>          <C>     <C>          <C>
1853 to 1930       7.49%        122      1.58x      68.87%        53.57% 
1931 to 1970       6.98%        125      1.44x      66.94%        56.07% 
1971 to 1980       6.92%        128      1.77x      65.04%        55.88% 
1981 to 1985       6.79%        115      1.57x      67.80%        57.94% 
1986 to 1990       6.91%        118      1.49x      65.82%        56.33% 
1991 to 1995       6.81%        135      1.45x      76.01%        56.81% 
1996 to 1998       7.01%        144      1.37x      77.85%        55.99% 
                ---------- -----------  ------- -----------  -------------- 
TOTAL/WEIGHTED 
 AVERAGE           6.98%        125      1.53X      68.40%        56.02% 

</TABLE>

- ------------ 
(1)    Because this table is presented at the Mortgaged Property level, 
       weighted averages are based on allocated loan amounts (allocated by 
       either the amount located in the related Mortgage Note or the appraised 
       value for such Mortgaged Property) for Mortgage Loans secured by more 
       than one Mortgaged Property and may therefore deviate slightly from 
       weighted averages presented at the Mortgage Loan level in other tables 
       in this prospectus supplement. 
(2)    Calculated with respect to the Anticipated Prepayment Date for the APD 
       Mortgage Loans. 

                          TEN LARGEST MORTGAGE LOANS 

<TABLE>
<CAPTION>
                                                        % 
                      NUMBER OF    CUT-OFF DATE  OF INITIAL POOL 
   PROPERTY NAME     PROPERTIES      BALANCE         BALANCE 
- ------------------  ------------ --------------  --------------- 
<S>                 <C>          <C>             <C>
75 State Street           1        $184,884,329       14.58% 
Towson Town Center        1         140,000,000       11.04 
Sheraton Suites 
 Portfolio -Pool          3          56,650,000        4.47 
Sheffield                 1          41,845,624        3.30 
Smoketown Stations        1          41,000,000        3.23 
Arsenal Mall              1          34,976,428        2.76 
Hotel Monaco              1          34,801,764        2.74 
Sir Francis Drake 
 Hotel                    1          32,988,210        2.60 
Costco Plaza II           1          31,987,500        2.52 
G&K Portfolio             4          31,636,297        2.49 
                    ------------ --------------  --------------- 
TOTAL/WEIGHTED 
 AVERAGE                 15        $630,770,152       49.74% 
                    ============ ==============  =============== 
</TABLE>

                    (RESTUBBED TABLE CONTINUED FROM ABOVE) 

<TABLE>
<CAPTION>
                                         WEIGHTED AVERAGES 
                    ------------------------------------------------------------ 
                                  STATED 
                                 REMAINING             CUT-OFF 
                     MORTGAGE      TERM                 DATE      LTV RATIO AT 
   PROPERTY NAME       RATE      (MO.)(1)     DSCR    LTV RATIO    MATURITY(1) 
- ------------------  ---------- -----------  ------- -----------  -------------- 
<S>                 <C>        <C>          <C>     <C>          <C>
75 State Street        7.00%        119      1.51x      57.78%        50.52% 
Towson Town Center     6.75%        120      1.47x      63.06%        57.49% 
Sheraton Suites 
 Portfolio -Pool       6.75%        120      1.54x      71.08%        55.83% 
Sheffield              6.30%        179      3.38x      27.00%        19.58% 
Smoketown Stations     6.59%        120      1.42x      73.21%        63.25% 
Arsenal Mall           6.75%        119      1.69x      62.46%        54.25% 
Hotel Monaco           7.31%        115      1.54x      64.21%        51.56% 
Sir Francis Drake 
 Hotel                 8.50%        105      2.03x      63.44%        52.82% 
Costco Plaza II        6.60%        120      1.57x      75.00%        64.81% 
G&K Portfolio          7.14%        114      1.32x      78.40%        69.05% 
                    ---------- -----------  ------- -----------  -------------- 
TOTAL/WEIGHTED 
 AVERAGE               6.92%        122      1.65X      61.92%        53.36% 
</TABLE>

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

(1)  Calculated with respect to the Anticipated Prepayment Date for the APD 
Mortgage Loans. 

   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 scheduled payments of principal and/or 
interest (the "Monthly Payments") due for the 12-month period immediately 
following the Cut-off Date, except with respect to 7 Mortgage Loans 
(identified as Loan Numbers 11, 24, 42, 45, 47, 60 and 83 on Annex A hereto), 
representing approximately 5.02% of the Initial Pool Balance, where Monthly 
Payments are interest-only until between 2 and 18 months after origination 
and 1 Mortgage Loan, representing approximately 11.04% of the Initial Pool 
Balance, where Monthly Payments are interest-only until approximately 5 years 
after origination, after which date such Mortgage Loan amortizes based upon a 
25-30-year amortization schedule (for the purposes of calculating DSCR, the 
debt service of such Mortgage Loan will be assumed to include interest and 
principal (based on the amortization schedule that would be in effect after 
the respective interest-only period)). 

                              S-65           
<PAGE>
         RANGE OF DEBT SERVICE COVERAGE RATIOS AS OF THE CUT-OFF DATE 

<TABLE>
<CAPTION>
                         NUMBER OF     AGGREGATE           % 
       RANGE OF           LOANS/      CUT-OFF DATE    OF INITIAL 
         DSCRS          PROPERTIES      BALANCE      POOL BALANCE 
- ---------------------  ------------ --------------  -------------- 
<S>                    <C>          <C>             <C>
1.0000x to 1.0500x(2)     7 / 20     $   41,228,131       3.25% 
1.0501x to 1.2999x        12 / 12        94,587,111       7.46 
1.3000x to 1.3999x        28 / 32       227,710,896      17.96 
1.4000x to 1.4999x        26 / 29       362,816,076      28.61 
1.5000x to 1.5999x        10 / 12       358,645,588      28.28 
1.6000x to 1.9999x        12 / 12       104,724,668       8.26 
2.0000x to 3.3779x         3 / 3         78,423,712       6.18 
                       ------------ --------------  -------------- 
TOTAL/WEIGHTED 
 AVERAGE                 98 / 120    $1,268,136,183        100% 
                       ============ ==============  ============== 
</TABLE>

                    (RESTUBBED TABLE CONTINUED FROM ABOVE) 

<TABLE>
<CAPTION>
                                               WEIGHTED AVERAGES 
                       ----------------------------------------------------------------- 
                                                               CUT-OFF 
       RANGE OF         MORTGAGE   STATED REMAINING             DATE      LTV RATIO AT 
         DSCRS            RATE      TERM (MO.)(1)     DSCR    LTV RATIO    MATURITY(1) 
- ---------------------  ---------- ----------------  ------- -----------  -------------- 
<S>                    <C>        <C>               <C>     <C>          <C>
1.0000x to 1.0500x(2)     7.22%          229         1.01x      93.44%        28.68% 
1.0501x to 1.2999x        7.35%          139         1.24x      76.63%        54.21% 
1.3000x to 1.3999x        7.05%          116         1.35x      76.55%        66.76% 
1.4000x to 1.4999x        6.84%          120         1.45x      69.18%        60.51% 
1.5000x to 1.5999x        6.93%          120         1.53x      63.56%        52.94% 
1.6000x to 1.9999x        6.82%          117         1.70x      66.03%        56.14% 
2.0000x to 3.3779x        7.25%          145         2.75x      43.28%        34.58% 
                       ---------- ----------------  ------- -----------  -------------- 
TOTAL/WEIGHTED 
 AVERAGE                  6.98%          125         1.53X      68.40%        56.02% 

</TABLE>

- ------------ 
(1)    Calculated with respect to the Anticipated Prepayment Date for the APD 
       Mortgage Loans. 
(2)    7 of such Mortgage Loans, representing approximately 3.41% of the 
       Initial Pool Balance, are Credit Lease Loans meeting the guidelines 
       described under "--Underwriting Standards" below. 

                     RANGE OF CURRENT OCCUPANCY RATES(1) 

<TABLE>
<CAPTION>
     RANGE OF                      AGGREGATE           % 
     OCCUPANCY       NUMBER OF    CUT-OFF DATE    OF INITIAL 
  CURRENT RATES     PROPERTIES      BALANCE      POOL BALANCE 
- -----------------  ------------ --------------  -------------- 
<S>                <C>          <C>             <C>
69.60% to 69.99%          1      $    4,180,000       0.33% 
70.00% to 79.99%          7          97,583,145       7.70 
80.00% to 89.99%          5          85,844,049       6.77 
90.00% to 94.99%         15         251,179,038      19.81 
95.00% to 97.99%         16         153,280,073      12.09 
98.00% to 99.99%          7         108,347,128       8.54 
100.00%                  69         567,722,749      44.77 
                   ------------ --------------  -------------- 
TOTAL/WEIGHTED 
 AVERAGE                120      $1,268,136,183        100% 
                   ============ ==============  ============== 
</TABLE>

                    (RESTUBBED TABLE CONTINUED FROM ABOVE) 

<TABLE>
<CAPTION>
                                       WEIGHTED AVERAGES(2) 
                   ------------------------------------------------------------ 
                                 STATED 
     RANGE OF                   REMAINING             CUT-OFF 
     OCCUPANCY      MORTGAGE      TERM                 DATE      LTV RATIO AT 
  CURRENT RATES       RATE      (MO.)(3)     DSCR    LTV RATIO    MATURITY(3) 
- -----------------  ---------- -----------  ------- -----------  -------------- 
<S>                <C>        <C>          <C>     <C>          <C>
69.60% to 69.99%      7.50%        120      1.59x      61.47%        50.06% 
70.00% to 79.99%      6.95%        111      1.54x      72.40%        59.14% 
80.00% to 89.99%      7.73%        112      1.70x      66.74%        55.29% 
90.00% to 94.99%      6.83%        118      1.47x      66.99%        59.90% 
95.00% to 97.99%      6.86%        120      1.44x      73.20%        61.25% 
98.00% to 99.99%      6.94%        140      2.17x      55.66%        47.17% 
100.00%               6.97%        132      1.43x      69.77%        54.21% 
TOTAL/WEIGHTED 
 AVERAGE              6.98%        125      1.53X      68.40%        56.02% 
</TABLE>

- ------------ 
(1)    Current occupancy rates have been calculated in this table based upon 
       rent rolls made available to the 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 (allocated by 
       either the amount allocated in the related Mortgage Note or the 
       appraised value for such Mortgaged Property) for Mortgage Loans secured 
       by more than one Mortgaged Property and may therefore deviate slightly 
       from weighted averages presented at the Mortgage Loan level in other 
       tables in this prospectus supplement. 
(3)    Calculated with respect to the Anticipated Prepayment Date for the APD 
       Mortgage Loans. 

                              S-66           
<PAGE>
                        RANGE OF CUT-OFF DATE BALANCES 

<TABLE>
<CAPTION>
                               NUMBER OF     AGGREGATE           % 
          RANGE OF              LOANS/      CUT-OFF DATE  OF INITIAL POOL 
   CUT-OFF DATE BALANCES      PROPERTIES      BALANCE         BALANCE 
- ---------------------------  ------------ --------------  --------------- 
<S>                          <C>          <C>             <C>
$956,856 to $5,000,000          42 / 43    $  134,806,758      10.63% 
$5,000,001 to $10,000,000       25 / 28       184,759,166      14.57 
$10,000,001 to $15,000,000      11 / 23       124,749,204       9.84 
$15,000,001 to $20,000,000       8 / 9        143,916,624      11.35 
$20,000,001 to $40,000,000      7 / 10        215,524,477      17.00 
$40,000,001 to $60,000,000       3 / 5        139,495,624      11.00 
$60,000,001 to $184,884,329      2 / 2        324,884,329      25.62 
                             ------------ --------------  --------------- 
TOTAL/WEIGHTED 
 AVERAGE                       98 / 120    $1,268,136,183        100% 
                             ============ ==============  =============== 
</TABLE>

                    (RESTUBBED TABLE CONTINUED FROM ABOVE) 

<TABLE>
<CAPTION>
                                                  WEIGHTED AVERAGES 
                             ------------------------------------------------------------ 
                                           STATED 
                                          REMAINING             CUT-OFF 
          RANGE OF            MORTGAGE      TERM                 DATE      LTV RATIO AT 
   CUT-OFF DATE BALANCES        RATE      (MO.)(1)     DSCR    LTV RATIO    MATURITY(1) 
- ---------------------------  ---------- -----------  ------- -----------  -------------- 
<S>                          <C>        <C>          <C>     <C>          <C>
$956,856 to $5,000,000          7.07%        129      1.45x      72.38%        53.66% 
$5,000,001 to $10,000,000       7.15%        137      1.38x      74.51%        54.49% 
$10,000,001 to $15,000,000      6.94%        130      1.32x      79.45%        62.40% 
$15,000,001 to $20,000,000      7.05%        117      1.47x      73.37%        63.30% 
$20,000,001 to $40,000,000      7.14%        116      1.58x      69.93%        59.79% 
$40,000,001 to $60,000,000      6.57%        138      2.06x      58.48%        47.14% 
$60,000,001 to $184,884,329     6.89%        119      1.49x      60.05%        53.52% 
                             ---------- -----------  ------- -----------  -------------- 
TOTAL/WEIGHTED 
 AVERAGE                        6.98%        125      1.53X      68.40%        56.02% 

</TABLE>

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

(1)  Calculated with respect to the Anticipated Prepayment Date for the APD 
Mortgage Loans. 

   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 Prepayment 
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 of such 
Mortgage Loan. The LTV Ratio as of the Mortgage Loan maturity dates or 
Anticipated Prepayment 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 Prepayment 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 Prepayment 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, 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 and the current actual loan-to-value ratio of a Mortgage Loan may 
be higher than its LTV Ratio at origination even after taking into account 
amortization since origination. 

                  RANGE OF LTV RATIOS AS OF THE CUT-OFF DATE 

<TABLE>
<CAPTION>
                    NUMBER OF     AGGREGATE           % 
     RANGE OF        LOANS/      CUT-OFF DATE  OF INITIAL POOL 
    LTV RATIOS     PROPERTIES      BALANCE         BALANCE 
- ----------------  ------------ --------------  --------------- 
<S>               <C>          <C>             <C>
27.00% to 49.99%      3 / 3     $   50,196,167       3.96% 
50.00% to 59.99%      5 / 5        205,641,262      16.22 
60.00% to 69.99%     16 / 19       319,952,373      25.23 
70.00% to 73.33%     11 / 13       174,064,475      13.73 
73.34% to 76.66%     24 / 24       220,184,961      17.36 
76.67% to 79.99%     30 / 34       241,596,324      19.05 
80.00% to 98.39%     9 / 22         56,500,621       4.46 
                  ------------ --------------  --------------- 
TOTAL/WEIGHTED 
 AVERAGE            98 / 120    $1,268,136,183        100% 
                  ============ ==============  =============== 
</TABLE>

                    (RESTUBBED TABLE CONTINUED FROM ABOVE) 

<TABLE>
<CAPTION>
                                       WEIGHTED AVERAGES 
                  ------------------------------------------------------------ 
                                STATED 
                               REMAINING             CUT-OFF 
     RANGE OF      MORTGAGE      TERM                 DATE      LTV RATIO AT 
    LTV RATIOS       RATE      (MO.)(1)     DSCR    LTV RATIO    MATURITY(1) 
- ----------------  ---------- -----------  ------- -----------  -------------- 
<S>               <C>        <C>          <C>     <C>          <C>
27.00% to 49.99%     6.40%        168      3.13x      30.58%        23.06% 
50.00% to 59.99%     7.02%        121      1.50x      57.45%        48.91% 
60.00% to 69.99%     7.08%        118      1.58x      63.35%        54.58% 
70.00% to 73.33%     6.74%        120      1.49x      72.17%        59.28% 
73.34% to 76.66%     6.89%        115      1.44x      74.71%        64.72% 
76.67% to 79.99%     7.13%        123      1.35x      78.32%        64.98% 
80.00% to 98.39%     7.23%        214      1.11x      91.65%        37.21% 
                  ---------- -----------  ------- -----------  -------------- 
TOTAL/WEIGHTED 
 AVERAGE             6.98%        125      1.53X      68.40%        56.02% 
</TABLE>

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

(1)  Calculated with respect to the Anticipated Prepayment Date for the APD 
Loans. 

                              S-67           
<PAGE>
            RANGE OF LTV RATIOS AS OF MORTGAGE LOAN MATURITY DATES 

<TABLE>
<CAPTION>
                     NUMBER OF     AGGREGATE           % 
RANGE OF MATURITY     LOANS/      CUT-OFF DATE  OF INITIAL POOL 
  LTV RATIOS(1)     PROPERTIES      BALANCE         BALANCE 
- -----------------  ------------ --------------  --------------- 
<S>                <C>          <C>             <C>
0.00% to 34.99%       10 / 10    $   79,167,853       6.24% 
35.00% to 49.99%      8 / 21         53,283,464       4.20 
50.00% to 54.99%      11 / 13       326,053,031      25.71 
55.00% to 59.99%      8 / 11        260,064,207      20.51 
60.00% to 64.99%      25 / 25       253,895,872      20.02 
65.00% to 69.99%      30 / 34       262,694,106      20.71 
70.00% to 73.30%       6 / 6         32,977,650       2.60 
                   ------------ --------------  --------------- 
TOTAL/WEIGHTED 
 AVERAGE             98 / 120    $1,268,136,183        100% 
                   ============ ==============  =============== 
</TABLE>

                    (RESTUBBED TABLE CONTINUED FROM ABOVE) 

<TABLE>
<CAPTION>
                                        WEIGHTED AVERAGES 
                   ------------------------------------------------------------ 
                                 STATED 
                                REMAINING             CUT-OFF 
RANGE OF MATURITY   MORTGAGE      TERM                 DATE      LTV RATIO AT 
  LTV RATIOS(1)       RATE      (MO.)(1)     DSCR    LTV RATIO    MATURITY(1) 
- -----------------  ---------- -----------  ------- -----------  -------------- 
<S>                <C>        <C>          <C>     <C>          <C>
0.00% to 34.99%       6.75%        209      2.34x      50.96%        10.48% 
35.00% to 49.99%      7.09%        174      1.30x      76.32%        41.85% 
50.00% to 54.99%      7.16%        118      1.58x      60.54%        51.56% 
55.00% to 59.99%      6.82%        119      1.52x      65.97%        57.01% 
60.00% to 64.99%      6.81%        119      1.45x      73.89%        63.79% 
65.00% to 69.99%      7.05%        116      1.37x      77.62%        67.78% 
70.00% to 73.30%      7.57%         92      1.29x      78.40%        71.21% 
                   ---------- -----------  ------- -----------  -------------- 
TOTAL/WEIGHTED 
 AVERAGE              6.98%        125      1.53X      68.40%        56.02% 

</TABLE>

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

(1)  Calculated with respect to the Anticipated Prepayment Date for the APD 
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 in this prospectus 
supplement below under "--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." 

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 Seller 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 1997. In determining other income for each Mortgaged 
Property, the Mortgage Loan Seller generally relied on historical operating 
statements for 1997 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 
Seller generally used (a) the greatest of (i) the actual or Rolling 12 Months 
vacancy rate, (ii) the vacancy rate in the related sub-market, and (iii) a 5% 
vacancy rate or (b), with respect to Mortgaged Properties secured by hotels, 
a 20% vacancy rate. 

   Expenses.  In determining expenses for each Mortgaged Property, the 
Mortgage Loan Seller relied on either historical operating statements for 
calendar 1997 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 the greater of (a) market rates, and (b) 
between 3% and 5% (on a loan-by-loan basis) except with respect to 2 Mortgage 
Loans, representing approximately 15.12% of the Initial Pool Balance which 
have property management fees of 2% of effective gross revenue. As used in 
this prospectus supplement, "effective gross revenue" means underwritten 
rental and other income with respect to the related Mortgaged Property. 

                              S-68           
<PAGE>
    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 "--Underwriting Standards--Escrow Requirements" 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 Mortgage Loan 
Seller's professional staff or an agent of the 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 of the related Mortgage Loans. Each such appraisal, 
other than with respect to 3 Mortgage Loans, representing approximately 2.19% 
of the Initial Pool Balance, was performed 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, as amended ("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 SELLER 

   The Mortgage Loan Seller is The Chase Manhattan Bank ("Chase"). Chase is 
the parent corporation of the Depositor and an affiliate of Chase Securities 
Inc., the Underwriter. See "The Depositor" in the prospectus. All of the 
Mortgage Loans were originated by the Mortgage Loan Seller or, with respect 
to 1 Mortgage Loan, representing approximately 0.08% of the Initial Pool 
Balance, for sale to the Mortgage Loan Seller, in each case, generally in 
accordance with the underwriting criteria described below. 

   The information set forth in this prospectus supplement concerning the 
Mortgage Loan Seller and its underwriting standards has been provided by the 
Mortgage Loan Seller, and neither the Depositor nor the Underwriter make any 
representation or warranty as to the accuracy or completeness of such 
information. 

UNDERWRITING STANDARDS 

   General. Chase's commercial mortgage banking group 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-69           
<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 or causes such 
inspection to be performed, to confirm the occupancy rate of the mortgaged 
property, analyzes the market and assesses the utility of the mortgaged 
property within the market. 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. 

   Credit Lease Loans. With respect to a Credit Lease Loan, Chase requires 
that each Credit Lease have a primary lease term that expires on or after the 
maturity date of the related Credit Lease Loan and be a "bondable lease." A 
"bondable lease" generally means that the related Tenant has no rights under 
the terms of the related Credit Lease to terminate the Credit Lease or abate 
rent due under the Credit Lease, including by reason of the occurrence of 
certain casualty and condemnation events or the failure of the related 
Mortgage, as lessor to perform required maintenance, repairs or replacement, 
except that the Tenant may have the right to terminate the Credit Lease upon 
the happening of such casualty or condemnation if the Tenant makes a 
termination payment which is not less than the then outstanding principal 
amount of the related Credit Lease Loan plus accrued interest. Repayment of 
the Credit Lease Loan is from the scheduled monthly rental payments from the 
Tenants made over the Primary Term of the related Credit Lease. The amount of 
the Monthly Rental Payments payable by each Tenant must be equal to or 
greater than the scheduled payment of all principal, interest and other 
amounts due each month on the related Credit Lease Loan. Obligations related 
to the property that are not the responsibility of the Tenant and 
circumstances under which the tenant is permitted to terminate the lease 
and/or abate and/or offset rent payments, including but not limited to, 
casualty or condemnation, will require insurance from a "AA" or better 
insurance provider, and/or reserves, and/or recourse. 

   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% 
Credit Lease ......      1.00x              100% 
Self Storage ......      1.25x               75% 
Parking Facility  .      1.30x               75% 
</TABLE>

   The debt service coverage ratio 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 

                              S-70           
<PAGE>
 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 by Chase may vary from these guidelines. See "Description of the 
Mortgage Pool" in this prospectus supplement and Annex A to this prospectus 
supplement. 

   Escrow Requirements. Except with respect to Credit Lease Loans, 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. 

   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 ................ 5% of gross revenue 
Self Storage ......... $0.15 per square foot 
Parking Facility  .... $45 per space 
</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. 

REPRESENTATIONS AND WARRANTIES; REPURCHASES 

   In the Purchase Agreement, the Mortgage Loan Seller will represent and 
warrant with respect to each Mortgage Loan sold by the 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 and had full right and authority to sell, 
    assign and transfer such 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; 

     (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 or guarantor, 
    as applicable, enforceable in accordance with their terms, except as such 
    enforcement may be limited by bankruptcy, insolvency, reorganization, 
    moratorium or other 

                              S-71           
<PAGE>
     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, perfected 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 or guarantor, as applicable, 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) 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 78 Mortgage Loans, representing approximately 86.45% 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, 3 Mortgage Loans, 
    representing approximately 2.19% of the Initial Pool Balance, which permit 
    the related borrower or guarantor, as applicable, to substitute a 
    replacement property, as described in "--Defeasance; Collateral 
    Substitution" above and 3 Mortgage Loans, representing approximately 2.63% 
    of the Initial Pool Balance which provide for a release of a non-essential 
    portion of the Mortgaged Property, 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 upon the satisfaction of certain 
    underwriting and legal requirements and/or payment of a release price at 
    least equal to 125% of the related allocated loan amount of such Mortgage 
    Loan therefor or payment in full of the related Mortgage Loan; 

     (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 or 
    guarantor's, as applicable, 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 or 
    guarantor's, as applicable, 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 

                              S-72           
<PAGE>
     notification to the insurer, and is in full force and effect upon the 
    consummation of the transactions contemplated by the 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 there is no proceeding pending for 
    the total or partial condemnation of such Mortgaged Property; 

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

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

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

     (xiv) 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; 

     (xv) 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; 

     (xvi) 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; 

     (xvii) 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, except with respect to the Towson 
    Town Center Loan, whose insurer is rated "BBB" by S&P, in an amount not 
    less than the full replacement cost (without offset for depreciation) or 
    the amount of the outstanding principal balance of the Mortgage Loan, and 
    in any case in an 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, except with respect to 2 Mortgage Loans, representing 
    approximately 0.49% of the Initial Pool Balance, which do not require 
    business interruption insurance (or rent loss insurance) for at least a 12 
    month period 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 or guarantor, as applicable, 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 or guarantor's, as applicable, cost and 
    expense and to seek reimbursement therefor from such borrower; 

     (xviii) there is no material default, breach, violation or event of 
    acceleration existing under the related Mortgage or the related Mortgage 
    Note nor has the Mortgage Loan Seller waived any such 

                              S-73           
<PAGE>
    event, 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. To the 
    best of the Mortgage Loan Seller's knowledge, there is no default, breach, 
    violation or event of acceleration that may have occurred as a result of 
    any failure of the related borrower or guarantor, as applicable, to comply 
    with any "due on sale" provision contained in the related Mortgage Note or 
    Mortgage. Notwithstanding the foregoing, the Mortgage Loan Seller makes no 
    representation or warranty with respect to any default, breach, violation 
    or event of acceleration that specifically pertains to any matter 
    otherwise covered by any other representation and warranty made by the 
    Mortgage Loan Seller; 

     (xix) no monthly payment on such Mortgage Loan has been more than 30 days 
    delinquent from the date of origination of such Mortgage Loan through the 
    Cut-off Date; 

     (xx) 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; 

     (xxi) 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) did not indicate any material existence of any 
    dangerous, toxic or hazardous pollutants, chemicals, wastes or substances 
    ("Hazardous Materials") except with respect to 3 Mortgage Loans, 
    representing approximately 1.54% of the Initial Pool Balance, as described 
    in "Risk Factors--Environmental Risks Relating to the Mortgaged 
    Properties" in this prospectus supplement, the Towson Town Center Loan, 
    for which the borrower has not completed environmental testing with 
    respect to an underground storage tank, and 3 Mortgage Loans, representing 
    approximately 5.83% of the Initial Pool Balance for which underground 
    tanks are being tested or being remediated, and except for those 
    conditions that were remediated prior to the Cut-off Date. To the best of 
    the Mortgage Loan Seller's knowledge, 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--Environmental Risks Relating to the Mortgaged Properties" in this 
    prospectus supplement; 

     (xxii) each Mortgage contains a "due on sale" clause, which provides for 
    the acceleration of the payment of the unpaid principal balance of the 
    Mortgage Loan if, without the prior written consent of the holder of the 
    Mortgage, the property subject to the Mortgage, or any interest therein, 
    is directly or indirectly transferred or sold, subject to those exceptions 
    set forth in the related Mortgage Loan which are consistent with prudent 
    lending standards, 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; 

     (xxiii) the Mortgage Loan is directly secured by a Mortgage on a 
    commercial or multifamily residential 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 

                              S-74           
<PAGE>
    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 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); 

     (xxiv) as of the date of origination of such Mortgage Loan and to the 
    Mortgage Loan Seller's knowledge, as of the Cut-off Date, there are no 
    violations of any applicable zoning ordinances, except with respect to 1 
    Mortgage Loan, representing approximately 0.17% of the Initial Pool 
    Balance, building codes and land use applicable to the Mortgaged Property 
    or the use and occupancy thereof, which would have a material adverse 
    effect on the value, operation or net operating income of the Mortgaged 
    Property; and 

     (xxv) 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, except with respect to 3 Mortgage Loans, 
    representing approximately 2.19% of the Initial Pool Balance, 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 the Mortgage Loan Seller has been notified of a material breach of any 
of the foregoing representations and warranties and if the 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 
the Mortgage Loan Seller will be obligated pursuant to the Purchase Agreement 
(the relevant rights under which will be assigned, together with its 
interests in the Mortgage Loans, 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 the 
Mortgage Loan Seller's representations and warranties regarding the Mortgage 
Loans. The Mortgage Loan Seller will be the sole warranting party in respect 
of the Mortgage Loans sold by the Mortgage Loan Seller, and none of the 
Depositor, the Master Servicer, the Special Servicer, the Trustee, the 
Underwriter or any of their affiliates (other than the 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 the 
Mortgage Loan Seller defaults on its obligation to do so. However, the 
Depositor will not include any Mortgage Loan in the Mortgage Pool if anything 
has come to the Depositor's attention prior to the Closing Date that causes 
it to believe that the representations and warranties made by the Mortgage 
Loan Seller regarding such Mortgage Loan will not be correct in all material 
respects when made. See "Description of the Pooling 
Agreements--Representations and Warranties; Repurchases" in the prospectus. 

