CHASE COMMERCIAL MORTGAGE SECURITIES CORP
424B2, 1998-05-11
ASSET-BACKED SECURITIES
Previous: WVS FINANCIAL CORP, 10-Q, 1998-05-11
Next: CADUS PHARMACEUTICAL CORP, DEF 14A, 1998-05-11



<PAGE>

                                               Filed Pursuant to Rule 424(b)(2)
                                               Registration File No.: 33-18961


PROSPECTUS SUPPLEMENT 
(TO PROSPECTUS DATED MAY 7, 1998) 

                                 [CHASE LOGO] 

                          $736,087,306 (APPROXIMATE) 
                  CHASE COMMERCIAL MORTGAGE SECURITIES CORP. 

                                  DEPOSITOR 
         COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES, SERIES 1998-1 

The Series 1998-1 Commercial Mortgage Pass-Through Certificates (the 
"Certificates") will consist of the following fourteen classes (each, a 
"Class"): the Class A-1 and Class A-2 Certificates (collectively, the "Class 
A Certificates"), Class X, Class B, Class C, Class D, Class E, Class F, Class 
G, Class H, Class I, Class J, Class R and Class LR Certificates. The Class A 
Certificates and the Class X Certificates are collectively referred to herein 
as the "Senior Certificates." The Class B, Class C, Class D, Class E, Class 
F, Class G, Class H, Class I and Class J Certificates are referred to 
collectively herein as the "Subordinate Certificates." The Class B, Class C, 
Class D and Class E Certificates are referred to herein collectively as the 
"Subordinate Offered Certificates." The Class R and Class LR Certificates are 
collectively referred to herein as the "Residual Certificates." Only the 
Class A, Class B, Class C, Class D, Class E and Class X Certificates are 
being offered hereby (collectively, the "Offered Certificates").
 
                                                       (continued on page S-3) 

<TABLE>
<CAPTION>
               INITIAL CLASS 
                CERTIFICATE                   ASSUMED 
                 BALANCE OR      PASS-         FINAL 
                  NOTIONAL      THROUGH     DISTRIBUTION 
                 AMOUNT (1)      RATE         DATE (2) 
              --------------- ---------  ----------------- 
<S>           <C>             <C