MORTGAGED PROPERTY ACCOUNTS 

   Lock Box Accounts. With respect to 28 Mortgage Loans representing 
approximately 59.26% of the Initial Pool Balance (the "Lock Box Loans"), one 
or more accounts (collectively, the "Lock Box 

                              S-75           
<PAGE>
Accounts") have been or may be established into which the related property 
manager and/or tenants directly deposits rents or other revenues from the 
Mortgaged Property. Pursuant to the terms of 12 of the Lock Box Loans, 
representing approximately 24.92% of the Initial Pool Balance, the related 
Lock Box Accounts were required to be established on the origination dates of 
such Mortgage Loans. The terms of 2 of such Lock Box Loans, representing 
approximately 14.34% of the Initial Pool Balance, allow the related borrower 
to withdraw funds from such Lock Box Accounts until the occurrence of an 
event of default under the related loan documents, the failure to meet 
certain DSCR tests or upon the occurrence of an Anticipated Prepayment Date. 
The terms of 14 Lock Box Loans, representing approximately 20.00% 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 occurrence of an event of default under the related Mortgage Loan 
documents or the occurrence of an Anticipated Prepayment Date. Except as set 
forth above, 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. The Lock Box Accounts will not be assets 
of either REMIC. 

   Cash Collateral Accounts. Each Lock Box Loan has or will have one or more 
accounts established in the name of the Master Servicer (the "Cash Collateral 
Accounts") into which funds in the related Lock Box Accounts will be swept on 
a regular basis. Each 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 
with respect to such Lock Box Loan. The Cash Collateral Accounts will not be 
assets of either REMIC. 

                              S-76           
<PAGE>
                       DESCRIPTION OF THE CERTIFICATES 

GENERAL 

   The Certificates will be issued pursuant to a pooling and servicing 
agreement, among the Depositor, the Master 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 
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, the Excess Interest Distribution 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 Agreement relating to Mortgage Loan document delivery 
requirements and the representations and warranties of the Mortgage Loan 
Seller regarding the Mortgage Loans. 

   The Depositor's Commercial Mortgage Pass-Through Certificates, Series 
1998-2 (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 in this prospectus supplement 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 in 
this prospectus supplement as the "Subordinate Certificates." The Class B, 
Class C, Class D and Class E Certificates are referred to collectively in 
this prospectus supplement as the "Subordinate Offered Certificates." The 
Class R and Class LR Certificates are referred to collectively in this 
prospectus supplement 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 in this prospectus supplement 
on a notional amount (the "Notional Amount"). The Notional Amount of the 
Class X Certificates will be 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 $123,643,277. The Class R and Class LR 
Certificates will not have Certificate Balances. 

   The Offered Certificates will be maintained and transferred in book-entry 
form and issued in denominations of $10,000 initial Certificate Balance, or 
in the case of the Class X Certificates, $1,000,000 

                              S-77           
<PAGE>
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. 

   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 
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") representing 
its interest in such Class, except as set forth under "--Book-Entry 
Registration and Definitive Certificates" below. 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 participating organizations (together 
with Cedel and Euroclear participating organizations, the "Participants"), 
and all references in this prospectus supplement 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"). 

BOOK-ENTRY REGISTRATION AND DEFINITIVE CERTIFICATES 

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

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

   Cross-market transfers between persons holding directly or indirectly 
through DTC, on the one hand, and directly through Cedel Participants or 
Euroclear Participants, on the other, will be effected in DTC 

                              S-78           
<PAGE>
in accordance with DTC rules on behalf of the relevant European 
international clearing system by its Depository; however, such cross-market 
transactions will require delivery of instructions to the relevant European 
international clearing system by the counterparty in such system in 
accordance with its rules and procedures. If the transaction complies with 
all relevant requirements, Euroclear or Cedel, as the case may be, will then 
deliver instructions to the Depository to take action to effect final 
settlement on its behalf. 

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

   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, since 
such payments will be forwarded by the Paying Agent to Cede & Co., as nominee 
of DTC. DTC will forward such payments to its Participants, which thereafter 
will forward them to Indirect Participants or beneficial owners of Offered 
Certificates. 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 Master 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. 

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

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

   Securities clearance accounts and cash accounts with the Euroclear 
Operator are governed by the Terms and Conditions Governing Use of Euroclear 
and the related Operating Procedures of the Euroclear System and applicable 
Belgian law (collectively, the "Terms and Conditions"). The Terms and 
Conditions govern transfers of securities and cash within the Euroclear 
system, withdrawal of securities and cash from the Euroclear system, and 
receipts of payments with respect to securities in the Euroclear system. 

                              S-79           
<PAGE>
    Although DTC, Euroclear and Cedel have implemented the foregoing 
procedures in order to facilitate transfers of interests in Global 
Certificates among Participants of DTC, Euroclear and Cedel, they are under 
no obligation to perform or to continue to comply with such procedures, and 
such procedures may be discontinued at any time. 

   None of the Depositor, the Master Servicer, the Paying Agent, the 
Certificate Registrar, the Underwriter, the Special Servicer or the Trustee 
will have any liability for any actions taken by DTC, Euroclear or Cedel, 
their respective Direct or Indirect Participants or their nominees, 
including, without limitation, actions for any aspect of the records relating 
to or payments made on account of beneficial ownership interests in the 
Offered Certificates held by Cede & Co., as nominee for DTC, or for 
maintaining, supervising or reviewing any records relating to such beneficial 
ownership interest. The information in this prospectus supplement concerning 
DTC, Cedel and Euroclear and their book-entry systems has been obtained from 
sources believed to be reliable, but the Depositor takes no responsibility 
for the accuracy or completeness thereof. 

   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 Master 
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 are required 
to be made by the Paying Agent, to the extent of available funds, on the 18th 
day of each month or, if any such 18th day is not a business day, then on the 
next succeeding business day, commencing in December 1998 (each, a 
"Distribution Date"). All such distributions (other than the final 
distribution on any Certificate) are required to 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 is 
required to 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 is required to 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 Master Servicer is required to 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 

                              S-80           
<PAGE>
Agreement. The Master Servicer is required to deposit in the Certificate 
Account on the second business day following receipt 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 is required to 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 is required to apply amounts on deposit in the Upper-Tier Distribution 
Account (which will include all funds that were remitted by the Master 
Servicer from 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 in this prospectus supplement. 
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 is required to 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 Master Servicer will be required to deposit 
into the Interest Reserve Account, in respect of 34 of the Mortgage Loans, 
representing approximately 46.85% of the Initial Pool Balance, identified as 
such on Annex A hereto (collectively, the "Withheld Loans"), an amount equal 
to one day's interest at the Mortgage Rate for each such Mortgage Loan on its 
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 Master 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 Master Servicer is 
authorized but not required to direct the investment of funds held in the 
Certificate Account and Interest Reserve Account in Permitted Investments, 
and the Master Servicer will be entitled to retain any interest or other 
income earned on such funds. The Master Servicer will be required to bear any 
losses resulting from the investment of such funds. 

   The Paying Agent is required to establish and maintain an "Excess Interest 
Distribution Account" in the name of the Trustee for the benefit of the 
Certificateholders. Prior to the applicable Distribution Date, the Master 
Servicer is required to remit to the Paying Agent for deposit into the Excess 
Interest Distribution Account an amount equal to the Excess Interest received 
during the related Due Period. 

   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; 

                              S-81           
<PAGE>
        (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) Excess Interest; and 

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

     (b) all P&I Advances made by the Master 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 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 (or, with respect to the Mortgage 
Loans identified on Annex A to this prospectus supplement as Loan Numbers 7, 
11, 26, 27, 28, 30, 42, 45, 46, 47, 48, 60, 79, 83, 86 and 98, the period 
commencing on the second day of the month preceding the month in which such 
Distribution Date occurs and ending on the first 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 
is required to 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; 

                              S-82           
<PAGE>
    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; 

   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; 

                              S-83           
<PAGE>
    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; 

   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 first day of 
the related Due Period 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 

                              S-84           
<PAGE>
(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 0.5781% 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; provided however, that for purposes of calculating Pass-Through 
Rates, the Net Mortgage Rate for any Mortgage Loan will be determined without 
regard to any modification, waiver or amendment of the terms of such Mortgage 
Loan, whether agreed to by the Master Servicer or resulting from a 
bankruptcy, insolvency or similar proceeding involving the related borrower. 

   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. 

   "Excess Interest" with respect to any APD Loan is the interest accrued at 
the related Revised Rate in respect of such APD Loan in excess of the 
interest accrued at the related Initial Rate, plus interest thereon, to the 
extent permitted by applicable law. 

   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. 

   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 Master 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 Master Servicer or the Trustee, as the case may be, for 
prior Advances. 

                              S-85           
<PAGE>
    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 Master 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 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" in this prospectus supplement 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 
Master Servicer, will continue to be "due" in respect of the REO Loan; and 
amounts received in respect of the related REO Property, net of payments to 
be made, or reimbursement to the Master Servicer or the Special Servicer for 
payments previously advanced, in connection with the operation and management 
of such property, generally will be applied by the Master Servicer as if 
received on the predecessor Mortgage Loan. 

   Excess Interest. On each Distribution Date, the Paying Agent is required 
to distribute any Excess Interest received with respect to Mortgage Loans 
during the related Due Period to the holders of the Class J Certificates. 

                              S-86           
<PAGE>
 ALLOCATION OF PREPAYMENT PREMIUMS AND YIELD MAINTENANCE CHARGES 

   On any Distribution Date, Prepayment Premiums collected during the related 
Due Period will be required to 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 required to 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. 

   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" in this prospectus supplement. 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: 

                              S-87           
<PAGE>
<TABLE>
<CAPTION>
                           ASSUMED FINAL 
CLASS DESIGNATION        DISTRIBUTION DATE 
- ---------------------  --------------------- 
<S>                    <C>
Class A-1 ............    August 18, 2007 
Class A-2 ............   November 18, 2008 
Class X ..............     April 18, 2023 
Class B ..............   November 18, 2008 
Class C ..............   November 18, 2008 
Class D ..............   November 18, 2008 
Class E ..............   November 18, 2008 
</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 the APD Loans are prepaid on 
their Anticipated Prepayment Dates. 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 Final 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 November 18, 2030, 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, will have 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 (other 
than Excess Interest) will be subordinated, to the extent described in this 
prospectus supplement, to the rights of holders of the Senior Certificates. 
Moreover, to the extent described in this prospectus supplement: 

      o  the rights of the holders of the Class J Certificates will be 
         subordinated to the rights of the holders of the Class I 
         Certificates, 

      o  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, 

      o  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, 

      o  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, 

      o  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, 

      o  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 holders of the Class D Certificates, 

      o  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, 

                              S-88           
<PAGE>
       o  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, and 

      o  the rights of holders of the Class B, 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 Senior 
         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 until the 
Certificate Balance has been reduced to zero), for so long as they are 
outstanding, of the entire Principal Distribution Amount for each 
Distribution Date will have the effect of reducing the aggregate Certificate 
Balance of the Class 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 remaining 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 required 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 

                              S-89           
<PAGE>
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 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" in this prospectus supplement, 
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 Master Servicer and 
the Depositor as described under "Description of the Pooling 
Agreements--Certain Matters Regarding the Master 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 Master 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 any applicable Servicing Fees), 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 Master Servicer's obligations to make P&I 
Advances in respect of any Mortgage Loan or REO Property will continue 
through liquidation of such Mortgage Loan or disposition of such REO 
Property, as the case may be. To the extent that the Master 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 Master 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 Master Servicer nor the Trustee will be required to make a P&I Advance 
for default interest, Yield Maintenance Charges, Prepayment Premiums or 
Excess Interest. 

                              S-90           
<PAGE>
    In addition to P&I Advances, the Master Servicer will also be obligated 
(subject to the limitations described in this prospectus supplement) 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 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 Master 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 Master 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 Master 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 Master 
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 Master 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 Master 
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" in this prospectus supplement and "Description of 
Certificates--Reports to Certificateholders" in the prospectus. 

APPRAISAL REDUCTIONS 

   After an Appraisal Reduction Event has occurred, an Appraisal Reduction is 
required to 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; 

     (vi) 60 days after an involuntary petition of bankruptcy is filed with 
    respect to the borrower, if such petition is not dismissed prior to the 
    expiration of such period; and 

                              S-91           
<PAGE>
     (vii) immediately after a Mortgage Loan becomes an REO Loan. 

   No Appraisal Reduction Event may 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 Master 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 Master 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 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 Master 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 Master Servicer, and the Master 
Servicer will be required to 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 25% 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" in 
this prospectus supplement. 

   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 

                              S-92           
<PAGE>
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 
is required to 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 
is required to redetermine and report to the Paying Agent the amount of the 
Appraisal Reduction with respect to such Mortgage Loan. 

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 Underwriter, the 
Special Servicer and a financial market publisher (which is anticipated to 
initially be Bloomberg, L.P.), 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 Master 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, on a 
    loan-by-loan basis, 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, (B) Yield Maintenance Charges and (C) Excess Interest; 

     (xi) the Pass-Through Rate for such Class of Certificates for such 
    Distribution Date and the next succeeding Distribution Date; 

                              S-93           
<PAGE>
      (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 on a loan-by-loan 
    basis; 

     (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 is required to 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 Master Servicer will be required to 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. 

   The Pooling and Servicing Agreement requires that the Paying Agent (or the 
Trustee with respect to clause (vi) 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 Master 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: 

                              S-94           
<PAGE>
      (i) the Pooling and Servicing Agreement and any amendments thereto; 

     (ii) all Distribution Date Statements delivered to holders of the 
    relevant Class of Offered Certificates since the Closing Date; 

     (iii) 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; 

     (iv) 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; 

     (v) the most recent property inspection report prepared by or on behalf 
    of the Master Servicer or the Special Servicer and delivered to the Paying 
    Agent in respect of each Mortgaged Property; 

     (vi) copies of the Mortgage Loan documents; 

     (vii) any and all modifications, waivers and amendments of the terms of a 
    Mortgage Loan entered into by the Master Servicer or the Special Servicer 
    and delivered to the Paying Agent; and 

     (viii) any and all statements and reports delivered to, or collected by, 
    the Master 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 (vi) only) upon request; however, the Paying Agent (or the Trustee 
with respect to clause (vi) 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 Master 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 Master 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 Master Servicer or the Paying 
Agent, as the case may be, to any Certificateholder, the Underwriter, 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 Master 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 Master 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 

                              S-95           
<PAGE>
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 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 Master 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 holders of the Controlling Class, the Special Servicer, the Master 
Servicer 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, the Special Servicer, the Master 
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 Master 
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 Master 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 1% 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 Master 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 under 
"--Distributions--Priority" above. 

   Any optional termination by the holders of the Controlling Class, the 
Special Servicer, the Master 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" in 
this prospectus supplement. 

                              S-96           
<PAGE>
 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, Boston, 
Massachusetts 02110, Attention: Corporate Trust Department, Ref. Chase 
Commercial Mortgage Securities Corp., Series 1998-2. In its Consolidated 
Report of condition as of December 31, 1997, State Street Bank and Trust 
Company, a Massachusetts chartered institution, and foreign and domestic 
subsidiaries, reported total assets of $37,449,709,000. As compensation for 
the performance of its routine 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 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 0.00575% 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-97           
<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 in this prospectus supplement 
supersedes any contrary information set forth in the prospectus. See 
"Description of the Pooling Agreements" in the prospectus. 

   Each of the Master 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 will be 
sub-serviced by The Chase Manhattan Bank. In addition to the subservicing by 
the Chase Manhattan Bank of the Mortgage Loans, the Master 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 Master Servicer and the Special Servicer will be required to service 
and administer the Mortgage Loans for which each is responsible on behalf of 
the Trustee in the best interests of and for the benefit of all of the 
holders of Certificates (as determined by the Master Servicer or the Special 
Servicer in the exercise of its good faith and reasonable judgment) in 
accordance with applicable law, the terms of the Pooling and Servicing 
Agreement and the Mortgage Loans, and to the extent not inconsistent with the 
foregoing, in the same manner in which, and with the same care, skill and 
diligence as is normal and usual in its general mortgage servicing and REO 
Property management activities on behalf of third parties or on behalf of 
itself, whichever is higher, with respect to mortgage loans and REO 
Properties that are comparable to the Mortgaged Properties, and in each event 
with a view to the timely collection of all scheduled payments of principal 
and interest under the Mortgage Loans or, if a Mortgage Loan comes into and 
continues in default and if, in the good faith and reasonable judgment of the 
Special Servicer, no satisfactory arrangements can be made for the collection 
of the delinquent payments, the maximization of the recovery on such Mortgage 
Loan to the Certificateholders (as a collective whole) on a present value 
basis (the relevant discounting of anticipated collection that will be 
distributable to Certificateholders to be performed at the related Net 
Mortgage Rate). Such servicing is required to be undertaken without regard to 
(i) any known relationship that the Master Servicer or the Special Servicer, 
or an affiliate of the Master Servicer or the Special Servicer, as 
applicable, may have with the borrowers; (ii) the ownership of any 
Certificate by the Master Servicer or the Special Servicer or any affiliate 
of the Master Servicer or the Special Servicer, as applicable; (iii) the 
Master Servicer's or the Special Servicer's obligation, as applicable, to 
make Advances; or (iv) the right of the Master Servicer (or any affiliate 
thereof) or the Special Servicer (or any affiliate thereof), as the case may 
be, to receive reimbursement of costs, or the sufficiency of any compensation 
for its services under the Pooling and Servicing Agreement or with respect to 
any particular transaction. The foregoing standards to which the Master 
Servicer and the Special Servicer are subject are collectively referred to as 
the "Servicing Standards". 

   Except as otherwise described under "--Inspections; Collection of 
Operating Information" below, the Master 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 

                              S-98           
<PAGE>
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 
Master 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 Master 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 Master 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 Master 
Servicer will be required to transfer its servicing responsibilities to the 
Special Servicer, but will be required to 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 in this 
prospectus supplement as the "Specially Serviced Mortgage Loans". The Master 
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 be required to return servicing 
of such Mortgage Loan (a "Corrected Mortgage Loan") to the Master Servicer. 

   The Special Servicer will be required to prepare a report (an "Asset 
Status Report") for each Mortgage Loan which becomes a Specially Serviced 
Mortgage Loan not later than 45 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, provided however, the Special Servicer will not be required 
to deliver an Asset Status Report to the Directing Certificateholder if they 
are the same entity. If the Directing Certificateholder does not disapprove 
an Asset Status Report within 10 business days, the Special Servicer will be 
required to 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 will be required to implement the recommended action as outlined in 
such Asset Status Report if it makes a determination in accordance with the 
Servicing Standards that such objection is not in the best interest of all 
the 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 be required to 
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 be 
required to 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 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. 

                              S-99           
<PAGE>
    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 (in such capacity, the "Servicer") will act as 
servicer pursuant to a subservicing agreement, dated as of the Cut-off Date, 
between the Servicer and the Master Servicer. The Servicer will be 
responsible for servicing the Mortgage Loans and performing the duties of the 
Master Servicer in accordance with the terms of the subservicing agreement 
which incorporates the terms of the Pooling and Servicing Agreement. The 
principal offices of the Servicer are located at 270 Park Avenue, New York, 
New York 10017. As of December 31, 1997, the Servicer had a stockholder's 
equity of approximately $21.74 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 $7.45 billion in 
aggregate outstanding principal amounts. 

THE MASTER SERVICER 

   GMAC Commercial Mortgage Corporation will act as servicer (in such 
capacity, the "Master Servicer") and in such capacity will be responsible for 
servicing the Mortgage Loans. The principal offices of the Master Servicer 
are located at 650 Dresher Road, Horsham, Pennsylvania 19044. As of June 30, 
1998, GMAC Commercial Mortgage Corporation had a total commercial and 
multifamily mortgage loan servicing portfolio of approximately $46 billion. 

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

THE SPECIAL SERVICER 

   GMAC Commercial Mortgage Corporation will act as the Special Servicer and 
in such capacity will be responsible for servicing the Specially Serviced 
Mortgage Loans. For a description of the Special Servicer see "The Master 
Servicer" above. 

   The information set forth in this prospectus supplement concerning the 
Special Servicer has been provided by the Special Servicer, and neither the 
Depositor nor the Underwriter 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. 

                              S-100           
<PAGE>
 SERVICING AND OTHER COMPENSATION AND PAYMENT OF EXPENSES 

   The fee of the Master 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 
equal to 0.07% per annum and 0.035% per annum with respect to Mortgage Loans 
identified as Loan numbers 13, 76, 77, 81 and 92 on the Mortgage Loan 
Schedule, 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, the Standby Fee Rate and the Trustee Fee Rate, and shall equal 0.08075% 
per annum and 0.04575% per annum with respect to Mortgage Loans identified as 
Loan numbers 13, 76, 77, 81 and 92 on the Mortgage Loan Schedule. In addition 
to the Servicing Fee, the Master 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 Master 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 Master 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 Master 
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 Depositor will be obligated to pay the annual fees of 
each Rating Agency. 

   The principal compensation to be paid to the Special Servicer in respect 
of its special servicing activities will be the Standby Fee, the Special 
Servicing Fee, the Workout Fee and the Liquidation Fee. 

   The "Standby Fee" will be payable monthly on a loan-by-loan basis from 
amounts received as interest on each Mortgage Loan, in an amount equal to the 
product of (x) a per annum rate of 0.005% (the "Standby Fee Rate"), and (y) 
the Stated Principal Balance of the related Mortgage Loan. 

   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. Such fee will be calculated on a basis of a 360-day year 
consisting of twelve 30-day months. 

   The "Workout Fee" will generally be payable with respect to each Corrected 
Mortgage Loan and will be calculated by application of a "Workout Fee Rate" 
of 1% 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 but will become payable again 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. The Liquidation Fee for each Specially Serviced 
Mortgage Loan will be payable from, and will be calculated by application of 
a "Liquidation Fee Rate" of 1% 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 

                              S-101           
<PAGE>
breach of representation or warranty or for defective or deficient Mortgage 
Loan documentation, the purchase of any Specially Serviced Mortgage Loan by 
the Master 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 also 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 the fees 
described above that the Master Servicer is entitled to. 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 APD 
Loans. 

   Although the Master 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 Master Servicer or the Special Servicer, as 
the case may be, with an economic disincentive to comply with such standard. 

   As and to the extent described in this prospectus supplement under 
"Description of the Certificates--Advances," the Master 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 Master Servicer and the Special Servicer generally will be 
required to pay all expenses incurred by it in connection with its servicing 
activities under the Pooling and Servicing Agreement and will not be entitled 
to reimbursement therefor except as expressly provided in the Pooling and 
Servicing Agreement. In connection therewith, the Master Servicer will be 
responsible for all fees of any subservicers. See "Description of the 
Certificates--Distributions--Method, Timing and Amount" in this prospectus 
supplement 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 Master Servicer will be required to use its 
reasonable efforts to (i) cause each borrower to maintain or (ii) itself 
maintain (to the extent available at commercially reasonable rates), 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. Whenever 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 Master Servicer 
will also be required to use its reasonable best efforts to (i) cause each 
borrower to maintain (to the extent required by the related Mortgage Loan) or 
(ii) itself maintain (to the extent available at commercially reasonable 
rates) 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 

                              S-102           
<PAGE>
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 
be required to 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 Master 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 Master Servicer in 
maintaining any such insurance policy if the borrower defaults on its 
obligation to do so shall be advanced by the Master 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 Master Servicer 
as a Servicing Advance. 

   Such costs may be recovered by the Master 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 Master 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, 

                              S-103           
<PAGE>
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. 

   The Special Servicer or the Master Servicer, as the case may be, will be 
required to notify each other, the Rating Agencies and the Trustee of any 
modification, waiver or amendment of any term of any Mortgage Loan and will 
be required to 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 required 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" in this prospectus supplement. 

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 is not permitted, however, to 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 Master 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 

                              S-104           
<PAGE>
     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 Master 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 beginning 
after 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 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." "Rents from real property" also do 
not include income from the operation of a trade or business on the Mortgaged 
Property, such as a hotel. 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. The Pooling 
Agreement provides that the Special Servicer will be permitted to cause the 
Lower-Tier REMIC to earn "net income from foreclosure property" that is 
subject to tax if it determines that the net after-tax benefit to 
Certificateholders is greater than another method of operating or net leasing 
the Mortgaged Property. 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 

                              S-105           
<PAGE>
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 Master 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 Master 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 Master 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 Master Servicer, as the case may be, for its expenses and (ii) the 
Master 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 Master Servicer will be required to perform or 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 the Servicing Standards, but 
in any event is required to 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 1999; provided, 
however, that if the Master 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 Master 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 is required to 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 
Master Servicer, as applicable, will be required to 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 Master 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 Master Servicer 
likely to have any practical means of compelling such delivery in the case of 
an otherwise performing Mortgage Loan. 

                              S-106           
<PAGE>
    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" 
in this prospectus supplement. 

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

   The Pooling and Servicing Agreement permits the Master Servicer and the 
Special Servicer to resign from their respective obligations thereunder only 
upon (a) in the case of the Master 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 Master Servicer or the Special 
Servicer, as the case may be, under applicable law. No such resignation will 
become effective until the Trustee or other successor has assumed the 
obligations and duties of the resigning Master 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 Master 
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 Master 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 negligent disregard of such obligations and duties. The Pooling and 
Servicing Agreement will also provide that the Master 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 negligence in the 
performance of obligations or duties under the Pooling and Servicing 
Agreement, by reason of negligent 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 Master 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 Master 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 Master 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 Master 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 Master 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. 

                              S-107           
<PAGE>
    Any person into which the Master Servicer, the Special Servicer or the 
Depositor may be merged or consolidated, or any person resulting from any 
merger or consolidation to which the Master Servicer, the Special Servicer or 
the Depositor is a party, or any person succeeding to the business of the 
Master Servicer, the Special Servicer or the Depositor, will be the successor 
of the Master Servicer, the Special Servicer or the Depositor, as the case 
may be, under the Pooling and Servicing Agreement. The Master 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 Master Servicer or the Special Servicer, as the case may be, will 
include, without limitation: 

     (i) (A) any failure by the Master Servicer to make a required deposit to 
    the Certificate Account on the day such deposit was first required to be 
    made, or (B) any failure by the Master Servicer to deposit into, or remit 
    to the Paying Agent for deposit into, the Distribution Account any amount 
    required to be so deposited or remitted, which failure is not remedied by 
    11:00 a.m. (NYC time) on the relevant Distribution Date; 

     (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 Master 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 Master Servicer or the Special Servicer duly to 
    observe or perform in any material respect any of its other covenants or 
    obligations under the Pooling and Servicing Agreement, which failure 
    continues unremedied for thirty days (15 days in the case of a failure to 
    make a Servicing Advance or pay the premium for any insurance policy 
    required to be maintained under the Pooling and Servicing Agreement) after 
    written notice thereof has been given to the Master Servicer or the 
    Special Servicer, as the case may be, by any other party to the Pooling 
    and Servicing Agreement, or to the Master 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%; provided, however, if such breach is capable of being cured 
    and the Master Servicer or Special Servicer, as applicable, is diligently 
    pursuing such cure, such 30 day period will be extended an additional 30 
    days; 

     (iv) any breach on the part of the Master Servicer or the Special Sevicer 
    of any representation or warranty in the Pooling and Servicing Agreement 
    which materially and adversely affects the interests of any Class of 
    Certificateholders and which continues unremedied for a period of 30 days 
    after the date on which notice of such breach, requiring the same to be 
    remedied, shall have been given to the Master Servicer or the Special 
    Servicer, as the case may be, by the Depositor or the Trustee, or to the 
    Master Servicer, the Special Servicer, the Depositor and the Trustee by 
    the Holders of Certificates of any Class evidencing, as to such Class, 
    Percentage Interests aggregating not less than 25%; provided however, if 
    such breach is capable of being cured and the Master Servicer or Special 
    Servicer, as applicable, is diligently pursuing such cure, such 30-day 
    period will be extended an additional 30 days; 

     (v) certain events of insolvency, readjustment of debt, marshaling of 
    assets and liabilities or similar proceedings in respect of or relating to 
    the Master Servicer or the Special Servicer, and certain actions by or on 
    behalf of the Master Servicer or the Special Servicer indicating its 
    insolvency or inability to pay its obligations; provided, however, if such 
    breach is capable of being cured and the Master Servicer or Special 
    Servicer, as applicable, is diligently pursuing such cure; and 

     (vi) the Trustee shall have received written notice from DCR that the 
    continuation of the Master 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 DCR to any Class of 
    Certificates. 

                              S-108           
<PAGE>
 RIGHTS UPON EVENT OF DEFAULT 

   If an Event of Default occurs with respect to the Master 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 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 Master 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 Master 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 Master 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, to 
    maintain the grantor trust as a grantor trust 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 any such amendment will not give rise to any tax with 
    respect to the transfer of the Residual 

                              S-109           
<PAGE>
     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, as evidenced by an opinion 
    of counsel; 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. 

   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 Master 
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 or cause the grantor trust to fail to qualify as a grantor 
trust. 

                              S-110           
<PAGE>
                      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" in this prospectus supplement. 

   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 Master Servicer or the 
Special Servicer and the rate and timing of principal prepayments and other 
unscheduled collections thereon (including for this purpose, collections made 
in connection with liquidations of Mortgage Loans due to defaults, casualties 
or condemnations affecting the Mortgaged Properties, or purchases of Mortgage 
Loans out of the Trust Fund). In addition, although the borrowers under an 
APD Loan may have certain incentives to prepay APD Loans on their Anticipated 
Prepayment Dates, there can be no assurance that the related Borrowers will 
be able to prepay the APD Loans on their Anticipated Prepayment Date. The 
failure of a Borrower to prepay the APD Loans on their Anticipated Prepayment 
Dates will not be an event of default under the terms of the APD Loans, and 
pursuant to the terms of the Pooling and Servicing Agreement, neither the 
Master Servicer nor the Special Servicer will be permitted to take any 
enforcement action with respect to a Borrower's failure to pay 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 APD Loans; provided, that the Master 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 APD 
Loans documents. See "Risk Factors--Borrower May Be Unable to Repay Remaining 
Principal Balance on Maturity Date or Anticipated Prepayment Date" in this 
prospectus supplement. 

   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" in this prospectus supplement 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 

                              S-111           
<PAGE>
 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" in 
this prospectus supplement 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" in this prospectus supplement. 

   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 17 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). 

                              S-112           
<PAGE>
    Unpaid Distributable Certificate Interest. As described under 
"Description of the Certificates--Distributions--Priority" in this prospectus 
supplement, if the portion of the Available Distribution Amount distributable 
in respect of interest on any Class of Offered Certificates on any 
Distribution Date is less than the Distributable Certificate Interest then 
payable for such Class, the shortfall will be distributable to holders of 
such Class of Certificates on subsequent Distribution Dates, to the extent of 
available funds. Any such shortfall will not bear interest, however, and will 
therefore negatively affect the yield to maturity of such Class of 
Certificates for so long as it is outstanding. 

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 
Prepayment 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 (or, with respect to 3 Mortgage Loans, representing 
    approximately 2.19% of the Initial Pool Balance, annual payments of 
    principal), in each case prior to any prepayment of the Mortgage Loan, 
    will be timely received (with no defaults) and will be distributed on the 
    18th day of each month commencing in December 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 Prepayment Date, 
    as the case may be, and will be adjusted as required pursuant to the 
    definition of Mortgage Rate; 

     (iii) the monthly (except with respect to the Mortgage Loans, identified 
    as Loan numbers 26, 27 and 28 on Annex A hereto, which have monthly 
    payments of interest and annual payments of principal) principal and/or 
    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 Prepayment Date, as the case may be, except in 
    the case of the 8 Mortgage Loans (identified as Loan Numbers 11, 24, 42, 
    45, 47, 60, 83 and 92 on Annex A hereto), which Mortgage Loans are assumed 
    to amortize in accordance with the amortization schedules set forth on 
    Annex A after an interest-only period of between 2 and 60 months from 
    origination, and in the case of 1 Mortgage Loan, which Mortgage Loan 
    provides for a reduction in the monthly debt service after 18 months; 

     (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; 

                              S-113           
<PAGE>
      (v) the Mortgage Loan Seller will not be required to repurchase any 
    Mortgage Loan, and none of the Master 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 November 19, 1998; and 

     (ix) the APD Loans prepay on their Anticipated Prepayment 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. 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 
November 18, 1999......................      94         94          94         94          94 
November 18, 2000......................      87         87          87         86          86 
November 18, 2001......................      80         78          76         75          73 
November 18, 2002......................      72         68          64         61          57 
November 18, 2003......................      56         51          45         40          36 
November 18, 2004......................      46         39          32         26          20 
November 18, 2005......................      36         27          18         11           5 
November 18, 2006......................      24         14           4          0           0 
November 18, 2007......................       0          0           0          0           0 
Weighted Average Life (Years)(A) ......     5.5        5.1         4.7        4.5         4.2 
Estimated Month of First Principal ....       1          1           1          1           1 
Estimated Month of Maturity ...........     105        105         100         94          88 
</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-114           
<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 
November 18, 1999..................    100      100       100      100       100 
November 18, 2000..................    100      100       100      100       100 
November 18, 2001..................    100      100       100      100       100 
November 18, 2002..................    100      100       100      100       100 
November 18, 2003..................    100      100       100      100       100 
November 18, 2004..................    100      100       100      100       100 
November 18, 2005..................    100      100       100      100       100 
November 18, 2006..................    100      100       100       99        97 
November 18, 2007..................     98       96        94       92        91 
November 18, 2008..................      0        0         0        0         0 
Weighted Average Life (Years)(A) ..    9.8      9.7       9.7      9.7       9.6 
Estimated Month of First 
 Principal.........................    105      105       100       94        88 
Estimated Month of Maturity  ......    120      120       120      120       120 
</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 
November 18, 1999..................    100       100      100       100       100 
November 18, 2000..................    100       100      100       100       100 
November 18, 2001..................    100       100      100       100       100 
November 18, 2002..................    100       100      100       100       100 
November 18, 2003..................    100       100      100       100       100 
November 18, 2004..................    100       100      100       100       100 
November 18, 2005..................    100       100      100       100       100 
November 18, 2006..................    100       100      100       100       100 
November 18, 2007..................    100       100      100       100       100 
November 18, 2008..................      0         0        0         0         0 
Weighted Average Life (Years)(A) ..   10.0      10.0     10.0      10.0      10.0 
Estimated Month of First 
 Principal.........................    120       120      120       120       120 
Estimated Month of Maturity  ......    120       120      120       120       120 
</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-115           
<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 
November 18, 1999..................    100       100      100       100       100 
November 18, 2000..................    100       100      100       100       100 
November 18, 2001..................    100       100      100       100       100 
November 18, 2002..................    100       100      100       100       100 
November 18, 2003..................    100       100      100       100       100 
November 18, 2004..................    100       100      100       100       100 
November 18, 2005..................    100       100      100       100       100 
November 18, 2006..................    100       100      100       100       100 
November 18, 2007..................    100       100      100       100       100 
November 18, 2008..................      0         0        0         0         0 
Weighted Average Life (Years)(A) ..   10.0      10.0     10.0      10.0      10.0 
Estimated Month of First 
 Principal.........................    120       120      120       120       120 
Estimated Month of Maturity  ......    120       120      120       120       120 
</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 
November 18, 1999..................    100       100      100       100       100 
November 18, 2000..................    100       100      100       100       100 
November 18, 2001..................    100       100      100       100       100 
November 18, 2002..................    100       100      100       100       100 
November 18, 2003..................    100       100      100       100       100 
November 18, 2004..................    100       100      100       100       100 
November 18, 2005..................    100       100      100       100       100 
November 18, 2006..................    100       100      100       100       100 
November 18, 2007..................    100       100      100       100       100 
November 18, 2008..................      0         0        0         0         0 
Weighted Average Life (Years)(A) ..   10.0      10.0     10.0      10.0      10.0 
Estimated Month of First 
 Principal.........................    120       120      120       120       120 
Estimated Month of Maturity  ......    120       120      120       120       120 
</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-116           
<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 
November 18, 1999..................    100       100      100       100       100 
November 18, 2000..................    100       100      100       100       100 
November 18, 2001..................    100       100      100       100       100 
November 18, 2002..................    100       100      100       100       100 
November 18, 2003..................    100       100      100       100       100 
November 18, 2004..................    100       100      100       100       100 
November 18, 2005..................    100       100      100       100       100 
November 18, 2006..................    100       100      100       100       100 
November 18, 2007..................    100       100      100       100       100 
November 18, 2008..................      0         0        0         0         0 
Weighted Average Life (Years)(A) ..   10.0      10.0     10.0      10.0      10.0 
Estimated Month of First 
 Principal.........................    120       120      120       120       120 
Estimated Month of Maturity  ......    120       120      120       120       120 
</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 MASTER 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" IN THIS PROSPECTUS 
SUPPLEMENT. 

   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-117           
<PAGE>
    The table below has been prepared based on the assumption that 
distributions are made in accordance with "Description of the Certificates" 
in this prospectus supplement and on the assumptions described in clauses (i) 
through (ix) on pages S-113 and S-114 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 November 1, 1998 to the Closing Date and on the 
additional assumption that the Pass-Through Rates for the Class A-1, Class 
A-2, Class B, Class C, Class D, and the Class E Certificates are as stated on 
the cover of this prospectus supplement and that the Class F, Class G, Class 
H, Class I and Class J Pass-Through Rates are 6.390%. 

    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>
      3.75%       10.27%    9.84%    9.45%     9.09%     8.77% 
      4.00         8.64     8.22     7.82      7.47      7.15 
      4.25         7.17     6.75     6.36      6.00      5.68 
</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, 
special 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 Internal Revenue Code of 1986, as amended (the "Code"), 
including the REMIC Provisions, for federal income tax purposes, the Trust 
Fund, exclusive of the Excess Interest and the Excess Interest Distribution 
Account, 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. In addition, in the opinion of Cadwalader, Wickersham & 
Taft, the portion of the Trust Fund consisting of the Excess Interest and the 
Excess Interest Distribution Account will be treated as a grantor trust for 
federal income tax purposes under subpart E, Part I of subchapter J of the 
Code. 

   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 C, Class D and Class E Certificates will be issued with original issue 
discount ("OID")for federal income tax purposes in an amount equal to the 
excess of the initial Certificate Balances thereof (plus one day of interest 
at the Pass-Through Rate thereon) 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 

                              S-118           
<PAGE>
 original issue discount 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 the APD 
Mortgage Loans prepay on their Anticipated Prepayment Dates (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. 

   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 under "Description of the Certificates--Allocation of Prepayment 
Premiums and Yield Maintenance Charges" in this prospectus supplement. 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 Master 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)(4)(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" for another REMIC within the meaning of Section 
860G(a)(3) of the Code and "permitted assets" for a "financial asset 
securitization investment trust" within the meaning of Section 860L(c) of the 
Code. The Offered Certificates will be treated as "loans . . . secured by an 
interest in real property which is . . . residential real property" to the 
extent such loans are secured by multifamily properties. As of the Cut-off 
Date, Mortgage Loans secured by multifamily properties will represent 
approximately 11.66% 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. 

                              S-119           
<PAGE>
    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. 

                            METHOD OF DISTRIBUTION 

   Subject to the terms and conditions set forth in the underwriting 
agreement, dated as of the date hereof (the "Underwriting Agreement"), 
between Chase Securities Inc. (the "Underwriter") and the Depositor, the 
Depositor has agreed to sell to the Underwriter, and the Underwriter has 
agreed to purchase from the Depositor the Certificate Balances, or Notional 
Amounts, as applicable, of each Class of the Offered Certificates subject in 
each case to a variance of 10%. 

   In the Underwriting Agreement, the Underwriter has 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 the Underwriter, the Underwriting Agreement provides that, in 
certain circumstances the Underwriting Agreement may be terminated. Further, 
the Depositor has agreed to indemnify the Underwriter, and the Mortgage Loan 
Seller and the Underwriter 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 Underwriter that it proposes 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 $2,600,000, will be 104.025% of the initial aggregate 
Certificate Balance of the Offered Certificates, plus accrued interest on the 
Offered Certificates from November 1, 1998. The Underwriter 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 Underwriter. In connection with the 
purchase and sale of the Offered Certificates offered hereby, the Underwriter 
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. 

   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 
Underwriter expects to make, but is 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 in 
this prospectus supplement under "Description of the Certificates--Reports to 
Certificateholders; Certain Available Information," there can be no assurance 
that any additional 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 Underwriter 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. 

                              S-120           
<PAGE>
                                    RATING 

   It is a condition to issuance that the Offered Certificates be rated not 
lower than the following ratings by Standard & Poor's Rating Services ("S&P") 
and Duff & Phelps Credit Rating Co. ("DCR"): 

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

   A securities rating on mortgage pass-through certificates addresses the 
likelihood of the timely receipt by holders thereof of interest and the 
ultimate repayments of principal to which they are entitled by the Rated 
Final Distribution Date. 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. 
S&P assigns the additional rating of "r" to highlight classes of securities 
that S&P believes may experience high volatility or high variability in 
expected returns due to non-credit risks. The ratings on the Offered 
Certificates do not, however, constitute a statement regarding the 
likelihood, timing or frequency of prepayments (whether voluntary or 
involuntary) on the Mortgage Loans or the degree to which such payments might 
differ from those originally contemplated. In addition, a rating does not 
address the likelihood or frequency of voluntary or mandatory prepayments of 
Mortgage Loans, payment of Excess Interest or net default 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. 
As described in this prospectus supplement, the amounts payable with respect 
to the Class X Certificates consist only of interest. If the entire pool were 
to prepay in the initial month, with the result that the Class X 
Certificateholders receive only a single month's interest and thus suffer a 
nearly complete loss of their investment, all amounts "due" to such holders 
will nevertheless have been paid, and such result is consistent with the 
rating received on the Class X Certificates. Accordingly, the ratings of the 
Class X Certificates should be evaluated independently from similar ratings 
on other types of securities. A downgrade, withdrawal or qualification of a 
rating with respect to a Lease Enhancement Insurer, a surety bond provider, a 
Tenant or a guarantor of a Credit Lease may adversely affect the ratings of 
the Offered Certificates. 

   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 DCR or 
S&P. 

   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 

   Any Class of Certificates rated in the two highest rating categories by at 
least one Rating Agency will constitute "mortgage related securities" for 
purposes of the Secondary Mortgage Market Enhancement Act of 1984, as 
amended, for so long as the Mortgage Loans are secured by liens on real 
estate. 

   Except as to the status of certain Classes of Offered Certificates as 
"mortgage related securities," no representation is made as to the proper 
characterization of the Offered Certificates for legal investment purposes, 
financial institution regulatory purposes, or other purposes, or as to the 
ability of particular investors to purchase the Offered Certificates under 
applicable legal investment restrictions. These 

                              S-121           
<PAGE>
 uncertainties may adversely affect the liquidity of the Offered 
Certificates. Accordingly, 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 a legal investment or are subject to investment, 
capital or other restrictions. See "Legal Investment" in the prospectus. 

                         CERTAIN ERISA CONSIDERATIONS 

   A fiduciary of any retirement plan or other employee benefit 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 Employee Retirement Income Security Act of 1974, as amended 
("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. an 
individual prohibited transaction exemption, PTE 90-33, 55 Fed. Reg. 23, 151 
(June 6, 1990) (the "Exemption") as subsequently amended, which generally 
exempts from the application of the prohibited transaction provisions of 
Sections 406 and 407 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 the Underwriter, provided that certain 
conditions set forth in the Exemption are satisfied. 

   The Exemption sets 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 Standard & Poor's 
Rating Services ("S&P"), Moody's Investors Service, Inc. ("Moody's"), Duff & 
Phelps Credit Rating Co. ("DCR") or Fitch IBCA, Inc. ("Fitch"). Fourth, the 
Trustee cannot be an affiliate of any other member of the "Restricted Group", 
which consists of any Underwriter, the Depositor, the Trustee, the Master 
Servicer, the Special Servicer, any sub-servicer, any entity that provides 
insurance or other credit support to the Trust Fund 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, and any affiliate of any of the 
foregoing entities. Fifth, the sum of all payments made to and retained by 
the Underwriter 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 Master 
Servicer, the Special Servicer and any sub-servicer must represent not more 
than reasonable compensation for such person's services under the Pooling and 
Servicing Agreement and reimbursement of such person's reasonable expenses in 
connection therewith. Sixth, the investing Plan must be an accredited 
investor as defined in Rule 501(a)(1) of Regulation D of the Securities and 
Exchange Commission under the Securities Act of 1933, as amended. 

                              S-122           
<PAGE>
    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 DCR, and it is a condition of the issuance of the Class X 
Certificates that they be rated no lower than "AAAr" by S&P and "AAA" by DCR. 
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 Exemption also requires that the Trust Fund meet the following 
requirements: (i) the Trust Fund must consist solely of assets of the type 
that have been included in other investment pools; (ii) certificates in such 
other investment pools must have been rated in one of the three highest 
categories of 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 Exemption are satisfied, the Exemption 
may provide an exemption from the restrictions imposed by Sections 406(a) and 
407(a) of ERISA (as well as the excise taxes imposed by Sections 4975(a) and 
(b) of the Code by reason of Sections 4975(c)(1)(A) through (D) of the Code) 
in connection with (i) the direct or indirect sale, exchange or transfer of 
Senior Certificates in the initial issuance of Certificates between the 
Depositor or the Underwriter and a Plan when the Depositor, the Underwriter, 
the Trustee, the Master Servicer, the Special Servicer, 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 Exemption are also satisfied, the 
Exemption may provide an exemption from the restrictions imposed by Sections 
406(b)(1) and (b)(2) of ERISA and the taxes imposed by Section 4975(c)(1)(E) 
of the Code in connection with (1) the direct or indirect sale, exchange or 
transfer of Senior Certificates in the initial issuance of Certificates 
between the Depositor or the underwriter and a Plan when the person who has 
discretionary authority or renders investment advice with respect to the 
investment of 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. 

   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 Exemption and (ii) the specific and general conditions and 
the other requirements set forth in the Exemption would be satisfied. In 
addition to making its own determination as to the availability of the 
exemptive relief provided in the Exemption, the Plan fiduciary should 
consider the availability of any other prohibited transaction exemptions, 
including with respect to governmental plans, any exemptive relief afforded 
under Similar Laws. See "Certain 

                              S-123           
<PAGE>
 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 Exemption, the purchase or holding of such 
Certificates by a Plan may result in prohibited transactions or the 
imposition of excise taxes or civil penalties. 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 or 
investment manager of, as trustee of, or with assets of a Plan that is 
subject to ERISA, Section 4975 of the Code or Similar Laws, 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 Section III of 
Prohibited Transaction Class Exemption 95-60, which provides an exemption 
from the prohibited transaction rules for certain transactions involving an 
insurance company general account or is otherwise exempt from ERISA, the Code 
and Similar Laws. Any such Plan or person to whom a transfer of any such 
Certificate or interest therein is made shall be deemed to have represented 
to the Depositor, the Master Servicer, the Special Servicer, the Trustee, the 
Underwriter, any sub-servicer and any borrower with respect to the Mortgage 
Loans that it is not subject to ERISA, Section 4975 of the Code or Similar 
Laws, or that the purchase and holding of such Certificate or interest 
therein is so exempt on the basis of Section III of Prohibited Transaction 
Class Exemption 95-60 or other applicable exemptions. See "Certain 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 the Underwriter that this investment meets all relevant 
legal requirements with respect to investments by Plans generally or any 
particular Plan, or that this investment is appropriate for Plans generally 
or any particular Plan. 

                              S-124           
<PAGE>
                        INDEX OF PRINCIPAL DEFINITIONS 

<TABLE>
<CAPTION>
<S>                                      <C>
75 State Street Anticipated Prepayment 
 Date ..................................        S-45 
75 State Street Borrower ...............        S-45 
75 State Street Excess Interest  .......        S-45 
75 State Street Initial Interest Rate  .        S-45 
75 State Street Loan ...................        S-45 
75 State Street Property ...............        S-45 
75 State Street Property Manager  ......        S-47 
75 State Street Revised Interest Rate  .        S-45 
Additional Debt ........................  S-29, S-44 
Administrative Cost Rate ...............       S-101 
Advances ...............................  S-24, S-91 
Anticipated Prepayment Date ............  S-20, S-51 
APD Loans ..............................        S-51 
Appraisal Reduction ....................        S-92 
Appraisal Reduction Amount .............        S-92 
Appraisal Reduction Event ..............        S-91 
Approved Bank ..........................        S-46 
Asset Status Report ....................        S-99 
Assumed Final Distribution Date  .......        S-87 
Assumed Scheduled Payment ..............        S-86 
Authenticating Agent ...................        S-78 
Available Distribution Amount ..........        S-81 
Bankruptcy Code ........................        S-32 
Base Interest Fraction .................        S-87 
Cash Collateral Accounts ...............        S-76 
CEDEL ..................................        S-24 
Centre Structured Trust Loans ..........        S-59 
Centre Structured Trust Replacement 
 Property ..............................        S-59 
Certificate Account ....................        S-80 
Certificate Balance ....................        S-77 
Certificate Owner ......................        S-78 
Certificate Registrar ..................        S-78 
Certificateholder ......................        S-43 
Certificates ...........................        S-77 
Chase ..................................        S-69 
Class ..................................        S-77 
Class A Certificates ...................        S-77 
Class X Pass-Through Rate ..............        S-84 
Code ...................................       S-118 
Collateral Support Deficit .............        S-89 
Constant Prepayment Rate ...............       S-113 
Controlling Class ......................       S-100 
Controlling Class Certificateholder ....       S-100 
Corrected Mortgage Loan ................        S-99 
CPR ....................................       S-113 
Credit Lease ...........................        S-51 
Credit Lease Assignment ................        S-52 
Credit Lease Default ...................        S-52 
Credit Lease Loans .....................        S-51 
Credit Lease Property ..................        S-52 
Credit Leases ..........................        S-35 
Cross-Over Date ........................        S-84 
Cut-off Date Balance ...................        S-44 
DCR .................................... S-121, S-122 
Debt Service Coverage Ratio ............        S-65 
Defeasance Loans .......................        S-59 
Defeasance Lock-out Period .............        S-59 
Defeasance Option ......................        S-59 
Definitive Certificate .................        S-78 
Depositor ..............................        S-44 
Depositories ...........................        S-78 
Determination Date .....................        S-92 
Directing Certificateholder ............        S-99 
Distributable Certificate Interest  ....        S-85 
Distribution Accounts ..................        S-81 
Distribution Date ......................        S-80 
Distribution Date Statement ............        S-93 
DSCR ...................................        S-65 
DTC ....................................        S-24 
Due Date ...............................        S-20 
Due Period .............................        S-82 
effective gross revenue ................        S-68 
ERISA ..................................       S-122 
ERISA Plan .............................       S-122 
Euroclear ..............................        S-24 
Events of Default ......................       S-108 
Excess Interest ........................ S-20, S-51, 
                                                S-85 
Excess Interest Distribution Account  ..        S-81 
Exemption ..............................       S-122 
FIRREA .................................        S-69 
Fitch ..................................       S-122 
Fleet ..................................        S-46 
Form 8-K ...............................        S-61 
HAP Contracts ..........................        S-36 
HAP Loans ..............................        S-53 
Hazardous Materials ....................        S-74 
Indirect Participants ..................        S-78 
Initial Pool Balance ...................        S-44 
Initial Rate ...........................        S-51 
Interest Distribution Amount ...........        S-85 
Interest Reserve Account ...............        S-81 
IRS ....................................       S-105 
Lease Enhancement Policy ...............        S-52 
Lease Enhancement Policy Loans .........        S-52 
Letters of Credit ......................        S-46 
Liquidation Fee ........................       S-101 
Liquidation Fee Rate ...................       S-101 
Lock Box Accounts ......................        S-75 
Lock Box Loans .........................        S-75 
Lockout Period .........................        S-54 
Lower-Tier Distribution Account  .......        S-81 
Lower-Tier REMIC .......................       S-118 
LTV ....................................        S-48 
LTV Ratio ..............................        S-67 
Master Servicer ........................       S-100 
Mezzanine Borrower .....................        S-47 

                               125           
<PAGE>
Mezzanine Lender .......................        S-47 
Mezzanine Loan .........................        S-47 
Monthly Payments .......................        S-65 
Monthly Rental Payments ................        S-51 
Moody's ................................       S-122 
Mortgage ...............................        S-44 
Mortgage Loan Seller ...................        S-44 
Mortgage Loans .........................        S-44 
Mortgage Note ..........................        S-44 
Mortgage Rate ..........................        S-85 
Mortgaged Property .....................        S-44 
Negative Adjustment ....................       S-119 
Net Mortgage Rate ......................        S-85 
NJDEP ..................................        S-41 
Non-Offered Certificates ...............        S-77 
Non-Offered Subordinate Certificates  ..        S-89 
Nonrecoverable Advance .................        S-91 
Notional Amount ........................        S-77 
NRA ....................................  S-21, S-48 
Offered Certificates ...................        S-77 
OID ....................................       S-118 
Participants ...........................        S-78 
Pass-Through Rate ......................        S-11 
Paying Agent ...........................        S-78 
Percentage Interest ....................        S-78 
P&I Advance ............................  S-23, S-90 
Plan ...................................       S-122 
Pooling and Servicing Agreement  .......        S-77 
Prepayment Assumption ..................       S-119 
Prepayment Premium Period ..............        S-55 
Prepayment Premiums ....................        S-54 
Primary Term ...........................        S-51 
Prime Rate .............................        S-91 
Principal ..............................        S-49 
Principal Distribution Amount ..........        S-85 
Principal Shortfall ....................        S-86 
Purchase Agreement .....................        S-44 
Purchase Price .........................        S-75 
Rated Final Distribution Date ..........        S-88 
Record Date ............................        S-80 
Regular Certificates ...................       S-118 
Reimbursement Rate .....................        S-91 
Related Proceeds .......................        S-91 
Release Date ...........................        S-59 
REMIC ..................................       S-118 
REMIC Provisions .......................       S-118 
REO Account ............................       S-103 
REO Loan ...............................        S-86 
REO Property ...........................        S-99 
Reserve Accounts .......................        S-76 
Residual Certificates ..................        S-77 
Restricted Group .......................       S-122 
Revised Rate ...........................        S-51 
Rolling 12 Months ......................        S-68 
Rules ..................................        S-79 
Scheduled Principal Distribution Amount         S-85 
Senior Certificates ....................        S-77 
Servicer ...............................       S-100 
Servicer Remittance Date ...............        S-90 
Servicing Advances .....................  S-23, S-91 
Servicing Fee ..........................       S-101 
Servicing Fee Rate .....................       S-101 
Servicing Standards ....................        S-98 
Similar Law ............................       S-122 
SMMEA ..................................        S-26 
S&P .................................... S-44, S-121, 
                                               S-122 
Special Servicing Fee ..................       S-101 
Special Servicing Fee Rate .............       S-101 
Specially Serviced Mortgage Loans ......        S-99 
SSILP ..................................        S-22 
Standby Fee ............................       S-101 
Standby Fee Rate .......................       S-101 
Star Loan ..............................        S-53 
Stated Principal Balance ...............        S-86 
Subordinate Certificates ...............        S-77 
Subordinate Offered Certificates  ......        S-77 
Tenant .................................        S-51 
Terms and Conditions ...................        S-79 
Towson Town Center Anticipated 
 Prepayment Date .......................        S-49 
Towson Town Center Borrower ............        S-48 
Towson Town Center Cash Management 
 Account ...............................        S-49 
Towson Town Center Excess Interest Rate         S-49 
Towson Town Center Guarantor ...........        S-48 
Towson Town Center Initial Interest 
 Rate ..................................        S-49 
Towson Town Center Loan ................        S-48 
Towson Town Center Manager .............        S-50 
Towson Town Center Property ............        S-48 
Towson Town Center Revised Interest 
 Rate ..................................        S-49 
Trustee Fee ............................        S-97 
Trustee Fee Rate .......................        S-97 
Underwriter ............................       S-120 
Underwriting Agreement .................       S-120 
Underwritten Net Cash Flow .............        S-68 
Unscheduled Principal Distribution 
 Amount ................................        S-86 
Upper-Tier Distribution Account  .......        S-81 
Upper-Tier REMIC .......................       S-118 
Voting Rights ..........................        S-95 
Wellington .............................        S-46 
Withheld Amounts .......................        S-81 
Withheld Loans .........................        S-81 
Workout Fee ............................       S-101 
Workout Fee Rate .......................       S-101 
Yield Maintenance Charge ...............        S-55 
Yield Maintenance Period ...............        S-54 
Yield Rate .............................        S-55 
</TABLE>

                              S-126           

<PAGE>

                            LOAN CHARACTERISTICS
                                  ANNEX A

<TABLE>
<CAPTION>

                                                                                                                                    
                                                                                                                                    
                                                                   MORTGAGE                                              INTEREST  
                                                       # OF      LOAN SELLER    ORIGINAL      CUT-OFF DATE     MORTGAGE   ACCRUAL   
ID    PROPERTY NAME                   % OF INITIAL  PROPERTIES       (1)        BALANCE         BALANCE          RATE      BASIS   
- ------------------------------------------------------------------------------------------------------------------------------------
<S>  <C>                                <C>             <C>        <C>        <C>             <C>              <C>       <C>   
1     104/106 Second Avenue              0.17%           1          Chase      $2,200,000      $2,192,655       7.250%    ACT/360   
2     20 Trafalgar Square                0.45%           1          Chase       5,690,000       5,677,016       7.000%    ACT/360   
3     212 Wolcott Street                 0.75%           1          Chase       9,600,000       9,541,131       7.125%    ACT/360   
4     229 West 28th Street               0.65%           1          Chase       8,250,000       8,250,000       6.590%    ACT/360   
5     24 & 33 Trafalgar Square           0.12%           1          Chase       1,560,000       1,558,289       6.750%    ACT/360   
- ------------------------------------------------------------------------------------------------------------------------------------
6     300 First Avenue                   0.67%           1          Chase       8,600,000       8,539,524       7.125%    ACT/360   
7     303 South Broadway                 1.57%           2          Chase      20,000,000      19,848,819       7.550%    30/360    
7a    Hudson Point                       0.84%           1                     10,734,824      10,653,679
7b    Lake Grove                         0.73%           1                      9,265,176       9,195,140
8     379 West Broadway                  0.63%           1          Chase       8,000,000       7,927,796       7.336%    ACT/360   
9     38-34/46 Bell Boulevard            0.17%           1          Chase       2,200,000       2,191,485       7.625%    ACT/360   
10    385 Fifth Avenue                   1.92%           1          Chase      24,400,000      24,384,278       6.900%    ACT/360   
- ------------------------------------------------------------------------------------------------------------------------------------
11    401 & 414 Commerce Drive           0.66%           1          Chase       8,450,000       8,397,905       7.420%    30/360    
12    4D Technology Center               0.79%           1          Chase      10,100,000      10,064,779       7.080%    ACT/360   
13    75 State Street**                  14.58%          1          Chase     185,000,000     184,884,329       7.000%    ACT/360   
14    9 Old Kings Highway                0.38%           1          Chase       4,800,000       4,760,665       6.875%    ACT/360   
15    99 Tower Garage                    0.23%           1          Chase       2,985,000       2,972,208       7.125%    ACT/360   
- ------------------------------------------------------------------------------------------------------------------------------------
16    Arboretum Crossing**               1.57%           1          Chase      19,950,000      19,950,000       6.600%    ACT/360   
17    Arbour Building                    0.29%           1          Chase       3,700,000       3,697,472       6.700%    ACT/360   
18    Arcadia Apartments                 0.08%           1          Chase         960,000         956,856       7.050%    30/360    
19    Arsenal Mall                       2.76%           1          Chase      35,000,000      34,976,428       6.750%    ACT/360   
20    Balboa Office Building             0.26%           1          Chase       3,350,000       3,347,508       6.400%    ACT/360   
- ------------------------------------------------------------------------------------------------------------------------------------
21    Bed Bath & Beyond - Braintree      0.54%           1          Chase       6,880,000       6,850,955       7.200%    ACT/360   
22    Bingham I Office Building          0.58%           1          Chase       7,410,000       7,384,761       6.850%    30/360    
23    Bingham II Office Building         0.63%           1          Chase       8,060,000       8,032,547       6.850%    30/360    
24    Bridgewater Apartments             0.82%           1          Chase      10,400,000      10,400,000       6.980%    30/360    
25    Broadmoor Village**                0.27%           1          Chase       3,400,000       3,400,000       6.600%    ACT/360   
- ------------------------------------------------------------------------------------------------------------------------------------
26    Centre Structured Trust 1          0.56%           4          Chase       7,107,117       7,101,386       7.156%    30/360    
26a   Macaroni Grill (Store #140)        0.14%           1                      1,770,631       1,769,203
26b   Chili's (Store #467)               0.13%           1                      1,647,671       1,646,342
26c   On the Border (Store #26)          0.16%           1                      1,967,368       1,965,782
26d   On the Border (Store #38)          0.14%           1                      1,721,447       1,720,059
- ------------------------------------------------------------------------------------------------------------------------------------
27    Centre Structured Trust 4          0.81%           6          Chase      10,261,484      10,253,160       7.156%    30/360    
27a   Macaroni Grill (Store #98)         0.15%           1                      1,963,920       1,962,327
27b   Chili's (Store #476)               0.13%           1                      1,669,332       1,667,978
27c   Chili's (Store #299)               0.11%           1                      1,374,744       1,373,629
27d   Chili's (Store #536)               0.12%           1                      1,571,136       1,569,862
27e   Chili's (Store #437)               0.12%           1                      1,571,136       1,569,862
27f   Macaroni Grill (Store #58)         0.17%           1                      2,111,214       2,109,502
- ------------------------------------------------------------------------------------------------------------------------------------
28    Centre Structured Trust 8          0.82%           6          Chase      10,397,984      10,389,628       7.156%    30/360    
28a   Chili's (Store #294)               0.12%           1                      1,575,452       1,574,186
28b   On the Border (Store #42)          0.18%           1                      2,264,712       2,262,892
28c   Chili's (Store #321)               0.12%           1                      1,476,986       1,475,799
28d   Chili's (Store #337)               0.12%           1                      1,585,299       1,584,025
28e   On the Border (Store #63)          0.15%           1                      1,920,082       1,918,539
28f   Chili's (Store #489)               0.12%           1                      1,575,452       1,574,186
- ------------------------------------------------------------------------------------------------------------------------------------
29    Chapelwood Apartments              0.31%           1          Chase       3,970,000       3,959,205       7.000%    ACT/360   
30    Chippewa Falls                     0.54%           1          Chase       6,900,000       6,861,632       7.250%    30/360    
31    Colonial Terrace Apartments        0.10%           1          Chase       1,220,000       1,217,376       6.875%    ACT/360   
32    Continental Park**                 1.30%           1          Chase      16,500,000      16,489,994       7.100%    ACT/360   
33    Cordata Centre**                   1.19%           1          Chase      15,050,000      15,050,000       6.600%    ACT/360   
- ------------------------------------------------------------------------------------------------------------------------------------
34    Costco Plaza I**                   1.95%           1          Chase      24,750,000      24,750,000       6.600%    ACT/360   
35    Costco Plaza II**                  2.52%           1          Chase      31,987,500      31,987,500       6.600%    ACT/360   
36    Crossings                          0.90%           1          Chase      11,500,000      11,459,488       7.040%    ACT/360   
37    Crossroads Shopping Center         0.85%           1          Chase      10,800,000      10,746,103       7.000%    30/360    
- ------------------------------------------------------------------------------------------------------------------------------------
38    CVS (Revco) Drug Store             0.17%           1          Chase      $2,156,000      $2,139,031       7.470%    30/360    
39    Debbie's Shopping Center           0.17%           1          Chase       2,160,000       2,156,868       7.000%    ACT/360   
40    East Lake Plaza Shopping Center    0.63%           1          Chase       8,000,000       7,971,532       7.000%    ACT/360   
41    Eckerd Drug Store                  0.13%           1          Chase       1,704,000       1,690,319       7.510%    30/360    
42    Ensenada Square                    0.23%           1          Chase       2,880,000       2,880,000       7.154%    30/360    
- ------------------------------------------------------------------------------------------------------------------------------------
43    G&K Portfolio II                   2.49%           4          Chase      31,765,000      31,636,297       7.140%    ACT/360   
43a   Blossom Hill                       1.29%           1                     16,453,247      16,386,582
43b   Genesee Park                       0.48%           1                      6,061,722       6,037,162
43c   Independence Park                  0.19%           1                      2,401,072       2,391,343
43d   Village Green                      0.54%           1                      6,848,959       6,821,209
- ------------------------------------------------------------------------------------------------------------------------------------
44    Georgetown Apartments              0.87%           1          Chase      11,000,000      10,983,026       6.740%    ACT/360   
45    Hanover Commons                    0.40%           1          Chase       5,040,000       5,028,987       7.625%    30/360    
46    Henderson Mill                     0.32%           1          Chase       4,100,000       4,084,208       7.375%    30/360    
47    Heritage Apartments                0.49%           1          Chase       6,280,000       6,250,659       8.126%    30/360    
48    Hill Tower Apartments              0.76%           1          Chase       9,750,000       9,700,644       8.317%    30/360    
- ------------------------------------------------------------------------------------------------------------------------------------
49    Holiday Inn - Rock Falls           0.33%           1          Chase       4,180,000       4,180,000       7.500%    ACT/360   
50    Home Depot Plaza**                 1.06%           1          Chase      13,425,000      13,425,000       6.600%    ACT/360   
51    Hotel Monaco**                     2.74%           1          Chase      35,000,000      34,801,764       7.313%    ACT/360   
52    Jack's Center & Plaza Linda I      0.32%           2          Chase       4,100,000       4,094,056       7.000%    ACT/360   
52a   Jack's Shopping Center             0.20%           1                      2,560,000       2,556,288
52b   Plaza Linda 1 Shopping Center      0.12%           1                      1,540,000       1,537,767
- ------------------------------------------------------------------------------------------------------------------------------------
53    Jupiter Plaza                      1.43%           1          Chase      18,200,000      18,172,967       6.900%    ACT/360   
54    Kenmar Medical Bldg                0.37%           1          Chase       4,650,000       4,637,013       6.900%    ACT/360   
55    Lexington Center                   0.31%           1          Chase       4,000,000       3,994,059       6.900%    ACT/360   
56    Liberty Hill Apartments            0.63%           1          Chase       8,000,000       7,972,884       6.875%    30/360    
- ------------------------------------------------------------------------------------------------------------------------------------
57    Lincoln Station - Bixby Land       0.39%           1          Chase       5,000,000       5,000,000       6.625%    ACT/360   
58    Lowes Home Improvement             0.21%           1          Chase       2,700,000       2,700,000       6.438%    ACT/360   
59    Massapequa Shopping Centers**      1.02%           3          Chase      13,007,000      12,997,386       6.750%    ACT/360   
59a   Holiday Park                       0.62%           1                      7,881,089       7,875,263
59b   Calvert Manor                      0.21%           1                      2,627,030       2,625,088
59c   US Skates                          0.20%           1                      2,498,882       2,497,035
- ------------------------------------------------------------------------------------------------------------------------------------
60    Midway Plaza                       0.89%           1          Chase      11,362,500      11,300,851       7.375%    30/360    
61    Ming Avenue Retail Center**        0.33%           1          Chase       4,250,000       4,247,359       7.020%    ACT/360   
62    Nicole's Shopping Center           0.14%           1          Chase       1,760,000       1,757,448       7.000%    ACT/360   
63    Oakwood Shopping Center**          0.64%           1          Chase       8,185,000       8,164,515       6.940%    30/360    
- ------------------------------------------------------------------------------------------------------------------------------------
64    Overlook I                         0.35%           1          Chase       4,400,000       4,390,717       6.950%    ACT/360   
65    Palm Harbor Shopping Center        0.25%           1          Chase       3,140,000       3,135,447       7.000%    ACT/360   
66    Park 'N Fly Plus                   1.50%           1          Chase      19,000,000      18,979,164       6.750%    ACT/360   
67    Plaza Linda II Shopping Center     0.14%           1          Chase       1,840,000       1,837,332       7.000%    ACT/360   
68    Publix Quail Meadows               0.30%           1          Chase       3,864,000       3,855,572       7.776%    ACT/360   
- ------------------------------------------------------------------------------------------------------------------------------------
69    Ramada Inn - East End              0.35%           1          Chase       4,425,000       4,402,471       7.550%    ACT/360   
70    Restaurant Row                     0.28%           1          Chase       3,600,000       3,568,185       7.500%    ACT/360   
71    Revlon Building                    1.00%           1          Chase      12,750,000      12,729,784       6.625%    ACT/360   
72    Richardson Plaza**                 0.54%           1          Chase       6,800,000       6,800,000       6.600%    ACT/360   
- ------------------------------------------------------------------------------------------------------------------------------------
73    Rite Aid - Hanover Commons         0.14%           1          Chase       1,743,424       1,726,811       7.050%    ACT/360   
74    Rosehill Suites                    0.16%           1          Chase       2,000,000       1,997,012       6.875%    ACT/360   
75    Round Rock Crossing                0.20%           1          Chase       2,600,000       2,589,073       7.000%    ACT/360   
76    Sheffield Apartments**             3.30%           1          Chase      41,880,169      41,845,624       6.300%    ACT/360   
- ------------------------------------------------------------------------------------------------------------------------------------
77    Sheraton Suites Portfolio**        4.47%           3          Chase      56,650,000      56,650,000       6.750%    ACT/360   
77a   Sheraton Suites Alexandria         1.35%           1                     17,058,971      17,058,971
77b   Sheraton Suites Columbus           1.46%           1                     18,480,552      18,480,552
77c   Sheraton Suites Kansas City        1.66%           1                     21,110,477      21,110,477
- ------------------------------------------------------------------------------------------------------------------------------------
78    Shop Rite/Caldor                   1.26%           1          Chase     $16,000,000     $15,967,219       7.063%    ACT/360   
79    Sir Francis Drake Hotel            2.60%           1          Chase      33,500,000      32,988,210       8.500%    30/360    
80    Skyland Town Centre                0.34%           1          Chase       4,315,000       4,305,258       7.660%    ACT/360   
81    Smoketown Stations**               3.23%           1          Chase      41,000,000      41,000,000       6.590%    ACT/360   
- ------------------------------------------------------------------------------------------------------------------------------------
82    South Orange Towers                0.35%           1          Chase       4,400,000       4,385,310       7.250%    ACT/360   
83    Southbury Green                    1.53%           1          Chase      19,500,000      19,458,461       7.752%    30/360    
84    Southwood Retail Center            0.28%           1          Chase       3,600,000       3,589,878       6.875%    ACT/360   
85    Spring Oaks Plaza                  0.65%           1          Chase       8,300,000       8,283,580       7.195%    ACT/360   
86    Star Market - Norwood              0.78%           1          Chase      10,000,000       9,920,286       7.625%    30/360    
- ------------------------------------------------------------------------------------------------------------------------------------
87    Sudley Manor Square                0.48%           1          Chase       6,100,000       6,095,710       6.600%    ACT/360   
88    Sun National Bank Building         0.47%           1          Chase       6,000,000       5,993,071       6.500%    ACT/360   
89    Superior Building                  0.43%           1          Chase       5,500,000       5,489,134       7.200%    ACT/360   
90    Tanglewood/Wild Pine Apartments    0.41%           1          Chase       5,150,000       5,138,922       6.875%    ACT/360   
91    Third Street Promenade             0.26%           1          Chase       3,250,000       3,239,423       7.125%    ACT/360   
92    Towson Town Center**               11.04%          1          Chase     140,000,000     140,000,000       6.750%    ACT/360   
- ------------------------------------------------------------------------------------------------------------------------------------
93    Trellis at Lees Mill               0.34%           1          Chase       4,360,000       4,334,442       6.980%    30/360    
94    Vintage Kolo 84                    0.16%           1          Chase       2,025,000       2,020,379       7.000%    ACT/360   
95    Walgreens - Gessner/Braeswood      0.21%           1          Chase       2,675,000       2,649,801       7.000%    ACT/360   
96    Washington Park Office Center      0.58%           1          Chase       7,400,000       7,384,589       7.000%    ACT/360   
97    Wendover Ridge**                   0.32%           1          Chase       4,050,000       4,050,000       6.600%    ACT/360   
98    Whitehall Apartments               0.39%           1          Chase       4,963,000       4,915,568       7.315%    30/360    
- ------------------------------------------------------------------------------------------------------------------------------------
           TOTALS/WEIGHTED AVERAGES       100%                                             $1,268,136,183                           
</TABLE>

Footnotes
- -------------------------------------------------------------------------------
(1) Chase - The Chase Manhattan Bank 
(2) Shadow Anchors; not part of mortgage collateral 
(3) Anchored Retail Only 
(4) 1997 Mid-Year Trailing 12 Month 
(5) 1997 Annualized 
(6) Multi-phase construction represented by Year/Year
 
 *  1997 NOI
**  Anticipated Prepayment Date (APD) Loans

<PAGE>

<TABLE>
<CAPTION>
                            STATED                                                                          
              ORIGINAL    REMAINING                  NUMBER OF                            ANNUAL
              TERM TO      TERM TO       ORIGINAL     INTEREST   FIRST                  PRINCIPAL &      ANNUAL
    WITHHELD  MATURITY   MATURITY OR   AMORTIZATION     ONLY    PAYMENT    MATURITY      INTEREST     INTEREST ONLY    1996 OR     
ID    LOAN     OR APD     APD (MO.)     TERM (MO.)     MONTHS     DATE    DATE OR APD    PAYMENTS       PAYMENTS       1997 NOI
- -----------------------------------------------------------------------------------------------------------------------------------
<S>  <C>       <C>          <C>           <C>            <C>   <C>         <C>          <C>             <C>          <C>     
1               120          115           360            0     07/10/98    06/10/08     $180,095                      $123,191
2               120          118           300            0     10/10/98    09/10/08      482,589                       739,213
3               120          116           360            0     08/10/98    07/10/08      876,124                     1,237,944
4     Yes       120          120           360            0     12/10/98    11/10/08      631,619                     1,408,370
5     Yes       120          119           300            0     11/10/98    10/10/08      129,339
- -----------------------------------------------------------------------------------------------------------------------------------
6               120          116           240            0     08/10/98    07/10/08      807,870                     1,600,000
7               120          110           360            0     02/01/98    01/01/08    1,686,340
7a                                                                                                                      385,119
7b                                                                                                                     (148,765)
8               240          235           240            0     07/10/98    06/10/18      769,728                       541,509
9               120          116           300            0     08/10/98    07/10/08      197,245                       275,260
10    Yes       120          119           360            0     11/10/98    10/10/08    1,928,381                     2,717,315
- -----------------------------------------------------------------------------------------------------------------------------------
11              124          114           360            2     02/01/98    05/01/08      703,457
12              120          115           360            0     07/10/98    06/10/08      812,869
13              120          119           360            0     11/10/98    10/10/08   14,769,716                    15,327,865
14    Yes       120          113           300            0     05/10/98    04/10/08      402,523                       245,724
15              120          116           300            0     08/10/98    07/10/08      256,032                       386,882
- -----------------------------------------------------------------------------------------------------------------------------------
16    Yes       120          120           360            0     12/10/98    11/10/08    1,528,949
17    Yes       119          118           360            0     11/10/98    09/10/08      286,503                       475,946
18              120          116           360            0     08/10/98    07/10/08       77,030                       109,966*
19    Yes       120          119           360            0     11/10/98    10/10/08    2,724,112                     4,923,701*
20    Yes       120          119           360            0     11/10/98    10/10/08      251,453                       313,673
- -----------------------------------------------------------------------------------------------------------------------------------
21              180          176           300            0     08/10/98    07/10/13      594,092
22              120          116           360            0     08/10/98    07/10/08      582,657                     1,191,648
23              120          116           360            0     08/10/98    07/10/08      633,767                       937,052
24              129          122           360            9     05/10/98    01/10/09      828,622
25    Yes       120          120           360            0     12/10/98    11/10/08      260,573
- -----------------------------------------------------------------------------------------------------------------------------------
26              240          228           330            0     12/01/97    11/01/17      523,888
26a
26b
26c
26d
- -----------------------------------------------------------------------------------------------------------------------------------
27              240          228           330            0     12/01/97    11/01/17      756,453
27a
27b
27c
27d
27e
27f
- -----------------------------------------------------------------------------------------------------------------------------------
28              240          228           330            0     12/01/97    11/01/17      766,442
28a
28b
28c
28d
28e
28f
- -----------------------------------------------------------------------------------------------------------------------------------
29              120          116           360            0     08/10/98    07/10/08      316,950                       341,378*
30              120          113           360            0     05/01/98    04/01/08      564,842
31    Yes       120          117           360            0     09/10/98    08/10/08       96,174
32              120          119           360            0     11/10/98    10/10/08    1,330,623
33    Yes       120          120           360            0     12/10/98    11/10/08    1,153,418                     1,895,123*
- -----------------------------------------------------------------------------------------------------------------------------------
34    Yes       120          120           360            0     12/10/98    11/10/08    1,896,817                     2,945,826*
35    Yes       120          120           360            0     12/10/98    11/10/08    2,451,492                     3,502,853*
36              120          115           360            0     07/10/98    06/10/08      921,828                     1,414,133
37              120          114           360            0     06/10/98    05/10/08      862,232
- -----------------------------------------------------------------------------------------------------------------------------------
38              232          228           232            0     08/10/98    11/10/17     $211,486
39              120          118           360            0     10/10/98    09/10/08      172,446                      $284,635
40              120          115           360            0     07/10/98    06/10/08      638,690                     1,015,725
41              229          225           229            0     08/10/98    08/10/17      168,631
42              120          112           330           18     04/01/98    03/01/08      239,756                       269,005*
- -----------------------------------------------------------------------------------------------------------------------------------
43              120          114           360            0     06/10/98    05/10/08    2,571,941
43a                                                                                                                   1,016,607*
43b                                                                                                                     503,334*
43c                                                                                                                     154,893*
43d                                                                                                                     498,463*
- -----------------------------------------------------------------------------------------------------------------------------------
44    Yes       120          118           360            0     10/10/98    09/10/08      855,272
45              128          117           360            8     01/01/98    08/01/08      428,074                       539,463*
46               60          55            360            0     07/01/98    06/01/03      339,812                       581,696
47              120          104           360            9     08/01/97    07/01/07      559,599                       817,821
48              120          115           300            0     07/01/98    06/01/08      927,731
- -----------------------------------------------------------------------------------------------------------------------------------
49              120          120           300            0     12/10/98    11/10/08      370,677                       651,672
50    Yes       120          120           360            0     12/10/98    11/10/08    1,028,879                     1,659,282*
51              120          115           300            0     07/10/98    06/10/08    3,080,323                     6,025,703*
52              120          118           360            0     10/10/98    09/10/08      327,329
52a                                                                                                                     264,917
52b                                                                                                                     141,644
- -----------------------------------------------------------------------------------------------------------------------------------
53    Yes       120          118           360            0     10/10/98    09/10/08    1,438,383                     1,239,043*
54    Yes       120          116           360            0     08/10/98    07/10/08      367,499                       642,791*
55    Yes       120          118           360            0     10/10/98    09/10/08      316,128                       453,246
56              120          116           360            0     08/10/98    07/10/08      630,652                       989,502
- -----------------------------------------------------------------------------------------------------------------------------------
57    Yes       180          180           180            0     12/10/98    11/10/13      529,958                       926,563
58    Yes       240          240           240            0     12/10/98    11/10/18      242,145
59    Yes       120          119           360            0     11/10/98    10/10/08    1,022,612
59a                                                                                                                     908,672*
59b                                                                                                                     243,365*
59c                                                                                                                     272,683*
- -----------------------------------------------------------------------------------------------------------------------------------
60               64          54            360            3     02/01/98    05/01/03      941,736                       490,435*(4)
61              120          119           360            0     11/10/98    10/10/08      339,990                       573,890*
62              120          118           360            0     10/10/98    09/10/08      140,512                       185,167
63              120          117           360            0     09/10/98    08/10/08      649,507                     1,014,678*(5)
- -----------------------------------------------------------------------------------------------------------------------------------
64              120          117           360            0     09/10/98    08/10/08      349,509                       680,673
65              120          118           360            0     10/10/98    09/10/08      250,686                       403,772
66    Yes       120          119           300            0     11/10/98    10/10/08    1,575,278                     2,795,772*
67              120          118           360            0     10/10/98    09/10/08      146,899                       232,230
68              120          116           360            0     08/10/98    07/10/08      333,020
- -----------------------------------------------------------------------------------------------------------------------------------
69              120          115           300            0     07/10/98    06/10/08      394,133                       786,289*
70              240          235           240            0     07/10/98    06/10/18      350,773
71    Yes       120          118           360            0     10/10/98    09/10/08      979,676
72    Yes       120          120           360            0     12/10/98    11/10/08      521,146
- -----------------------------------------------------------------------------------------------------------------------------------
73              238          233           238            0     07/10/98    04/10/18      164,760
74    Yes       120          118           360            0     10/10/98    09/10/08      157,663                       236,512*
75              120          114           360            0     06/10/98    05/10/08      207,574
76    Yes       180          179           360            0     11/10/98    10/10/13    3,140,938                    12,016,745
- -----------------------------------------------------------------------------------------------------------------------------------
77    Yes       120          120           300            0     12/10/98    11/10/08    4,738,747
77a                                                                                                                   2,379,596*
77b                                                                                                                   2,624,382*
77c                                                                                                                   3,341,842*
- -----------------------------------------------------------------------------------------------------------------------------------
78              120          117           360            0     09/10/98    08/10/08   $1,285,450                    $1,754,420
79              120          105           300            0     09/01/97    08/01/07    3,237,013                     6,798,536
80              120          116           360            0     08/10/98    07/10/08      367,743
81    Yes       120          120           360            0     12/10/98    11/10/08    3,138,952
- -----------------------------------------------------------------------------------------------------------------------------------
82              120          115           360            0     07/10/98    06/10/08      360,189
83              130          117           360           10     11/01/97    08/01/08    1,676,728
84    Yes       120          116           360            0     08/10/98    07/10/08      283,793                       690,157*
85              120          117           360            0     09/10/98    08/10/08      675,736                       948,549*
86              300          293           300            0     05/01/98    04/01/23      896,569
- -----------------------------------------------------------------------------------------------------------------------------------
87    Yes       120          119           360            0     11/10/98    10/10/08      467,498                       721,045*
88    Yes       120          119           300            0     11/10/98    10/10/08      486,149                       424,572
89              120          117           360            0     09/10/98    08/10/08      448,000                       695,628*
90    Yes       120          117           360            0     09/10/98    08/10/08      405,982
91              120          117           300            0     09/10/98    08/10/08      278,762                       389,546*
92    Yes       120          120           300           60     12/10/98    11/10/08   11,711,547      9,581,250     16,532,586*
- -----------------------------------------------------------------------------------------------------------------------------------
93              120          113           360            0     05/10/98    04/10/08      347,384                        88,455
94              120          118           300            0     10/10/98    09/10/08      171,747                       320,162*
95              240          235           240            0     07/10/98    06/10/18      250,748
96              120          117           360            0     09/10/98    08/10/08      590,789                       766,423
97    Yes       120          120           360            0     12/10/98    11/10/08      310,388                       548,499*
98              120          108           360            0     12/01/97    11/01/07      408,906                       579,149(4)*
- -----------------------------------------------------------------------------------------------------------------------------------
                128          125           339

</TABLE>

<PAGE>

<TABLE>
<CAPTION>

        1997, 1998                            LOCKBOX                                 CUT-OFF
      ANNUALIZED OR     UNDERWRITTEN NET   (HARD, SOFT OR                             DATE LTV    LTV RATIO @     PREPAYMENT
ID  ROLLING 12 MO. NOI     CASH FLOW         SPRINGING)    DSCR   APPRAISED VALUE       RATIO       MATURITY     LOCKOUT ENDS
- ----------------------------------------------------------------------------------------------------------------------------------
<S>    <C>                <C>                <C>          <C>       <C>                 <C>           <C>         <C>
1        $245,333           $210,247                       1.17      $3,200,000          69%           60%         03/09/08
2         826,457            637,397                       1.32      10,100,000          56%           45%         06/09/08
3       1,350,248          1,109,734                       1.27      12,000,000          80%           68%         04/09/08
4       1,392,207            997,689                       1.58      11,000,000          75%           65%         08/09/08
5         186,898            184,741                       1.43       2,275,000          68%           55%         07/09/08
- ----------------------------------------------------------------------------------------------------------------------------------
6       1,600,000          1,289,535                       1.60      16,000,000          53%           37%         04/09/08
7                          2,513,532                       1.49      31,300,000          63%           56%         12/31/00
7a      1,824,791          1,300,361                       1.49      16,800,000          63%           56%
7b        522,470          1,213,171                       1.49      14,500,000          63%           56%
8         648,582            796,000            Hard       1.03      10,000,000          79%           1%          03/09/18
9         390,919            283,737                       1.44       3,300,000          66%           55%         04/09/08
10      2,914,381          2,584,577                       1.34      32,600,000          75%           65%         07/09/08
- ----------------------------------------------------------------------------------------------------------------------------------
11      1,004,552            980,143                       1.39      10,850,000          77%           67%         12/31/00
12      1,060,507          1,106,166                       1.36      13,700,000          73%           65%         12/09/07
13     19,507,552         22,290,345            Hard       1.51     320,000,000          58%           51%         04/09/08
14        719,535            697,386                       1.73       9,700,000          49%           40%         04/09/01
15        388,800            414,395                       1.62       5,000,000          59%           48%         07/09/01
- ----------------------------------------------------------------------------------------------------------------------------------
16      2,524,658          2,370,028          Springing    1.55      26,600,000          75%           65%         08/09/08
17        497,869            419,429                       1.46       5,000,000          74%           64%         06/09/08
18        120,115            102,003                       1.32       1,290,000          74%           64%         07/09/01
19      4,971,570          4,603,665                       1.69      56,000,000          62%           54%         07/09/08
20        373,497            372,012                       1.48       4,675,000          72%           62%         07/09/08
- ----------------------------------------------------------------------------------------------------------------------------------
21                           704,727            Hard       1.19       8,675,000          79%           51%         04/09/13
22      1,217,789            981,676                       1.68      12,000,000          62%           53%         07/09/01
23      1,234,760          1,030,333                       1.63      12,000,000          67%           58%         07/09/01
24                         1,158,349                       1.40      13,000,000          80%           69%         07/09/08
25        467,338            371,657          Springing    1.43       4,700,000          72%           63%         08/09/08
- ----------------------------------------------------------------------------------------------------------------------------------
26                           523,888            Hard       1.00       7,400,000          96%           42%         10/31/17
26a                          130,519                       1.00       1,650,000          96%           42%
26b                          121,455                       1.00       1,890,000          96%           42%
26c                          145,021                       1.00       1,910,000          96%           42%
26d                          126,893                       1.00       1,950,000          96%           42%
- ----------------------------------------------------------------------------------------------------------------------------------
27                           756,453            Hard       1.00      10,450,000          98%           43%         10/31/17
27a                          144,776                       1.00       2,000,000          98%           43%
27b                          123,059                       1.00       1,700,000          98%           43%
27c                          101,343                       1.00       1,400,000          98%           43%
27d                          115,821                       1.00       1,600,000          98%           43%
27e                          115,821                       1.00       1,600,000          98%           43%
27f                          155,634                       1.00       2,150,000          98%           43%
- ----------------------------------------------------------------------------------------------------------------------------------
28                           766,442            Hard       1.00      10,560,000          98%           43%         10/31/17
28a                          116,128                       1.00       1,600,000          98%           43%
28b                          166,933                       1.00       2,300,000          98%           43%
28c                          108,870                       1.00       1,500,000          98%           43%
28d                          116,853                       1.00       1,610,000          98%           43%
28e                          141,531                       1.00       1,950,000          98%           43%
28f                          116,128                       1.00       1,600,000          98%           43%
- ----------------------------------------------------------------------------------------------------------------------------------
29        473,056            424,921                       1.34       4,985,000          79%           70%         04/09/08
30                           805,248                       1.43       9,200,000          75%           65%         03/31/01
31        157,421            137,509                       1.43       1,530,000          80%           69%         05/09/08
32      1,708,388          1,665,968            Hard       1.25      22,500,000          73%           64%         07/09/08
33      2,049,635          1,672,740          Springing    1.45      21,000,000          72%           62%         08/09/08
- ----------------------------------------------------------------------------------------------------------------------------------
34      3,007,329          2,748,031          Springing    1.45      33,000,000          75%           65%         08/09/08
35      3,873,549          3,838,079          Springing    1.57      42,650,000          75%           65%         08/09/08
36      1,250,642          1,255,972                       1.36      14,770,000          78%           68%         03/09/08
37      1,105,633          1,249,882                       1.45      13,900,000          77%           67%         02/09/08
- ----------------------------------------------------------------------------------------------------------------------------------
38                          $212,717            Hard       1.01      $2,200,000          97%           0%          08/09/17
39       $285,862            242,423                       1.41       2,700,000          80%           70%         06/09/08
40      1,422,779          1,077,006                       1.69      12,400,000          64%           56%         03/09/08
41                           169,573            Hard       1.01       1,970,000          86%           0%          05/09/17
42        376,698            314,594                       1.31       3,400,000          85%           73%         02/28/01
- ----------------------------------------------------------------------------------------------------------------------------------
43                         3,382,924                       1.32      40,350,000          78%           69%         02/09/08
43a     1,950,700          1,739,971                       1.32      20,900,000          78%           69%
43b       740,774            633,542                       1.32       7,700,000          78%           69%
43c       373,072            259,970                       1.32       3,050,000          78%           69%
43d       866,333            749,441                       1.32       8,700,000          78%           69%
- ----------------------------------------------------------------------------------------------------------------------------------
44      1,121,027          1,107,102                       1.29      14,000,000          78%           68%         06/09/08
45        578,334            584,991                       1.37       6,300,000          80%           70%         07/31/01
46        596,600            452,206                       1.33       5,700,000          72%           68%         02/28/03
47        795,096            711,580                       1.27       7,850,000          80%           71%         06/30/00
48      1,223,642          1,115,584                       1.20      13,000,000          75%           61%         05/31/01
- ----------------------------------------------------------------------------------------------------------------------------------
49        790,547            590,069                       1.59       6,800,000          61%           50%         08/09/08
50      1,325,421          1,517,290          Springing    1.47      16,800,000          80%           69%         08/09/08
51      6,225,723          4,754,992          Springing    1.54      54,200,000          64%           52%         12/09/07
52                           448,071                       1.37       5,125,000          80%           70%         06/09/08
52a       297,837            270,817                       1.37       3,200,000          80%           70%
52b       146,406            177,254                       1.37       1,925,000          80%           70%
- ----------------------------------------------------------------------------------------------------------------------------------
53      1,449,460          2,000,327                       1.39      23,650,000          77%           67%         03/09/08
54        644,774            513,792                       1.40       6,200,000          75%           65%         04/09/08
55        463,198            428,539                       1.36       5,300,000          75%           66%         09/09/01
56      1,085,455            904,422                       1.43      11,000,000          72%           62%         01/09/08
- ----------------------------------------------------------------------------------------------------------------------------------
57        987,243            811,992                       1.53       8,300,000          60%           0%          08/09/13
58                           349,200                       1.44       3,760,000          72%           0%          08/09/18
59                         1,507,561          Springing    1.47      20,300,000          64%           55%         07/09/08
59a       985,716            936,805                       1.47      12,300,000          64%           55%
59b       364,954            296,021                       1.47       4,100,000          64%           55%
59c       338,944            274,736                       1.47       3,900,000          64%           55%
- ----------------------------------------------------------------------------------------------------------------------------------
60        980,870          1,170,462                       1.24      15,150,000          75%           71%         04/30/02
61        586,564            494,115          Springing    1.45       5,400,000          79%           69%         07/09/08
62        211,626            198,346                       1.41       2,200,000          80%           70%         06/09/08
63      1,443,040            929,970          Springing    1.43      11,000,000          74%           64%         05/09/08
- ----------------------------------------------------------------------------------------------------------------------------------
64        627,448            513,782                       1.47       6,000,000          73%           64%         05/09/08
65        379,570            346,561                       1.38       3,950,000          79%           69%         06/09/08
66      3,021,124          2,810,031                       1.78      26,200,000          72%           58%         07/09/08
67        257,093            209,692                       1.43       2,300,000          80%           70%         06/09/08
68        484,632            438,078                       1.32       4,830,000          80%           71%         04/09/08
- ----------------------------------------------------------------------------------------------------------------------------------
69        814,999            624,815                       1.59       6,000,000          73%           60%         03/09/08
70                           443,731                       1.27       7,010,000          51%           1%          06/09/04
71                         1,357,354                       1.39      16,500,000          77%           67%         06/09/08
72        803,501            744,429          Springing    1.43       9,200,000          74%           64%         08/09/08
- ----------------------------------------------------------------------------------------------------------------------------------
73                           166,042            Hard       1.01       1,850,000          93%           0%          01/09/18
74        241,224            253,024                       1.60       2,500,000          80%           70%         06/09/08
75        412,459            358,377                       1.73       4,100,000          63%           55%         05/09/01
76     12,406,378         10,609,887            Soft       3.38     155,000,000          27%           20%         07/09/13
- ----------------------------------------------------------------------------------------------------------------------------------
77                         7,318,110            Hard       1.54      79,700,000          71%           56%         11/09/08
77a     2,617,788          2,060,396                       1.54      24,000,000          71%           56%
77b     2,758,074          2,383,414                       1.54      26,000,000          71%           56%
77c     3,676,396          2,874,300                       1.54      29,700,000          71%           56%
- ----------------------------------------------------------------------------------------------------------------------------------
78     $1,748,434         $1,757,130                       1.37     $20,700,000          77%           68%         02/09/08
79      8,711,402          6,586,867          Springing    2.03      52,000,000          63%           53%         07/31/00
80                           487,375                       1.33       5,396,000          80%           71%         04/09/08
81      5,312,318          4,471,787          Springing    1.42      56,000,000          73%           63%         08/09/08
- ----------------------------------------------------------------------------------------------------------------------------------
82        420,534            490,042                       1.36       5,500,000          80%           70%         03/09/08
83      2,212,206          2,367,518                       1.41      25,000,000          78%           68%         07/31/01
84        693,214            589,598                       2.08       7,500,000          48%           42%         04/09/08
85        974,587            896,211                       1.33      10,690,000          77%           68%         05/09/08
86                         1,025,000            Hard       1.14      11,200,000          89%           0%          03/31/12
- ----------------------------------------------------------------------------------------------------------------------------------
87        695,137            798,279                       1.71       8,200,000          74%           64%         07/09/08
88        546,518            660,013                       1.36       7,900,000          76%           60%         07/09/08
89        711,340            607,083                       1.36       7,240,000          76%           67%         05/09/08
90                           522,267                       1.29       6,660,000          77%           67%         05/09/08
91        561,200            412,791                       1.48       5,000,000          65%           52%         05/09/08
92     17,063,903         17,173,461            Soft       1.47     222,000,000          63%           57%         08/09/08
- ----------------------------------------------------------------------------------------------------------------------------------
93        457,801            476,275                       1.37       5,700,000          76%           66%         10/09/07
94        247,117            232,757                       1.36       2,700,000          75%           60%         06/09/08
95                           293,021                       1.17       3,400,000          78%           1%          03/09/18
96        778,314            782,635                       1.32      10,000,000          74%           65%         05/09/08
97        532,425            525,522          Springing    1.69       5,400,000          75%           65%         08/09/08
98        710,322            666,242                       1.63       6,700,000          73%           64%         10/31/00
- ----------------------------------------------------------------------------------------------------------------------------------
                                                           1.53                          68%           56%
</TABLE>


<PAGE>
<TABLE>
<CAPTION>
                                            DEFEASANCE, YIELD            FREE     
             DEFEASANCE YIELD             MAINTENANCE CHARGE OR         PREPAY    
           MAINTENANCE CHARGE OR            PREPAYMENT PREMIUM          PERIOD    
ID          PREPAYMENT PREMIUM                   END DATE                (MO.)    
- ----------------------------------------------------------------------------------
<S>        <C>                            <C>                            <C>
1               Defeasance                                                 3      
2               Defeasance                                                 3      
3               Defeasance                                                 3      
4               Defeasance                                                 3      
5               Defeasance                                                 3      
- ----------------------------------------------------------------------------------
6               Defeasance                                                 3      
7              > of 0% or YM                      6/30/07                  6      
    7a                                                                            
    7b                                                                            
8               Defeasance                                                 3      
9               Defeasance                                                 3      
10              Defeasance                                                 3      
- ----------------------------------------------------------------------------------
11             > of 1% or YM                      1/31/08                  3      
12              Defeasance                                                 6      
13              Defeasance                                                 6      
14             > of 1% or YM                      1/9/08                   3      
15             > of 1% or YM                      4/9/08                   3      
- ----------------------------------------------------------------------------------
16              Defeasance                                                 3      
17              Defeasance                                                 3      
18             > of 1% or YM                      4/9/08                   3      
19              Defeasance                                                 3      
20              Defeasance                                                 3      
- ----------------------------------------------------------------------------------
21              Defeasance                                                 3      
22             > of 1% or YM                      4/9/08                   3      
23             > of 1% or YM                      4/9/08                   3      
24              Defeasance                                                 6      
25              Defeasance                                                 3      
- ----------------------------------------------------------------------------------
26              Defeasance                                                 0      
   26a                                                                            
   26b                                                                            
   26c                                                                            
   26d                                                                            
- ----------------------------------------------------------------------------------
27              Defeasance                                                 0      
   27a                                                                            
   27b                                                                            
   27c                                                                            
   27d                                                                            
   27e                                                                            
   27f                                                                            
- ----------------------------------------------------------------------------------
28              Defeasance                                                 0      
   28a                                                                            
   28b                                                                            
   28c                                                                            
   28d                                                                            
   28e                                                                            
   28f                                                                            
- ----------------------------------------------------------------------------------
29              Defeasance                                                 3      
30             > of 1% or YM                      9/30/07                  6      
31              Defeasance                                                 3      
32              Defeasance                                                 3      
33              Defeasance                                                 3      
- ----------------------------------------------------------------------------------
34              Defeasance                                                 3      
35              Defeasance                                                 3      
36              Defeasance                                                 3      
37              Defeasance                                                 3      
- ----------------------------------------------------------------------------------
38              Defeasance                                                 3      
39              Defeasance                                                 3      
40              Defeasance                                                 3      
41              Defeasance                                                 3      
42             > of 1% or YM                     11/30/07                  3      
- ----------------------------------------------------------------------------------
43              Defeasance                                                 3      
   43a                                                                            
   43b                                                                            
   43c                                                                            
   43d                                                                            
- ----------------------------------------------------------------------------------
44              Defeasance                                                 3      
45             > of 1% or YM                     10/31/07                  9      
46              Defeasance                                                 3      
47             > of 1% or YM                     12/31/06                  6      
48                 Fixed                          2/29/08                  3      
- ----------------------------------------------------------------------------------
49              Defeasance                                                 3      
50              Defeasance                                                 3      
51              Defeasance                                                 6      
52              Defeasance                                                 3      
   52a                                                                            
   52b                                                                            
- ----------------------------------------------------------------------------------
53              Defeasance                                                 6      
54              Defeasance                                                 3      
55             > of 1% or YM                      6/9/08                   3      
56              Defeasance                                                 6      
- ----------------------------------------------------------------------------------
57              Defeasance                                                 3      
58              Defeasance                                                 3      
59              Defeasance                                                 3      
   59a                                                                            
   59b                                                                            
   59c                                                                            
- ----------------------------------------------------------------------------------
60             > of 0% or YM                      1/31/03                  3      
61              Defeasance                                                 3      
62              Defeasance                                                 3      
63              Defeasance                                                 3      
- ----------------------------------------------------------------------------------
64              Defeasance                                                 3      
65              Defeasance                                                 3      
66              Defeasance                                                 3      
67              Defeasance                                                 3      
68              Defeasance                                                 3      
- ----------------------------------------------------------------------------------
69              Defeasance                                                 3      
70             > of 1% or YM                      3/9/18                   3      
71              Defeasance                                                 3      
72              Defeasance                                                 3      
- ------                                                                            
      ----------------------------------------------------------------------------
73              Defeasance                                                 3      
74              Defeasance                                                 3      
75             > of 1% or YM                      11/9/07                  6      
76              Defeasance                                                 3      
- ----------------------------------------------------------------------------------
77              Defeasance                                                 0      
   77a                                                                            
   77b                                                                            
   77c                                                                            
- ----------------------------------------------------------------------------------
78              Defeasance                                                 6      
79             > of 1% or YM                      1/31/07                  6      
80              Defeasance                                                 3      
81              Defeasance                                                 3      
- ----------------------------------------------------------------------------------
82              Defeasance                                                 3      
83             > of 1% or YM                      1/31/08                  6      
84              Defeasance                                                 3      
85              Defeasance                                                 3      
86             > of 1% or YM                      3/31/22                 12      
- ----------------------------------------------------------------------------------
87              Defeasance                                                 3      
88              Defeasance                                                 3      
89              Defeasance                                                 3      
90              Defeasance                                                 3      
91              Defeasance                                                 3      
92              Defeasance                                                 3      
- ----------------------------------------------------------------------------------
93              Defeasance                                                 6      
94              Defeasance                                                 3      
95              Defeasance                                                 3      
96              Defeasance                                                 3      
97              Defeasance                                                 3      
98             > of 1% or YM                      4/30/07                  6      
- ----------------------------------------------------------------------------------
</TABLE>



<PAGE>
<TABLE>
<CAPTION>

ID        ADDRESS                                                   CITY                       STATE         ZIP CODE      
- -------------------------------------------------------------------------------------------------------------------------- 
<S>       <C>                                                       <C>                        <C>           <C>
1         104/106 Second Avenue                                     New York                    NY            10003        
2         20 Trafalgar Sq                                           Nashua                      NH            03063        
3         212 Wolcott Street                                        Brooklyn                    NY            11231        
4         229 West 28th Street                                      New York                    NY            10001        
5         24 & 33 Trafalgar Square                                  Nashua                      NH            03063        
- -------------------------------------------------------------------------------------------------------------------------- 
6         300 First Avenue                                          Needham                     MA            02194        
7         Multiple                                                  Multiple                    NY           Multiple      
    7a    303 South Broadway                                        Tarrytown                   NY            10591        
    7b    3147 Middle Country Road                                  Lake Grove                  NY            11755        
8         379 West Broadway                                         New York                    NY            10012        
9         38-34/36 Bell Boulevard                                   Bayside                     NY            11361        
10        385 Fifth Avenue                                          New York                    NY            10016        
- -------------------------------------------------------------------------------------------------------------------------- 
11        401 & 414 Commerce Drive                                  Fort Washington             PA            19034        
12        410 S. Sunset St., 1510 Nelson Rd., 345 S. Francis St.    Longmont                    CO            80501        
13        75 State St                                               Boston                      MA            02109        
14        9 Old Kings Highway                                       Darien                      CT            06820        
15        86 North Front Street                                     Memphis                     TN            38103        
- -------------------------------------------------------------------------------------------------------------------------- 
16        9333 Research Boulevard                                   Austin                      TX            78759        
17        527 S Lake Ave                                            Pasadena                    CA            91101        
18        1065 East 450 North                                       Provo                       UT            84604        
19        485 Arsenal Street                                        Watertown                   MA            02172        
20        8799 Balboa Ave                                           San Diego                   CA            92123        
- -------------------------------------------------------------------------------------------------------------------------- 
21        200 Grossman Drive, Unit #5                               Braintree                   MA            02184        
22        30100 Telegraph Road                                      Bingham Farms               MI            48025        
23        30400 Telegraph Road                                      Bingham Farms               MI            48025        
24        1000 Marcella Drive                                       Hampton                     VA            23666        
25        930-950 West Centerville Road                             Garland                     TX            75041        
- -------------------------------------------------------------------------------------------------------------------------- 
26        Multiple                                                  Multiple                 Multiple        Multiple      
   26a    3905 Troy Highway                                         Montgomery                  AL            36111        
   26b    947 Lawrenceville Suwanee Road                            Lawrenceville               GA            30243        
   26c    5200 West 119th Street                                    Leawood                     KN            66209        
   26d    1102 Walnut Street                                        Cary                        NC            27511        
- -------------------------------------------------------------------------------------------------------------------------- 
27        Multiple                                                  Multiple                 Multiple        Multiple      
   27a    7605 North Academy Blvd                                   Colorado Springs            CO            80920        
   27b    2230 Mt. Zion Parkway                                     Morrow                      GA            30206        
   27c    2891 N. Veterans                                          Springfield                 IL            62740        
   27d    6620 Youree Drive                                         Shreveport                  LA            71105        
   27e    18900 E. 39th Street                                      Independence                MO            64057        
   27f    4020 Chapel Hill Blvd.                                    Durham                      NC            27707        
- -------------------------------------------------------------------------------------------------------------------------- 
28        Multiple                                                  Multiple                 Multiple        Multiple      
   28a    851 Cobb Place Blvd.                                      Kennesaw                    GA            30144        
   28b    535 N. Lakeview                                           Vernon Hills                IL            60061        
   28c    6943 W. 38th                                              Indianapolis                IN            46254        
   28d    7001 W. 119th Street                                      Overland Park               KS            66209        
   28e    6614 Youree Drive                                         Shreveport                  LA            71105        
   28f    2200 Emporium Drive                                       Jackson                     TN            38305        
- -------------------------------------------------------------------------------------------------------------------------- 
29        890 W. Loveland                                           Loveland                    OH            45140        
30        2121 Olson Drive                                          Chippewa Falls              WI            54792        
31        2 Estate Drive                                            Amelia                      OH            45102        
32        2041 Rosecrans and 831 Nash Street                        El Segundo                  CA            90245        
33        4295 Guide Meridian Road                                  Bellingham                  WA            98226        
- -------------------------------------------------------------------------------------------------------------------------- 
34        5800-5870 West Bell Boulevard                             Glendale                    AZ            85308        
35        12275 & 12300 Price Club Plaza, 4725 West Ox Road         Fairfax                     VA            22030        
36        SWC Deer Valley Road & Hillcrest                          Antioch                     CA            94509        
37        207 Hartford Avenue & Main Street                         Bellingham                  MA            02019        
- -------------------------------------------------------------------------------------------------------------------------- 
38        Northwest Corner od State Street and Union Avenue         Alliance                    OH            44601        
39        9501-65 SW 72nd Street (Sunset Drive)                     Miami                       FL            33173        
40        9701 Interstate Hwy 10 Service Road                       New Orleans                 LA            70127        
41        4510 Mobile Highway                                       Pensacola                   FL            32506        
42        301 South Bowen Road                                      Arlington                   TX            76013        
- -------------------------------------------------------------------------------------------------------------------------- 
43        Multiple                                                  Multiple                    CA           Multiple      
   43a    5480 Lean Avenue                                          San Jose                    CA            95123        
   43b    5550 Genesee Court East                                   San Diego                   CA            92117        
   43c    6630 Independence Ave.                                    Canoga Park                 CA            90230        
   43d    5404 Drysdale Drive                                       San Jose                    CA            95124        
- -------------------------------------------------------------------------------------------------------------------------- 
44        4889 Far Hills Ave                                        Kettering                   OH            45429        
45        Northeast Chamberlayne Avenue                             Mechanicsville              VA            23111        
46        2296 Henderson Mill Road                                  Atlanta                     GA            30309        
47        3002 4th Street                                           Lubbock                     TX            79415        
48        7600 Stenton Avenue                                       Philadelphia                PA            19118        
- -------------------------------------------------------------------------------------------------------------------------- 
49        2105 First Ave So                                         Rock Falls                  IL            61071        
50        801-1151 Sunrise Highway                                  Copiague                    NY            11726        
51        501 Geary Street                                          San Francisco               CA            94102        
52        Multiple                                                  Miami                       FL            33165        
   52a    9800-84 SW 40th St./10453-81 SW40th Street                Miami                       FL            33165        
   52b    10453-81 SW 40th St.                                      Miami                       FL            33165        
- -------------------------------------------------------------------------------------------------------------------------- 
53        201 North US Highway 1                                    Jupiter                     FL            33477        
54        833 Campbell Hill Street                                  Marietta                    GA            30060        
55        1733-1753 Massachusetts Avenue                            Lexington                   MA            02173        
56        32450 Cromwell Drive                                      Solon                       OH            44139        
- -------------------------------------------------------------------------------------------------------------------------- 
57        11900 South Street                                        Lincoln Station             CA            90701        
58        T E HIGHWAY 6                                             Houston                     TX            77084        
59        Multiple                                                  Massapequa                  NY            11758        
   59a    1300-1399 Hicksville Road                                 Massapequa                  NY            11758        
   59b    1200 Hicksville Road                                      Massapequa                  NY            11758        
   59c    1276 Hicksville Road                                      Massapequa                  NY            11758        
- -------------------------------------------------------------------------------------------------------------------------- 
60        5701 N University Dr                                      Tamarac                     FL            33321        
61        3006-3010 Ming Avenue                                     Bakersfield                 CA            93301        
62        2901-3001 West Commercial Boulevard                       Fort Lauderdale             FL            33309        
63        3143 Amboy Road                                           Staten Island               NY            10306        
- -------------------------------------------------------------------------------------------------------------------------- 
64        214 Overlook Circle                                       Brentwood                   TN            37027        
65        35801-36091 US 19 North                                   Palm Harbor                 FL            34683        
66        2525 Camp Creek Parkway                                   Atlanta                     GA            30337        
67        10411-41 SW40th Street                                    Miami                       FL            33165        
68        4963 NW Blichton Road                                     Ocala                       FL            34478        
- -------------------------------------------------------------------------------------------------------------------------- 
69        1830 Route 25                                             Riverhead                   NY            11901        
70        Rainbow Boulevard                                         Las Vegas                   NV            89108        
71        2121 Route 27                                             Edison                      NJ            08818        
72        106-180 West Cambell Road                                 Richardson                  TX            75080        
- -------------------------------------------------------------------------------------------------------------------------- 
73        Route 301 & Hanover Crossings Drive                       Hanover                     VA            23069        
74        1301 East Mountain View Road                              Phoenix                     AZ            85020        
75        SEC IH - 35 & Country RD 170                              Round Rock                  TX            78701        
76        322 West 57th Street                                      New York                    NY            10019        
- -------------------------------------------------------------------------------------------------------------------------- 
77        Multiple                                                  Multiple                 Multiple        Multiple      
   77a    801 North Saint Asaph Street                              Alexandria                  VA            22314        
   77b    201 Hutchington Avenue                                    Columbus                    OH            43235        
   77c    770 West 47th Street                                      Kansas City                 MO            64112        
- -------------------------------------------------------------------------------------------------------------------------- 
78        2200 Route 66 East                                        Neptune                     NJ            07753        
79        432-450 Powell Street                                     San Francisco               CA            94102        
80        1856 Hendersonville Road                                  Asheville                   NC            28803        
81        Prince William Parkway & Worth Avenue                     Woodbridge                  VA            22192        
- -------------------------------------------------------------------------------------------------------------------------- 
82        749 Scotland Road                                         Orange                      NJ            07050        
83        775 Main Street South                                     Southbury                   CT            06488        
84        22201-22240 Palos Verdes Boulevard                        Torrance                    CA            90505        
85        4800 Spring Mountain Road                                 Las Vegas                   NV            89102        
86        625 University Avenue                                     Norwood                     MA            02062        
- -------------------------------------------------------------------------------------------------------------------------- 
87        7807-7865 Sudley Road                                     Manassas                    VA            22110        
88        226 Landis Avenue                                         Vineland                    NJ            08360        
89        65-69 Raymond/ 53-55 E Union                              Pasadena                    CA            91103        
90        72 Amelia-Olive Branch Road & 68 Lawson Drive             Amelia                      OH            45102        
91        1241-1249 Third Street Promenade                          Santa Monica                CA            90401        
92        825 Dulaney Valley Road                                   Towson                      MD            21204        
- -------------------------------------------------------------------------------------------------------------------------- 
93        308 Charles Street                                        Newport News                VA            23608        
94        16980 Valley Boulevard                                    Fontana                     CA            91328        
95        8635 South Braeswood Boulevard                            Houston                     TX            77031        
96        14 Washington Road                                        West Windsor Township       NJ            08550        
97        4212-4216 West Wendover Road                              Greensboro                  NC            27407        
98        1975 Courtland Drive                                      Kent                        OH            44240        
- -------------------------------------------------------------------------------------------------------------------------- 
</TABLE>



<PAGE>

<TABLE>
<CAPTION>
                                                                        LOAN
                                                                        PER
                                                                        NET                                                ANNUAL
                                              NET        NUMBER       RENTABLE                               OCCUPANCY    RESERVES
                           YEAR BUILT       RENTABLE      OF            AREA                    OCCUPANCY      RATE         PER
ID   PROPERTY TYPE            (6)            AREA        UNITS          (SF)    LOAN PER UNIT     RATE      AS OF DATE      SF
- -----------------------------------------------------------------------------------------------------------------------------------
<S>   <C>                  <C>              <C>          <C>          <C>       <C>             <C>         <C>            <C>
1     Multifamily             1920                         29                    $75,608.80       100%       05/21/98
2     Office                  1988           99,775                   $56.90                      100%       07/15/98      $0.20
3     Industrial              1953          289,733                       32.93                   100%       04/02/98       0.20
4     Office                  1917          143,500                       57.49                   100%       04/13/98       0.20
5     Office                  1996           32,200                       48.39                   100%       07/15/98       0.20
- -----------------------------------------------------------------------------------------------------------------------------------
6     Office                  1953           80,049                      106.68                   100%       04/01/98       0.20
7     Multiple                              312,164                       63.58                                             0.24
 7a   Office                  1980          187,868                       56.71                    99%       07/08/98       0.30
 7b   Anchored Retail         1960          124,296                       73.98                   100%       06/01/98       0.15
8     Office                  1853           55,000                      144.14                   100%       06/27/97       0.00
9     Office                  1964           12,133                      180.62                   100%       05/22/98       0.18
10    Office                  1929          101,282                      240.76                   100%       06/02/98       0.19
- -----------------------------------------------------------------------------------------------------------------------------------
11    Office                  1972           83,500                      100.57                   100%       07/29/98       0.15
12    Industrial              1979          279,025                       36.07                   100%       07/30/98       0.15
13    Office                  1988          767,096                      241.02                   100%       09/15/98       0.29
14    Office                  1979           65,731                       72.43                   100%       01/31/98       0.20
15    Parking Garage          1968           55,705        624            53.36    4,763.15        97%       09/01/97       0.50
- -----------------------------------------------------------------------------------------------------------------------------------
16    Anchored Retail         1996          182,010                      109.61                    97%       07/01/98       0.16
17    Unanchored Retail       1956           26,954                      137.18                   100%       06/24/98       0.17
18    Multifamily             1964                         16                     59,803.48       100%       06/24/98
19    Anchored Retail         1983          284,963                      122.74                    93%       10/19/98       0.36
20    Office                  1989           43,108                       77.65                   100%       04/01/98       0.20
- -----------------------------------------------------------------------------------------------------------------------------------
21    Unanchored Retail       1998           35,985                      190.38                   100%       09/01/97       0.15
22    Office                  1973          150,831                       48.96                    99%       05/13/98       0.20
23    Office                  1976          154,375                       52.03                    96%       05/13/98       0.20
24    Multifamily             1997                         216                    48,148.15        82%       03/13/98
25    Anchored Retail         1991           62,000                       54.84                   100%       07/01/98       0.15
- -----------------------------------------------------------------------------------------------------------------------------------
26    Credit Lease                           28,431                      249.78                                             0.00
 26a  Credit Lease            1996            7,342                      240.97                   100%       12/31/97       0.00
 26b  Credit Lease            1996            5,997                      274.53                   100%       12/31/97       0.00
 26c  Credit Lease            1996            7,592                      258.93                   100%       12/31/97       0.00
 26d  Credit Lease            1996            7,500                      229.34                   100%       12/31/97       0.00
- -----------------------------------------------------------------------------------------------------------------------------------
27    Credit Lease                           38,189                      268.48                                             0.00
 27a  Credit Lease            1995            7,281                      269.51                   100%       12/31/97       0.00
 27b  Credit Lease            1996            5,997                      278.14                   100%       12/31/97       0.00
 27c  Credit Lease            1992            5,693                      241.28                   100%       12/31/97       0.00
 27d  Credit Lease            1997            5,893                      266.39                   100%       12/31/97       0.00
 27e  Credit Lease            1995            5,997                      261.77                   100%       12/31/97       0.00
 27f  Credit Lease            1994            7,328                      287.87                   100%       12/31/97       0.00
- -----------------------------------------------------------------------------------------------------------------------------------
28    Credit Lease                           38,774                      267.95                                             0.00
 28a  Credit Lease            1992            5,693                      276.51                   100%       12/31/97       0.00
 28b  Credit Lease            1996            7,852                      288.19                   100%       12/31/97       0.00
 28c  Credit Lease            1993            5,693                      259.23                   100%       12/31/97       0.00
 28d  Credit Lease            1993            5,693                      278.24                   100%       12/31/97       0.00
 28e  Credit Lease            1997            7,846                      244.52                   100%       12/31/97       0.00
 28f  Credit Lease            1997            5,997                      262.50                   100%       12/31/97       0.00
- -----------------------------------------------------------------------------------------------------------------------------------
29    Multifamily             1971                         134                    29,546.31        95%       04/01/98
30    Industrial              1997          405,300                       16.93                   100%       06/30/98       0.10
31    Multifamily             1975                         48                     25,362.00        94%       04/16/98
32    Office                  1973           82,305                      200.35                    90%       05/20/98       0.18
33    Anchored Retail         1991          174,547                       86.22                   100%       06/27/98       0.15
- -----------------------------------------------------------------------------------------------------------------------------------
34    Anchored Retail       1988/1994       339,922                       72.81                   100%       07/01/98       0.22
35    Anchored Retail       1986/1993       323,262                       98.95                   100%       07/01/98       0.15
36    Anchored Retail         1990          120,648                       94.98                    92%       08/03/98       0.15
37    Anchored Retail         1995          131,556                       81.68                   100%       06/30/98       0.15
- -----------------------------------------------------------------------------------------------------------------------------------
38    Credit Lease            1997           10,722                     $199.50                   100%       11/06/97      $0.15
39    Anchored Retail         1980           19,990                      107.90                   100%       05/01/98       0.15
40    Anchored Retail         1984          241,771                       32.97                   100%       08/13/98       0.25
41    Credit Lease            1997           10,908                      154.96                   100%       10/06/98       0.00
42    Anchored Retail         1975           62,676                       45.95                    93%       08/03/98       0.24
- -----------------------------------------------------------------------------------------------------------------------------------
43    Multifamily             1971                         546                   $57,941.94
 43a  Multifamily             1974                         201                    81,525.29        99%       06/30/98
 43b  Multifamily             1974                         170                    35,512.72       100%       06/30/98
 43c  Multifamily             1974                         78                     30,658.25       100%       06/30/98
 43d  Multifamily             1974                         97                     70,321.74       100%       06/30/98
- -----------------------------------------------------------------------------------------------------------------------------------
44    Multifamily             1965                         325                    33,793.93        93%       05/31/98
45    Anchored Retail         1989           70,005                       71.84                    85%       08/06/98       0.16
46    Office                  1981           73,999                       55.19                    90%       06/25/98       0.20
47    Multifamily             1964                         598                    10,452.61        71%       10/25/98
48    Multifamily             1963                         240                    40,419.35        95%       08/10/98
- -----------------------------------------------------------------------------------------------------------------------------------
49    Hotel                   1973                         120                    34,833.33        70%       06/30/98
50    Anchored Retail         1990          163,999                       81.86                   100%       10/19/98       0.15
51    Hotel                   1910                         201                     #######         84%       04/30/98
52    Anchored Retail                        43,734                       93.61                                             0.15
 52a  Anchored Retail         1952           29,034                       88.04                    93%       05/27/98       0.15
 52b  Anchored Retail         1979           14,700                      104.61                   100%       05/21/98       0.15
- -----------------------------------------------------------------------------------------------------------------------------------
53    Anchored Retail         1980          197,003                       92.25                    95%       06/29/98       0.00
54    Office                  1979           63,500                       73.02                    95%       07/01/98       0.21
55    Anchored Retail         1930           12,112                      329.76                   100%       05/10/98       0.15
56    Multifamily             1987                         204                    39,082.77        97%       06/30/98
- -----------------------------------------------------------------------------------------------------------------------------------
57    Anchored Retail         1989           91,248                       54.80                    96%       07/29/98       0.19
58    Anchored Retail         1998          575,127                        4.69                   100%       06/30/98       0.00
59    Anchored Retail                       161,296                       80.58                                             0.16
 59a  Anchored Retail         1961           85,868                       91.71                    96%       08/01/98       0.15
 59b  Anchored Retail         1956           37,392                       70.20                    88%       08/01/98       0.19
 59c  Anchored Retail         1962           38,036                       65.65                   100%       08/01/98       0.15
- -----------------------------------------------------------------------------------------------------------------------------------
60    Anchored Retail         1987          220,259                       51.31                    76%       07/02/98       0.20
61    Anchored Retail         1980           50,834                       83.55                    96%       04/21/98       0.15
62    Anchored Retail         1987           20,270                       86.70                    92%       05/01/98       0.15
63    Anchored Retail         1968           79,400                      102.83                   100%       08/05/98       0.17
- -----------------------------------------------------------------------------------------------------------------------------------
64    Office                  1988           67,739                       64.82                   100%       04/01/98       0.26
65    Anchored Retail         1986           43,384                       72.27                    94%       05/21/98       0.15
66    Parking Garage          1988            2,367                    8,018.24                    70%       04/01/98      47.70
67    Anchored Retail         1980           17,884                      102.74                   100%       05/01/98       0.15
68    Anchored Retail         1997           50,812                       75.88                   100%       06/30/98       0.15
- -----------------------------------------------------------------------------------------------------------------------------------
69    Hotel                   1980                         100                    44,024.71        70%       02/27/98
70    Anchored Retail         1997           38,381                       92.97                   100%       06/01/98       0.00
71    Industrial              1984           99,260                      128.25                   100%       09/01/98       0.21
72    Anchored Retail       1971/1984       115,579                       58.83                   100%       07/01/98       0.15
      -------------------------------------------------------------             ---------------------------------------------------
73    Credit Lease            1998           11,288                      152.98                   100%       03/01/98       0.20
74    Multifamily             1983                         92                     21,706.65        97%       08/28/98
75    Unanchored Retail       1997           27,224                       95.10                   100%       02/01/98       0.15
76    Multifamily             1978          680,853        845            61.46   49,521.45       100%       07/01/98       0.37
- -----------------------------------------------------------------------------------------------------------------------------------
77    Hotel                                                765                    74,052.29
 77a  Hotel                   1985                         247                    69,064.66        70%       08/31/98
 77b  Hotel                   1991                         261                    70,806.71        71%       08/31/98
 77c  Hotel                   1991                         257                    82,141.93        78%       08/31/98
- -----------------------------------------------------------------------------------------------------------------------------------
78    Anchored Retail         1986          223,971                      $71.29                   100%       08/06/98      $0.15
79    Hotel                   1928                         417                   $79,108.42        85%       12/31/97
80    Anchored Retail         1996           56,700                       75.93                   100%       06/30/98       0.15
81    Anchored Retail         1996          481,889                       85.08                    96%       07/01/98       0.19
- -----------------------------------------------------------------------------------------------------------------------------------
82    Multifamily             1958                         108                    40,604.72        96%       05/18/98
83    Anchored Retail         1997          144,675                      134.50                    98%       08/05/98       0.15
84    Unanchored Retail       1954           67,481                       53.20                   100%       03/10/98       0.23
85    Anchored Retail         1980          125,147                       66.19                    99%       08/01/98       0.15
86    Credit Lease            1970          474,323                       20.91                   100%       03/26/98       0.00
- -----------------------------------------------------------------------------------------------------------------------------------
87    Anchored Retail         1974          170,026                       35.85                    91%       11/01/97       0.15
88    Office                  1987           71,007                       84.40                    95%       01/12/98       0.23
89    Office                  1907           44,044                      124.63                    93%       11/01/97       0.18
90    Multifamily             1978                         208                    24,706.36        90%       04/03/98
91    Anchored Retail         1949           14,400                      224.96                   100%       07/24/98       0.15
92    Anchored Retail         1959          538,248                      260.10                    93%       10/21/98       0.15
- -----------------------------------------------------------------------------------------------------------------------------------
93    Multifamily             1974                         176                    24,627.51        94%       06/25/98
94    Office                  1986           24,640                       82.00                   100%       08/08/98       0.15
95    Unanchored Retail       1998           13,905                      190.56                   100%       05/01/98       0.17
96    Office                  1977           90,924                       81.22                    98%       11/01/98       0.20
97    Anchored Retail         1996           41,387                       97.86                   100%       07/01/98       0.15
98    Multifamily             1968                         188                    26,146.64        93%       07/01/98
- -----------------------------------------------------------------------------------------------------------------------------------
</TABLE>



<PAGE>

<TABLE>
<CAPTION>
        ANNUAL
       RESERVES
         PER                                    % OF      LEASE                                  % OF      LEASE     BORROWER
ID       UNIT      LARGEST TENANT (3)            GLA   EXPIRATION   2ND LARGEST TENANT (3)        GLA    EXPIRATION  AFFILIATION
- -----------------------------------------------------------------------------------------------------------------------------------
<S>    <C>         <C>                          <C>    <C>          <C>                          <C>     <C>         <C>
1       $269.66                                                                                                     Farangis
2                                                                                                                   Tamposi
3
4
5                                                                                                                   Tamposi
- -----------------------------------------------------------------------------------------------------------------------------------
6
7
    7a
    7b            JC Penny                       39%    03/31/07   The May Department Store       34%    11/30/07
8
9
10
- -----------------------------------------------------------------------------------------------------------------------------------
11
12
13
14
15       45.00
- -----------------------------------------------------------------------------------------------------------------------------------
16                Circuit City                   25%    01/31/17   Babies "R" Us                  22%    01/31/12   Kimco
17
18      300.00
19                Ann & Hope Department Store (2)                  Harvard Health Facility (2)           
20
- -----------------------------------------------------------------------------------------------------------------------------------
21
22                                                                                                                  Burton
23                                                                                                                  Burton
24      250.00
25                Office Depot                   40%    09/30/01   Drug Emporium                  40%    09/30/06   Kimco
- -----------------------------------------------------------------------------------------------------------------------------------
26                                                                                                                  Brinker
   26a
   26b
   26c
   26d
- -----------------------------------------------------------------------------------------------------------------------------------
27                                                                                                                  Brinker
   27a
   27b
   27c
   27d
   27e
   27f
- -----------------------------------------------------------------------------------------------------------------------------------
28                                                                                                                  Brinker
   28a
   28b
   28c
   28d
   28e
   28f
- -----------------------------------------------------------------------------------------------------------------------------------
29      250.00                                                                                                      Johnson
30
31      250.00                                                                                                      Johnson
32
33                Costco (2)                                       Bon Homme Store                23%    01/13/12   Kimco
- -----------------------------------------------------------------------------------------------------------------------------------
34                Costco                         33%    10/01/11   Homebase                       31%    08/31/08   Kimco
35                Home Depot                     39%    03/31/13   Costco                         37%    09/01/11   Kimco
36                Safeway, Inc.                  44%    11/30/10   Rite Aid                       26%    01/31/16   Adar
37                Home Depot (2)                                   Toys "R" Us                    25%    01/31/12   Weiner
- -----------------------------------------------------------------------------------------------------------------------------------
38                                                                                                                  Grisbaum
39                S.E. Food Market               20%    12/31/01   Thai Orchid                    18%    12/31/02   Glottmann
40                United Artists                 14%    11/30/04   Weiner's                       11%    01/31/09
41                                                                                                                  Grisbaum
42                Kroger                         63%    01/01/17   Henry S. Miller Realtors       10%    12/31/02   Adar
- -----------------------------------------------------------------------------------------------------------------------------------
43      250.00
   43a  250.00
   43b  250.00
   43c  250.00
   43d  250.00
- -----------------------------------------------------------------------------------------------------------------------------------
44      250.00
45                Food Lion                      41%    11/18/09   Servistar                       8%    02/28/99   Menin
46                                                                                                                  Sterling
47      250.42
48      285.02
- -----------------------------------------------------------------------------------------------------------------------------------
49       0.00
50                Target (2)                                       Home Depot                     68%    01/01/11   Kimco
51       0.00                                                                                                       Kimpton
52                                                                                                                  Glottmann
   52a            Rio Crystal                    11%    11/30/02   Joe's Auto Tech, Inc.          10%    04/30/01
   52b            Boston & Villa Habana          19%    06/30/99   Spinelli Gym                   18%    02/28/03
- -----------------------------------------------------------------------------------------------------------------------------------
53                Regal Cinemas                  36%    08/31/12   Beall's Dept. Store,  Inc.     18%    04/30/07   Menin
54
55                CVS Drug Store                 53%    01/31/04   Cambridgeport                  24%    02/04/02
56      250.00                                                                                                      Forest City
- -----------------------------------------------------------------------------------------------------------------------------------
57                Gart Sports Co./Sportmart      43%    10/24/09   California Korea Bank           9%    08/09/08
58
59                                                                                                                  Rose
   59a            TJX Companies                  37%    01/31/01   The Great A&P Tea Co.          29%    02/28/06
   59b            Henry S. Behr Inc.             27%    12/31/06   Marty Shoes                    11%    12/31/07
   59c            United Skates of America       57%    02/15/99   US Postal Service              24%    11/30/05
- -----------------------------------------------------------------------------------------------------------------------------------
60                Publix                         25%    11/03/06   Ross Stores                    12%    01/31/98   Sterling
61                Marshall's                     46%    11/30/09   Kids R Us                      40%    01/31/16   Adar
62                T-Zer's Lounge                 20%    12/31/98   Liza's Day Care                18%    02/01/99   Glottmann
63                Pathmark Supermarket           39%    11/30/99   Chase Bank                     35%    12/31/06   Rose
- -----------------------------------------------------------------------------------------------------------------------------------
64
65                Party City                     19%    06/30/99   Hunan King                      8%    10/15/02   Glottmann
66
67                CAC/United Healthcare          63%    04/30/00   Fantasy Lighting               32%    12/31/02   Glottmann
68                Publix                         75%    07/01/17   Drummond Video                  5%    07/01/00   Grisbaum
- -----------------------------------------------------------------------------------------------------------------------------------
69       0.00
70                Sears                          30%    02/28/18   Nevada State Bank              26%    02/28/18
71
72                Office Max                     27%    11/01/11   Bally Total Fitness            25%    07/01/09   Kimco
- ------
      -----------------------------------------------------------------------------------------------------------------------------
73                                                                                                                  Menin
74      250.00
75
76      295.86
- -----------------------------------------------------------------------------------------------------------------------------------
77       0.00
   77a   0.00
   77b   0.00
   77c   0.00
- -----------------------------------------------------------------------------------------------------------------------------------
78                ShopRite                       51%    08/31/18   Caldor                         49%    01/31/18
79       $0.00                                                                                                      Kimpton
80                Food Lion                      67%    12/31/16   Pet Supplies Plus              14%    01/31/02   Grisbaum
81                Lowes Home Center              22%    07/31/12   Shoppers Food                  13%    01/28/09   Kimco
- -----------------------------------------------------------------------------------------------------------------------------------
82      250.00                                                                                                      Farangis
83                Grand Union                    34%    08/01/22   Staples                        17%    08/01/12
84
85                Lucky's                        41%    11/01/12   MacFrugal's                    19%    11/01/07   Adar
86                                                                                                                  Weiner
- -----------------------------------------------------------------------------------------------------------------------------------
87                K-Mart                         56%    09/30/98   Hollywood Video                 4%    07/31/08
88
89
90      250.00                                                                                                      Johnson
91                Charly Temmel                  27%    01/31/06   Nana                           21%    05/31/07   Lundin
92                Nordstrom (2)                                    Hecht's (2)                           
- -----------------------------------------------------------------------------------------------------------------------------------
93      250.00                                                                                                      Forest City
94                                                                                                                  Lundin
95
96
97                Staples                        58%    03/31/11   David's Bridal                 27%    04/01/06   Kimco
98      328.33                                                                                                      Forest City
- -----------------------------------------------------------------------------------------------------------------------------------
</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, a material portion of the Mortgage Loans in 
any Mortgage Asset Pool will be secured by hotel/motel properties. 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 October 28, 1998 
<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 270 Park Avenue, New York, New York 10017-2070, Attention: 
President, or by telephone at (212) 834-5588. 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..............................................................     22 
 Leases and Rents........................................................................     22 
 Environmental Risks.....................................................................     22 
 Special Hazard Losses...................................................................     23 
 Certain ERISA Considerations............................................................     23 
 Certain Federal Tax Considerations Regarding Residual Certificates......................     23 
 Certain Federal Tax Considerations Regarding Original Issue Discount....................     24 
 Book-Entry Registration.................................................................     24 
 Delinquent and Non-Performing Mortgage Loans............................................     24 
DESCRIPTION OF THE TRUST FUNDS...........................................................     25 
 General.................................................................................     25 
 Mortgage Loans..........................................................................     25 
  General................................................................................     25 
  Default and Loss Considerations with Respect to the Mortgage Loans.....................     25 
  Payment Provisions of the Mortgage Loans...............................................     27 
  Mortgage Loan Information in Prospectus Supplements....................................     27 
 MBS.....................................................................................     28 
 Certificate Accounts....................................................................     29 
 Credit Support..........................................................................     29 
 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..............................................................    71 
 Americans with Disability Act...........................................................    71 
 Forfeitures In Drug And RICO Proceedings................................................    71 
CERTAIN FEDERAL INCOME TAX CONSEQUENCES..................................................    73 
 Federal Income Tax Consequences for REMIC Certificates..................................    73 
  General................................................................................    73 
  Status of REMIC Certificates...........................................................    73 
  Qualification as a REMIC...............................................................    74 
 Taxation of Regular Certificates........................................................    76 
  General ...............................................................................    76 
  Original Issue Discount ...............................................................    76 
  Acquisition Premium....................................................................    78 
  Variable Rate Regular Certificates.....................................................    78 
  Market Discount........................................................................    80 
  Premium................................................................................    80 
  Election to Treat All Interest Under the Constant Yield Method.........................    80 
  Sale or Exchange of Regular Certificates...............................................    80 
  Treatment of Losses....................................................................    82 
 Taxation of Residual Certificates.......................................................    82 
  Taxation of REMIC Income...............................................................    82 
  Basis and Losses.......................................................................    83 
  Treatment of Certain Items of REMIC Income and Expense.................................    84 
  Limitations on Offset or Exemption of REMIC Income.....................................    85 
  Tax-Related Restrictions on Transfer of Residual Certificates..........................    86 
  Sale or Exchange of a Residual Certificate.............................................    88 
  Mark to Market Regulations.............................................................    89 
 Taxes That May Be Imposed on the REMIC Pool.............................................    89 
  Prohibited Transactions................................................................    89 
  Contributions to the REMIC Pool After the Startup Day..................................    89 
  Net Income from Foreclosure Property...................................................    90 

                                7           
<PAGE>
                                                                                            PAGE 
                                                                                          -------- 
 Liquidation of the REMIC Pool...........................................................     90 
 Administrative Matters..................................................................     90 
 Limitations on Deduction of Certain Expenses............................................     90 
 Taxation of Certain Foreign Investors...................................................     91 
  Regular Certificates...................................................................     91 
  Residual Certificates..................................................................     92 
 Backup Withholding......................................................................     92 
 Reporting Requirements..................................................................     92 
Federal Income Tax Consequences For Certificates as to Which No REMIC Election 
  Is Made................................................................................     94 
 Standard Certificates...................................................................     94 
  General ...............................................................................     94 
  Tax Status.............................................................................     94 
  Premium and Discount...................................................................     95 
  Recharacterization of Servicing Fees...................................................     95 
  Sale or Exchange of Standard Certificates..............................................     96 
 Stripped Certificates...................................................................     97 
  General ...............................................................................     97 
  Status of Stripped Certificates........................................................     98 
  Taxation of Stripped Certificates......................................................     98 
 Reporting Requirements and Backup Withholding...........................................     99 
 Taxation of Certain Foreign Investors...................................................    100 
STATE AND OTHER TAX CONSIDERATIONS.......................................................    100 
CERTAIN ERISA CONSIDERATIONS.............................................................    100 
 General.................................................................................    100 
 Plan Asset Regulations..................................................................    101 
 Administrative Exemptions...............................................................    101 
 Insurance Company General Accounts .....................................................    102 
 Unrelated Business Taxable Income; Residual Certificates................................    102 
LEGAL INVESTMENT.........................................................................    103 
METHOD OF DISTRIBUTION...................................................................    105 
LEGAL MATTERS............................................................................    106 
FINANCIAL INFORMATION....................................................................    106 
RATING...................................................................................    106 
INDEX OF PRINCIPAL DEFINITIONS...........................................................    107 
</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". 

CERTAIN 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 "Certain 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, hotel 
room 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. 

   The economic performance of Mortgage Loans that are secured by full 
service hotels, limited service hotels, hotels associated with national 
franchise chains, hotels associated with regional franchise chains and hotels 
that are not affiliated with any franchise chain but may have their own brand 
identity (each, a "Hotel Property") are affected by various factors, 
including location, quality and franchise affiliation. Adverse economic 
conditions, either local, regional or national, may limit the amount that can 
be charged for a room and may result in a reduction in occupancy levels. The 
construction of competing hotels can have similar effects. 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 and 
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. The 
demand for particular accommodations may also be affected by changes in 
travel patterns caused by changes in energy prices, strikes, relocation of 
highways, the construction of additional highways and other factors. 

   The viability of any Hotel Property which is the franchisee of a national 
or regional chain 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 licensing agreements. The 
transferability of franchise license agreements may be restricted and, in the 
event of a foreclosure on any such Hotel 

                               20           
<PAGE>
Property, such property would not have the right to use the franchise license 
without the franchisor's consent. Conversely, a lender may be unable to 
remove a franchisor 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 may 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. 

   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". 

   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, 

                               21           
<PAGE>
taking into account the time value of money, than liquidation, there can be 
no assurance that any such extension or modification will in fact increase 
the present value of receipts from or proceeds of the affected Mortgage 
Loans. 

CREDIT SUPPORT LIMITATIONS 

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

   A series of Certificates may include one or more classes of Subordinate 
Certificates (which may include Offered Certificates), if so provided in the 
related Prospectus Supplement. Although subordination is intended to reduce 
the risk to holders of Senior Certificates of delinquent distributions or 
ultimate losses, the amount of subordination will be limited and may decline 
under certain circumstances. In addition, if principal payments on one or 
more classes of Certificates of a series are made in a specified order of 
priority, any limits with respect to the aggregate amount of claims under any 
related Credit Support may be exhausted before the principal of the later 
paid classes of Certificates of such series has been repaid in full. As a 
result, the impact of losses and shortfalls experienced with respect to the 
Mortgage Assets may fall primarily upon those classes of Certificates having 
a later right of payment. Moreover, if a form of Credit Support covers more 
than one series of Certificates, holders of Certificates of one series will 
be subject to the risk that such Credit Support will be exhausted by the 
claims of the holders of Certificates of one or more other series. 

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

LEASES AND RENTS 

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

                               22           
<PAGE>
of the mortgaged property and the aggregate assets of the owner or operator. 
In addition, as to the owners or operators of mortgaged properties that 
generate hazardous substances that are disposed of at "off-site" locations, 
such owners or operators may be held strictly, jointly and severally liable 
if there are releases or threatened releases of hazardous substances at the 
off-site locations where such person's hazardous substances were disposed. 

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

SPECIAL HAZARD LOSSES 

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

CERTAIN 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 "Certain 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 

                               23           
<PAGE>
timing of their receipt of cash payments, as described in "Certain Federal 
Income Tax Consequences--Federal Income Tax Consequences for REMIC 
Certificates". Accordingly, under certain circumstances, holders of Offered 
Certificates that constitute Residual Certificates may have taxable income 
and tax liabilities arising from such investment during a taxable year in 
excess of the cash received during such period. The requirement that holders 
of Residual Certificates report their pro rata share of the taxable income 
and net loss of the REMIC will continue until the Certificate Balances of all 
classes of Certificates of the related series have been reduced to zero, even 
though holders of Residual Certificates have received full payment of their 
stated interest and principal. A portion (or, in certain circumstances, all) 
of such Certificateholder's share of the REMIC taxable income may be treated 
as "excess inclusion" income to such holder which (i) generally, will not be 
subject to offset by losses from other activities, (ii) for a tax-exempt 
holder, will be treated as unrelated business taxable income and (iii) for a 
foreign holder, will not qualify for exemption from withholding tax. 
Individual holders of Residual Certificates may be limited in their ability 
to deduct servicing fees and other expenses of the REMIC. In addition, 
Residual Certificates are subject to certain restrictions on transfer. 
Because of the special tax treatment of Residual Certificates, the taxable 
income arising in a given year on a Residual Certificate will not be equal to 
the taxable income associated with investment in a corporate bond or stripped 
instrument having similar cash flow characteristics and pre-tax yield. 
Therefore, the after-tax yield on the Residual Certificate may be 
significantly less than that of a corporate bond or stripped instrument 
having similar cash flow characteristics. 

CERTAIN FEDERAL TAX CONSIDERATIONS REGARDING ORIGINAL ISSUE DISCOUNT 

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

BOOK-ENTRY REGISTRATION 

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

                               24           
<PAGE>
                        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 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 

                               25           
<PAGE>
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 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 

                               26           
<PAGE>
necessarily a reliable estimate of value. Appraised values of 
income-producing properties are generally based on the market comparison 
method (recent resale value of comparable properties at the date of the 
appraisal), the cost replacement method (the cost of replacing the property 
at such date), the income capitalization method (a projection of value based 
upon the property's projected net cash flow), or upon a selection from or 
interpolation of the values derived from such methods. Each of these 
appraisal methods can present analytical difficulties. It is often difficult 
to find truly comparable properties that have recently been sold; the 
replacement cost of a property may have little to do with its current market 
value; and income capitalization is inherently based on inexact projections 
of income and expense and the selection of an appropriate capitalization rate 
and discount rate. Where more than one of these appraisal methods are used 
and provide significantly different results, an accurate determination of 
value and, correspondingly, a reliable analysis of default and loss risks, is 
even more difficult. 

   While the Depositor believes that the foregoing considerations are 
important factors that generally distinguish loans secured by liens on 
income-producing real estate from single-family mortgage loans, there can be 
no assurance that all of such factors will in fact have been prudently 
considered by the Originators of the Mortgage Loans, or that, for a 
particular Mortgage Loan, they are complete or relevant. See "Risk 
Factors--Risks Associated with Certain Mortgage Loans and Mortgaged 
Properties" and "--Balloon Payments; Borrower Default". 

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

                               27           
<PAGE>
to Mortgage Loans with adjustable Mortgage Rates ("ARM Loans"), the index or 
indices upon which such adjustments are based, the adjustment dates, the 
range of gross margins and the weighted average gross margin, and any limits 
on Mortgage Rate adjustments at the time of any adjustment and over the life 
of the ARM Loan, (viii) information regarding the payment characteristics of 
the Mortgage Loans, including, without limitation, balloon payment and other 
amortization provisions, Lock-out Periods and Prepayment Premiums, (ix) the 
Debt Service Coverage Ratios of the Mortgage Loans (either at origination or 
as of a more recent date), or the range thereof, and the weighted average of 
such Debt Service Coverage Ratios, and (x) the geographic distribution of the 
Mortgaged Properties on a state-by-state basis. In appropriate cases, the 
related Prospectus Supplement will also contain certain information available 
to the Depositor that pertains to the provisions of leases and the nature of 
tenants of the Mortgaged Properties. If the Depositor is unable to tabulate 
the specific information described above at the time Offered Certificates of 
a series are initially offered, more general information of the nature 
described above will be provided in the related Prospectus Supplement, and 
specific information will be set forth in a report which will be available to 
purchasers of those Certificates at or before the initial issuance thereof 
and will be filed as part of a Current Report on Form 8-K with the Commission 
within fifteen days following such issuance. 

MBS 

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

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

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

                               28           
<PAGE>
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". 

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 270 Park 
Avenue, New York, New York 10017-2070. Its telephone number is (212) 
834-5588. 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., 270 Park Avenue, New York, New York 10017-2070, 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 

   Real property pledged as security for a mortgage loan may be subject to 
certain environmental risks. Under federal law, including the Comprehensive 
Environmental Response and Liability Act of 1980, as amended ("CERCLA"), and 
the laws of certain states, failure to perform the remediation required or 
demanded by the state or federal government of any condition or circumstance 
that (i) may pose an imminent or substantial endangerment to the public 
health or welfare or the environment, (ii) may result in a release or 
threatened release of any hazardous material, or (iii) may give rise to any 
environmental claim or demand, may give rise to a lien on the property to 
ensure the reimbursement of remedial costs incurred by the federal or state 
government. In several states, such a lien has priority over the lien of an 
existing mortgage against such property. Of particular concern may be those 
mortgaged properties which are, or have been, the site of manufacturing, 
industrial or disposal activity. Such environmental risks may give rise to 
(a) a diminution in value of property securing a mortgage note or the 
inability to foreclose against such property or (b) in certain circumstances 
as more fully described below, liability for clean-up costs or other remedial 
actions, which liability could exceed the value of such property, the 
aggregate assets of the owner or operator, or the principal balance of the 
related indebtedness. 

   The state of the law is currently unclear as to whether and under what 
circumstances cleanup costs, or the obligation to take remedial actions, 
could be imposed on a secured lender. Under the laws of some states and under 
CERCLA, a lender may become liable as an "owner" or an "operator" of a 
contaminated mortgaged property for the costs of remediation of releases or 
threatened releases of hazardous substances at the mortgaged property. Such 
liability may attach if the lender or its agents or employees have 
participated in the management of the operations of the borrower, even though 
the environmental damage or threat was caused by a prior owner, operator, or 
other third party. 

   Excluded from CERCLA's definition of "owner or operator" is any person 
"who without participating in management of the facility, holds indicia of 
ownership primarily to protect his security interest" (the "secured-creditor 
exemption"). This exemption for holders of a security interest such as a 
secured lender applies only in circumstances when the lender seeks to protect 
its security interest in the contaminated facility or property. Thus, if a 
lender's activities encroach on the actual management of such facility or 
property, the lender faces potential liability as an "owner or operator" 
under CERCLA. Similarly, when a lender forecloses and takes title to a 
contaminated facility or property (whether it holds the facility or property 
as an investment or leases it to a third party), under some circumstances the 
lender may incur potential CERCLA liability. 

   Recent amendments to CERCLA list permissible actions that may be 
undertaken by a lender holding security in a contaminated facility without 
exceeding the bounds of the secured-creditor exemption, subject to certain 
conditions and limitations. Additionally, the recent amendments provide 
certain protections from CERCLA liability as an "owner or operator" to a 
lender who forecloses on contaminated property, as long as it seeks to divest 
itself of the facility at the earliest practicable commercially reasonable 
time on commercially reasonable terms. The protections afforded lenders under 
the recent amendments are subject to terms and conditions that have not been 
clarified by the courts. Moreover, the CERCLA secured-creditor exemption does 
not necessarily affect the potential for liability in actions under other 
federal or state laws which may impose liability on "owners or operators" but 
do not incorporate the secured-creditor exemption. Furthermore, the 
secured-creditor exemption does not protect lenders from other bases of 
CERCLA liability, such as that imposed on "generators" or "transporters" of 
hazardous substances. 

                               68           
<PAGE>
   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. 

   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 not, 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 

                               69           
<PAGE>
have difficulty servicing and repaying multiple loans. Moreover, if the 
subordinate financing permits recourse to the borrower (as is frequently the 
case) and the senior loan does not, a borrower may have more incentive to 
repay sums due on the subordinate loan. Second, acts of the senior lender 
that prejudice the junior lender or impair the junior lender's security may 
create a superior equity in favor of the junior lender. For example, if the 
borrower and the senior lender agree to an increase in the principal amount 
of or the interest rate payable on the senior loan, the senior lender may 
lose its priority to the extent any existing junior lender is harmed or the 
borrower is additionally burdened. Third, if the borrower defaults on the 
senior loan and/or any junior loan or loans, the existence of junior loans 
and actions taken by junior lenders can impair the security available to the 
senior lender and can interfere with or delay the taking of action by the 
senior lender. Moreover, the bankruptcy of a junior lender may operate to 
stay foreclosure or similar proceedings by the senior lender. 

DEFAULT INTEREST AND LIMITATIONS ON PREPAYMENTS 

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

APPLICABILITY OF USURY LAWS 

   Title V of the Depository Institutions Deregulation and Monetary Control 
Act of 1980 ("Title V") provides that state usury limitations shall not apply 
to certain types of residential (including multifamily but not commercial) 
first mortgage loans originated by certain lenders after March 31, 1980. A 
similar Federal statute was in effect with respect to Mortgage Loans made 
during the first three months of 1980. The statute 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. 

   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, no 
Mortgage Loan originated after the date of such state action 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. 

   Statutes differ in their provisions as to the consequences of a usurious 
loan. One group of statutes requires the lender to forfeit the interest due 
above the applicable limit or impose a specified penalty. Under this 
statutory scheme, the borrower may cancel the recorded mortgage or deed of 
trust upon paying its debt with lawful interest, and the lender may 
foreclose, but only for the debt plus lawful interest. A second group of 
statutes is more severe. A violation of this type of usury law results in the 
invalidation of the transaction, thereby permitting the borrower to cancel 
the recorded mortgage or deed of trust without any payment or prohibiting the 
lender from foreclosing. 

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 

                               70           
<PAGE>
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 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 

                               71           
<PAGE>
government if the property was used in, or purchased with the proceeds of, 
such crimes. Under procedures contained in the Comprehensive Crime Control 
Act of 1984 (the "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. 

                               72           
<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)(4)(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 

                               73           
<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)(4)(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%. Regular Certificates 
will be "qualified mortgages" for another REMIC for purposes of Code Section 
860(G)(a)(3) and "permitted assets" for a financial asset securitization 
investment trust for purposes of Section 860(L)(c) REMIC Certificates held by 
a regulated investment company will not constitute "Government Securities" 
within the meaning of Code Section 851(b)(3)(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 

                               74           
<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 

                               75           
<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 

                               76           
<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 

                               77           
<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 

                               78           
<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 

                               79           
<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. 

 Market Discount 

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

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

 Premium 

   A Regular Certificate purchased at a cost greater than its remaining 
stated redemption price at maturity generally is considered to be purchased 
at a premium. If the Regular Certificateholder holds such 

                               80           
<PAGE>
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. Final regulations with 
respect to armortization of bond premium do not by their terms apply to 
prepayable obligations such as the Regular Certificates. However, 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 
applicable holding period (described below). Such gain will be treated as 
ordinary income (i) if a Regular Certificate is held as part of a "conversion 
transaction" as defined in Code Section 1258(c), up to the amount of interest 
that would have accrued on the Regular Certificateholder's net investment in 
the conversion transaction at 120% of the appropriate applicable Federal rate 
under Code Section 1274(d) in effect at the time the taxpayer entered into 
the transaction minus any amount previously treated as ordinary income with 
respect to any prior distribution of property that was held as a part of such 
transaction, (ii) in the case of a non-corporate taxpayer, to the extent such 
taxpayer has made an election under Code Section 163(d)(4) to have net 
capital gains taxed as investment income at ordinary rates, or (iii) to the 
extent that such gain does not exceed the excess, if any, of (a) the amount 
that would have been includible in the gross income of the 

                               81           
<PAGE>
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). Long-term capital 
gains of certain non-corporate taxpayers generally are subject to a lower 
maximum tax rate (20%) than ordinary income or short-term capital gains 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. 

   It appears that holders of Regular Certificates that are corporations or 
that otherwise hold the Regular Certificates in connection with a trade or 
business should in general be allowed to deduct as an ordinary loss any such 
loss sustained during the taxable year on account of any such Regular 
Certificates becoming wholly or partially worthless, and that, in general, 
holders of Regular Certificates that are not corporations and do not hold the 
Regular Certificates in connection with a trade or business will be allowed 
to deduct as a short-term capital loss any loss with respect to principal 
sustained during the taxable year on account of a portion of any class or 
subclass of such Regular Certificates becoming wholly worthless. Although the 
matter is not free from doubt, non-corporate holders of Regular Certificates 
should be allowed a bad debt deduction at such time as the principal balance 
of any class or subclass of such Regular Certificates is reduced to reflect 
losses resulting from any liquidated Mortgage Loans. The Service, however, 
could take the position that non-corporate holders will be allowed a bad debt 
deduction to reflect such losses only after all Mortgage Loans remaining in 
the Trust Fund have been liquidated or such class of Regular Certificates has 
been otherwise retired. The Service could also assert that losses on the 
Regular Certificates are deductible based on some other method that may defer 
such deductions for all holders, such as reducing future cash flow for 
purposes of computing original issue discount. This may have the effect of 
creating "negative" original issue discount which would be deductible only 
against future positive original issue discount or otherwise upon termination 
of the Class. Holders of Regular Certificates are urged to consult their own 
tax advisors regarding the appropriate timing, amount and character of any 
loss sustained with respect to such Regular Certificates. While losses 
attributable to interest previously reported as income should be deductible 
as ordinary losses by both corporate and non-corporate holders, the Internal 
Revenue Service may take the position that losses attributable to accrued 
original issue discount may only be deducted as short-term capital losses by 
non-corporate holders not engaged in a trade or business. Special loss rules 
are applicable to banks and thrift institutions, including rules regarding 
reserves for bad debts. Such taxpayers are advised to consult their tax 
advisors regarding the treatment of losses on Regular Certificates. 

TAXATION OF RESIDUAL CERTIFICATES 

 Taxation of REMIC Income 

   Generally, the "daily portions" of REMIC taxable income or net loss will 
be includible as ordinary income or loss in determining the federal taxable 
income of holders of Residual Certificates ("Residual 

                               82           
<PAGE>
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 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 

                               83           
<PAGE>
(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 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". 

                               84           
<PAGE>
   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 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 

                               85           
<PAGE>
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 
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. 

                               86           
<PAGE>
   For taxable years beginning on or after January 1, 1998, if an "electing 
large partnership" holds a Residual Certificate, all interests in the 
electing large partnership are treated as held by Disqualified Organizations 
for purposes of the tax imposed upon a Pass-Through Entity by section 860E(c) 
of the Code. An exception to this tax, otherwise available to a Pass-Through 
Entity that is furnished certain affidavits by record holders of interests in 
the entity and that does not know such affidavits are false, is not available 
to an electing partnership. 

   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, 
(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, and (iii) an "electing large 
partnership" means any partnership having more than 100 members during the 
preceding tax year (other than certain service partnerships and commodity 
pools), which elect to apply simplified reporting provisions under the Code. 

   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 

                               87           
<PAGE>
transferor, at the time of the transfer, either knew or should have known 
that the transferee would be unwilling or unable to pay taxes due on its 
share of the taxable income of the REMIC. A safe harbor is provided if (i) 
the transferor conducted, at the time of the transfer, a reasonable 
investigation of the financial condition of the transferee and found that the 
transferee historically had paid its debts as they came due and found no 
significant evidence to indicate that the transferee would not continue to 
pay its debts as they came due in the future, and (ii) the transferee 
represents to the transferor that it understands that, as the holder of the 
noneconomic residual interest, the transferee may incur tax liabilities in 
excess of cash flows generated by the interest and that the transferee 
intends to pay taxes associated with holding the residual interest as they 
become due. The Pooling Agreement with respect to each series of Certificates 
will require the transferee of a Residual Certificate to certify to the 
matters in the preceding sentence as part of the affidavit described above 
under the heading "Disqualified Organizations". The transferor must have no 
actual knowledge or reason to know that such statements are false. 

   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 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, 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. 

                               88           
<PAGE>
   Any gain on the sale of a Residual Certificate will be treated as ordinary 
income (i) if a Residual Certificate is held as part of a "conversion 
transaction" as defined in Code Section 1258(c), up to the amount of interest 
that would have accrued on the Residual Certificateholder's net investment in 
the conversion transaction at 120% of the appropriate applicable Federal rate 
in effect at the time the taxpayer entered into the transaction minus any 
amount previously treated as ordinary income with respect to any prior 
disposition of property that was held as a part of such transaction or (ii) 
in the case of a non-corporate taxpayer, to the extent such taxpayer has made 
an election under Code Section 163(d)(4) to have net capital gains taxed as 
investment income at ordinary income rates. In addition, gain or loss 
recognized from the sale of a Residual Certificate by certain banks or thrift 
institutions will be treated as ordinary income or loss pursuant to Code 
Section 582(c). 

   The Conference Committee Report to the 1986 Act provides that, except as 
provided in Treasury regulations yet to be issued, the wash sale rules of 
Code Section 1091 will apply to dispositions of Residual Certificates where 
the seller of the Residual Certificate, during the period beginning six 
months before the sale or disposition of the Residual Certificate and ending 
six months after such sale or disposition, acquires (or enters into any other 
transaction that results in the application of Section 1091) any residual 
interest in any REMIC or any interest in a "taxable mortgage pool" (such as a 
non-REMIC owner trust) that is economically comparable to a Residual 
Certificate. 

 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 

                               89           
<PAGE>
the REMIC Pool (i) during the three months following the Startup Day, (ii) 
made to a qualified reserve fund by a Residual Certificateholder, (iii) in 
the nature of a guarantee, (iv) made to facilitate a qualified liquidation or 
clean-up call and (v) as otherwise permitted in Treasury regulations yet to 
be issued. 

 Net Income from Foreclosure Property 

   The REMIC Pool will be subject to federal income tax at the highest 
corporate rate on "net income from foreclosure property", determined by 
reference to the rules applicable to real estate investment trusts. 
Generally, property acquired by deed in lieu of foreclosure would be treated 
as "foreclosure property" for a period 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 $124,500 from 1998 
($62,250 in the case of a married individual filing a separate return) 
(subject to annual 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 

                               90           
<PAGE>
and all administrative and other expenses relating to the REMIC Pool, or any 
similar expenses allocated to the REMIC Pool with respect to a regular 
interest it holds in another REMIC. Such investors who hold REMIC 
Certificates either directly or indirectly through certain pass-through 
entities may have their pro rata share of such expenses allocated to them as 
additional gross income, but may be subject to such limitation on deductions. 
In addition, such expenses are not deductible at all for purposes of 
computing the alternative minimum tax, and may cause such investors to be 
subject to significant additional tax liability. Temporary Treasury 
regulations provide that the additional gross income and corresponding amount 
of expenses generally are to be allocated entirely to the holders of Residual 
Certificates in the case of a REMIC Pool that would not qualify as a fixed 
investment trust in the absence of a REMIC election. However, such additional 
gross income and limitation on deductions will apply to the allocable portion 
of such expenses to holders of Regular Certificates, as well as holders of 
Residual Certificates, where such Regular Certificates are issued in a manner 
that is similar to pass-through certificates in a fixed investment trust. In 
general, such allocable portion will be determined based on the ratio that a 
REMIC Certificateholder's income, determined on a daily basis, bears to the 
income of 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. 

   The IRS recently issued final regulations (the "New Regulations") which 
would provide alternative methods of satisfying the beneficial ownership 
certification requirement described above. The New Regulations are effective 
January 1, 2000, although valid withholding certificates that are held on 
December 31, 1999, remain valid until the earlier of December 31, 2000 or the 
due date of expiration of the certificate under the rules as currently in 
effect. The New Regulations would require, in the case of Regular 
Certificates held by a foreign partnership, that (x) the certification 
described above be provided by the partners rather than by the foreign 
partnership and (y) the partnership provide certain information, including a 
United States taxpayer identification number. A look-through rule would apply 
in the case of tiered partnerships. Non-U.S. Persons should consult their own 
tax advisors concerning the application of the certification requirements in 
the New Regulations. 

                               91           
<PAGE>
 Residual Certificates 

   The Conference Committee Report to the 1986 Act indicates that amounts 
paid to Residual Certificateholders who are Non-U.S. Persons are treated as 
interest for purposes of the 30% (or lower treaty rate) United States 
withholding tax. Treasury regulations provide that amounts distributed to 
Residual Certificateholders may qualify as "portfolio interest", subject to 
the conditions described in "Regular Certificates" above, but only to the 
extent that (i) the Mortgage Loans (including mortgage loans underlying MBS) 
were issued after July 18, 1984 and (ii) the Trust Fund or segregated pool of 
assets therein (as to which a separate REMIC election will be made), to which 
the Residual Certificate relates, consists of obligations issued in 
"registered form" within the meaning of Code Section 163(f)(1). Generally, 
whole mortgage loans will not be, but MBS and regular interests in another 
REMIC Pool will be, considered obligations issued in registered form. 
Furthermore, a Residual Certificateholder will not be entitled to any 
exemption from the 30% withholding tax (or lower treaty rate) to the extent 
of that portion of REMIC taxable income that constitutes an "excess 
inclusion". See "Taxation of Residual Certificates--Limitations on Offset or 
Exemption of REMIC Income". If the amounts paid to Residual 
Certificateholders who are Non-U.S. Persons are effectively connected with 
the conduct of a trade or business within the United States by such Non-U.S. 
Persons, 30% (or lower treaty rate) withholding will not apply. Instead, the 
amounts paid to such Non-U.S. Persons will be subject to United States 
federal income tax at regular rates. If 30% (or lower treaty rate) 
withholding is applicable, such amounts generally will be taken into account 
for purposes of withholding only when paid or otherwise distributed (or when 
the Residual Certificate is disposed of) under rules similar to withholding 
upon disposition of debt instruments that have original issue discount. See 
"Tax-Related Restrictions on Transfer of Residual Certificates--Foreign 
Investors" above concerning the disregard of certain transfers having "tax 
avoidance potential". Investors who are Non-U.S. Persons should consult their 
own tax advisors regarding the specific tax consequences to them of owning 
Residual Certificates. 

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. The New Regulations change certain of the rules relating to 
certain presumptions currently available relating to information reporting 
and backup withholding. Non-U.S. Persons are urged to contact their own tax 
advisors regarding the application to them of backup and withholding and 
information reporting. 

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 

                               92           
<PAGE>
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". 

                               93           
<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"), in the opinion of Cadwalader, Wickersham & Taft 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 
$124,500 for 1998 ($62,250 in the case of a married individual filing a 
separate return) (subject to annual 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 

   In the opinion of Cadwalader, Wickersham & Taft, 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)(4)(A) to the extent that the assets of the 

                               94           
<PAGE>
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). 

   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). 

   4. A Standard Certificate owned by a financial asset securitization 
investment trust will be considered to represent "permitted assets" within 
the meaning of Code Section 860(L)(c) 

 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 Certificate- 

                               95           
<PAGE>
holders. In this regard, there are no authoritative guidelines for federal 
income tax purposes as to either the maximum amount of servicing compensation 
that may be considered reasonable in the context of this or similar 
transactions or whether, in the case of the Standard Certificate, the 
reasonableness of servicing compensation should be determined on a weighted 
average or loan-by-loan basis. If a loan-by-loan basis is appropriate, the 
likelihood that such amount would exceed reasonable servicing compensation as 
to some of the Mortgage Loans would be increased. 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. Long-term 
capital gains of certain non-corporate taxpayers generally are subject to a 
lower maximum tax rate (20%) than ordinary income or short-term capital gains 
of such taxpayers (39.6%) for property held for more than one year. The 
maximum tax rate for corporations is the same with respect to both ordinary 
income and capital gains. 

                               96           
<PAGE>
STRIPPED CERTIFICATES 

 General 

   Pursuant to Code Section 1286, the separation of ownership of the right to 
receive some or all of the principal payments on an obligation from ownership 
of the right to receive some or all of the interest payments results in the 
creation of "stripped bonds" with respect to principal payments and "stripped 
coupons" with respect to interest payments. For purposes of this discussion, 
Certificates that are subject to those rules will be referred to as "Stripped 
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, in the 
opinion of Cadwalader, Wickersham & Taft (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 

                               97           
<PAGE>
that the purchaser of such a Stripped Certificate will be required to account 
for any discount as market discount rather than original issue discount if 
either (i) the initial discount with respect to the Stripped Certificate was 
treated as zero under the de minimis rule, or (ii) no more than 100 basis 
points in excess of reasonable servicing is stripped off the related Mortgage 
Loans. Any such market discount would be reportable as described under 
"Certain Federal Income Tax Consequences for REMIC Certificates--Taxation of 
Regular Certificates--Market Discount," without regard to the de minimis rule 
therein, assuming that a prepayment assumption is employed in such 
computation. 

 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, in the 
opinion of Cadwalader, Wickersham & Taft Stripped Certificates owned by 
applicable holders should be considered to represent "real estate assets" 
within the meaning of Code Section 856(c)(4)(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 

                               98           
<PAGE>
would be the case under the OID Regulations. Furthermore, application of such 
principles could lead to the characterization of gain on the sale of 
contingent interest Stripped Certificates as ordinary income. Investors 
should consult their tax advisors regarding the appropriate tax treatment of 
Stripped Certificates. 

   Sale or Exchange of Stripped Certificates. Sale or exchange of a Stripped 
Certificate prior to its maturity will result in gain or loss equal to the 
difference, if any, between the amount received and the Stripped 
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, 

                               99           
<PAGE>
such reporting will be based upon a representative initial offering price of 
each class of Stripped Certificates. The Trustee will also file such original 
issue discount information with the Service. If a Certificateholder fails to 
supply an accurate taxpayer identification number or if the Secretary of the 
Treasury determines that a Certificateholder has not reported all interest 
and dividend income required to be shown on his federal income tax return, 
31% backup withholding may be required in respect of any reportable 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. 

                         CERTAIN ERISA CONSIDERATIONS 

GENERAL 

   The Employee Retirement Income Security Act of 1974, as amended ("ERISA"), 
and the Code impose certain requirements on retirement plans, and on certain 
other employee benefit 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 

                               100           
<PAGE>
range of transactions involving assets of a Plan and persons ("Parties in 
Interest") who have certain specified relationships to the Plan, unless a 
statutory or administrative exemption is available. Certain Parties in 
Interest that participate in a prohibited transaction may be subject to an 
excise tax imposed pursuant to Section 4975 of the Code, unless a statutory 
or administrative exemption is available. These prohibited transactions 
generally are set forth in Section 406 of ERISA and Section 4975 of the Code. 
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 
(the "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. 

   In considering an investment in the Offered Certificates, a Plan fiduciary 
also should consider the availability of prohibited transaction class 
exemptions promulgated by the DOL including, among others, Prohibited 
Transaction Class Exemption ("PTCE") 75-1, which exempts certain transactions 
between insurance dealers, reporting dealers and banks; PTCE 90-1, which 
exempts certain transactions between 

                               101           
<PAGE>
insurance company separate accounts and Parties in Interest; PTCE 91-38, 
which exempts certain transactions between bank collective investment funds 
and Parties in Interest; PTCE 84-14, which exempts certain transactions 
effected on behalf of a Plan by a "qualified professional asset manager"; 
PTCE 95-60, which exempts certain transactions between insurance company 
general accounts and Parties in Interest; and PTCE 96-23, which exempts 
certain transactions effected on behalf of a Plan by an "in-house asset 
manager." There can be no assurance that any of these class exemptions will 
apply with respect to any particular Plan investment in the Certificates or, 
even if it were deemed to apply, that any exemption would apply to all 
prohibited transactions that may occur in connection with such investment. 
The Prospectus Supplement with respect to a series of Certificates may 
contain additional information regarding the availability of other exemptions 
with respect to the Certificates offered thereby. 

INSURANCE COMPANY GENERAL ACCOUNTS 

   Section III of Prohibited Transaction Class Exemption 95-60 ("PTCE 95-60") 
exempts from the application of the prohibited transaction provisions of 
Sections 406(a), 406(b) and 407(a) of ERISA and Section 4975 of the Code 
transaction in connection with the servicing, management and operation of a 
trust (such as the Trust Fund) in which an insurance company general account 
has an interest as a result of its acquisition of certificates issued by the 
trust, provided that certain conditions are satisfied. If these conditions 
are met, insurance company general accounts would be allowed to purchase 
certain Classes of Certificates which do not meet the requirements of the 
Exemptions solely because they (i) are subordinated to other Classes of 
Certificates in the Trust Fund and/or (ii) have not received a rating at the 
time of the acquisition in one of the three highest rating categories from 
S&P, Moody's, DCR or Fitch. All other conditions of the Exemptions would have 
to be satisfied in order for PTCE 95-60 to be available. Before purchasing 
such Class of Certificates, an insurance company general account seeking to 
rely on Section III of PTCE 95-60 should itself confirm that all applicable 
conditions and other requirements have been satisfied. 

   The Small Business Job Protection Act of 1996 added a new Section 401(c) 
to ERISA, which provides certain exemptive relief from the provisions of Part 
4 of Title I of ERISA and Section 4975 of the Code, including the prohibited 
transaction restrictions imposed by ERISA and the related excise taxes 
imposed by the Code, for transactions involving an insurance company general 
account. Pursuant to Section 401(c) of ERISA, the DOL was required to issue 
final regulations ("401(c) Regulations") no later than December 31, 1997 
which were to provide guidance for the purpose of determining, in cases where 
insurance policies supported by an insure's general account are issued to or 
for the benefit of a Plan on or before December 31, 1998, which general 
account assets constitute Plan assets. On December 22, 1997, the DOL proposed 
such regulations. Section 401(c) of ERISA generally provides that, until the 
date which is 18 months after the 401(c) Regulations become final, no person 
shall be subject to liability under Part 4 of Tile I of ERISA and Section 
4975 of the Code on the basis of a claim that the assets of an insurance 
company general account constitute Plan assets, unless (i) as otherwise 
provided by the Secretary of Labor in the 401(c) Regulations to prevent 
avoidance of the regulations or (ii) an action is brought by the Secretary of 
Labor for certain breaches of fiduciary duty which would also constitute a 
violation of federal or state criminal law. Any assets of an insurance 
company general account which support insurance policies issued to a Plan 
after December 31, 1998 or issued to Plans on or before December 31, 1998 for 
which the insurance company does not comply with the 401(c) Regulations may 
be treated as Plan assets. In addition, because Section 401(c) does not 
relate to insurance company separate accounts, separate account assets are 
still treated as Plan assets of any Plan invested in such separate account. 
Insurance companies contemplating the investment of general account assets in 
the Offered Certificates should consult with their legal counsel with respect 
to the applicability of Section 401(c) of ERISA, including the general 
account's ability to continue to hold the Offered Certificates after the date 
which is 18 months after the date the 401(c) Regulations become final. 

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 Plans, may give 

                               102           
<PAGE>
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 
"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" to include, in relevant part, Offered Certificates satisfying the 
rating and qualified Originator requirements for "mortgage related 
securities," but evidencing interests in a Trust Fund consisting, in whole or 
in part, of first liens on one or more parcels of real estate upon which are 
located one or more commercial structures, states were authorized to enact 
legislation, on or before September 23, 2001, specifically referring to 
Section 347 and prohibiting or restricting the purchase, holding or 
investment by state-regulated entities in such types of Offered Certificates. 
Accordingly, the investors affected by any such state legislation, when and 
if enacted, will be authorized to invest in Offered Certificates qualifying 
as "mortgage related securities" only to the extent provided in such 
legislation. 

                               103           
<PAGE>
   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 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 Offered Certificates will qualify as "commercial 
mortgage-related securities," and thus as "Type IV securities," for 
investment by national banks. The National Credit Union Administration (the 
"NCUA") has adopted rules, codified at 12 C.F.R. Part 703, which permit 
federal credit unions to invest in "mortgage related securities" under 
certain limited circumstances, other than stripped mortgage related 
securities, residual 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 Investment 
Securities and End-User Derivatives Activities" (the "1998 Policy Statement") 
of the Federal Financial Institutions Examination Council, which has been 
adopted by the Board of Governors of the Federal Reserve System, the OCC, the 
Federal Deposit Insurance Corporation and the Office of Thrift Supervision, 
effective May 26, 1998, and by the NCUA, effective October 1, 1998. . The 
1998 Policy Statement sets forth general guidelines which depository 
institutions must follow in managing risks (including market, credit, 
liquidity, operational (transaction), and legal risks) applicable to all 
securities (including mortgage pass-through securities and 
mortgage-derivative products) used for investment purposes. 

   Institutions whose investment activities are subject to regulation by 
federal or state authorities should review rules, policies and guidelines 
adopted from time to time by such authorities before purchasing any Offered 
Certificates, as certain 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 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 Offered Certificates for legal investment purposes, 
financial institution regulatory purposes, or other purposes, or as to the 
ability of particular investors to purchase Offered Certificates under 
applicable legal investment restrictions. The uncertainties described above 
(and any unfavorable future determinations concerning legal investment or 
financial institution regulatory characteristics of the Offered Certificates) 
may adversely affect the liquidity of the Offered Certificates. 

                               104           
<PAGE>
   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, and, if applicable, whether SMMEA has been overridden in 
any jurisdiction relevant to such investor. 

                            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. 

   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 

                               105           
<PAGE>
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. 

                               106           
<PAGE>
                        INDEX OF PRINCIPAL DEFINITIONS 

<TABLE>
<CAPTION>
                                         PAGE 
- -------------------------------------------- 
<S>                                           <C>
1986 Act ................................. 76 
1998 Policy Statement ................... 104 
401(c) Regulations ...................... 102 
Accrual Certificates ................. 13, 38 
Accrued Certificate Interest ............. 38 
ADA ...................................... 71 
ARM Loans ................................ 28 
Available Distribution Amount ............ 37 
Book-Entry Certificates .............. 15, 37 
call risk ........................ 18, 19, 34 
capital asset ............................ 81 
Cash Flow Agreement .................. 11, 29 
Cash Flow Agreements ...................... 1 
CERCLA ................................... 23 
Certificate .............................. 45 
Certificate Account .............. 11, 29, 47 
Certificate Balance ............... 3, 12, 39 
Certificate Owner .................... 15, 43 
Certificateholders ........................ 2 
Certificates ........................... 1, 9 
Code ................................. 15, 73 
Commercial Properties ................ 10, 25 
Commission ................................ 3 
Companion Class ...................... 14, 39 
Controlled Amortization Class  ....... 14, 39 
Cooperatives ............................. 25 
CPR ...................................... 32 
Credit Support .................... 1, 11, 29 
Crime Control Act ........................ 72 
Cut-off Date ............................. 13 
Debt Service Coverage Ratio .............. 26 
Definitive Certificates .............. 15, 37 
Depositor ................................ 25 
Determination Date ................... 30, 37 
Direct Participants ...................... 43 
Disqualified Organization ........... 87, 103 
Disqualified Organizations ........... 87, 88 
Distribution Date ........................ 13 
Distribution Date Statement .............. 41 
DOL ..................................... 101 
DTC ........................... 3, 15, 37, 43 
Due Dates ................................ 27 
Due Period ............................... 30 
Equity Participation ..................... 27 
ERISA ............................... 15, 100 
Events of Default ........................ 55 
Excess Funds ............................. 35 
Exchange Act .............................. 4 
extension risk ................... 18, 19, 34 
FAMC ..................................... 10 
FHLMC .................................... 10 
FNMA ..................................... 10 
Foreign Investors ........................ 87 
Forfeitures In Drug And RICO Proceedings 
 ......................................... 71 
Garn Act ................................. 69 
GNMA ..................................... 10 
Hotel Property ........................... 20 
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 ............... 89 
Market Discount ...................... 80, 81 
Master Servicer ........................ 3, 9 
MBS ............................... 1, 10, 25 
MBS Agreement ............................ 28 
MBS Issuer ............................... 28 
MBS Servicer ............................. 28 
MBS Trustee .............................. 28 
Mortgage Asset Pool ....................... 1 
Mortgage Asset Seller .................... 25 
Mortgage Assets ....................... 1, 25 
Mortgage Loans ..................... 1, 9, 25 
Mortgage Notes ........................... 25 
Mortgage Rate ........................ 10, 27 
Mortgaged Properties ..................... 25 
Mortgages ................................ 25 
mortgages ................................ 61 
Multifamily Properties ................ 9, 25 
NCUA .................................... 104 
Net Leases ............................... 26 
Net Operating Income ..................... 26 
New Regulations .......................... 91 
Nonrecoverable Advance ................... 40 
Non-SMMEA Certificates .................. 103 
Non-U.S. Person .......................... 91 
Notional Amount ...................... 12, 38 
OCC ..................................... 104 
Offered Certificates ...................... 1 
OID Regulations .......................... 76 
original issue discount .................. 76 
Original Issue Discount .............. 79, 80 
Originator ............................... 25 

                               107           
<PAGE>
                                         PAGE 
- -------------------------------------------- 
PAC ...................................... 33 
Participants ......................... 24, 43 
Parties in Interest ..................... 101 
Pass-Through Entity .................. 86, 87 
Pass-Through Rate ..................... 3, 12 
Permitted Investments .................... 48 
Plans ................................... 100 
Pooling Agreement .................... 12, 44 
Prepayment Assumption .................... 77 
Prepayment Interest Shortfall ............ 30 
Prepayment Period ........................ 41 
Prepayment Premium ....................... 27 
Prospectus Supplement ..................... 1 
PTCE .................................... 101 
PTCE 95-60 .............................. 102 
Random Lot Certificates .................. 76 
Rating Agency ............................ 16 
Record Date .............................. 37 
Regular Certificateholder ................ 76 
Regular Certificates ................. 73, 92 
regular interests ......................... 3 
Related Proceeds ......................... 40 
Relief Act ............................... 70 
REMIC ............................. 2, 15, 73 
REMIC Certificates ....................... 73 
REMIC Pool ............................... 73 
REMIC Regulations ........................ 73 
REO Property ............................. 47 
Residual Certificateholders .............. 82 
Residual Certificates .................... 73 
residual interests ........................ 3 
RICO ..................................... 71 
Securities Act .......................... 105 
Senior Certificates .................. 12, 37 
Service .................................. 75 
Servicing Standard ....................... 47 
SMMEA ............................... 16, 103 
SPA ...................................... 32 
Special Servicer ................... 3, 9, 47 
Standard Certificateholder ............... 94 
Startup Day .............................. 74 
stripped bond ............................ 96 
stripped bonds ........................... 96 
Stripped Certificateholder ............... 98 
Stripped Certificates ............ 94, 96, 97 
stripped coupons ......................... 96 
Stripped Interest Certificates  .. 12, 37, 97 
Stripped Principal Certificates  . 12, 37, 97 
Subordinate Certificates ............. 12, 37 
Sub-Servicer ............................. 47 
Sub-Servicing Agreement .................. 47 
TAC ...................................... 33 
Title V .................................. 70 
Treasury ................................. 73 
Trust Assets .............................. 3 
Trust Fund ................................ 1 
Trustee ................................ 3, 9 
UCC ...................................... 62 
U.S. Person .............................. 88 
Value .................................... 26 
Voting Rights ............................ 42 
Warranting Party ......................... 46 
</TABLE>

                               108           


<PAGE>
NO DEALER, SALESPERSON OR OTHER PERSON IS AUTHORIZED TO GIVE ANY INFORMATION 
OR TO REPRESENT ANYTHING NOT CONTAINED IN THIS PROSPECTUS AND PROSPECTUS 
SUPPLEMENT. YOU MUST NOT RELY ON ANY AUTHORIZED INFORMATION OR 
REPRESENTATIONS. THIS PROSPECTUS AND PROSPECTUS SUPPLEMENT IS AN OFFER TO 
SELL ONLY THE CERTIFICATES OFFERED HEREBY, BUT ONLY UNDER CIRCUMSTANCES AND 
IN JURISDICTIONS WHERE IT IS LAWFUL TO DO SO. THE INFORMATION CONTAINED IN 
THIS PROSPECTUS AND PROSPECTUS SUPPLEMENT IS CURRENT ONLY AS OF ITS DATE. 

TABLE OF CONTENTS 

<TABLE>
<CAPTION>
 PROSPECTUS SUPPLEMENT                     PAGE 
                                         ------- 
<S>                                      <C>
Summary of Terms........................    S-9 
Risk Factors............................   S-28 
Description of the Mortgage Pool .......   S-44 
Description of the Certificates.........   S-77 
Servicing of the Mortgage Loans.........   S-98 
Yield and Maturity Considerations ......  S-111 
Certain Federal Income Tax 
 Consequences...........................  S-118 
Method of Distribution..................  S-120 
Legal Matters...........................  S-120 
Rating..................................  S-121 
Legal Investment........................  S-121 
Certain ERISA Considerations............  S-122 
Index of Principal Definitions..........  S-125 
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..........     25 
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...........................     73 
State and Other Tax Considerations .....    100 
Certain ERISA Considerations............    100 
Legal Investment........................    103 
Method of Distribution..................    105 
Legal Matters...........................    106 
Financial Information...................    106 
Rating..................................    106 
Index of Principal Definitions..........    107 
</TABLE>

UNTIL FEBRUARY 10, 1999 ALL DEALERS THAT BUY, SELL OR TRADE THE OFFERED 
CERTIFICATES, WHETHER OR NOT PARTICIPATING IN THIS OFFERING, MAY BE REQUIRED 
TO DELIVER A PROSPECTUS SUPPLEMENT AND THE ACCOMPANYING PROSPECTUS. THIS IS 
IN ADDITION TO THE DEALERS' OBLIGATION TO DELIVER A PROSPECTUS SUPPLEMENT AND 
THE ACCOMPANYING PROSPECTUS WHEN ACTING AS UNDERWRITERS AND WITH RESPECT TO 
THEIR UNSOLD ALLOTMENTS OR SUBSCRIPTIONS. 

                                $1,144,492,904 
                                (APPROXIMATE) 

                               CHASE COMMERCIAL 
                             MORTGAGE SECURITIES 
                                    CORP. 

                       COMMERCIAL MORTGAGE PASS-THROUGH 
                         CERTIFICATES, SERIES 1998-2 

                                 [CHASE LOGO]

- ----------------------------------------------------------------------------- 
                     CLASS A-1 CERTIFICATES   $  198,800,000 
                     CLASS A-2 CERTIFICATES   $  720,598,732 
                     CLASS X CERTIFICATES     $1,268,136,181 
                     CLASS B CERTIFICATES     $   63,406,809 
                     CLASS C CERTIFICATES     $   69,747,490 
                     CLASS D CERTIFICATES     $   72,917,830 
                     CLASS E CERTIFICATES     $   19,022,043 
 
PROSPECTUS SUPPLEMENT 
- ----------------------------------------------------------------------------- 

CHASE SECURITIES INC. 

NOVEMBER 12, 1998 







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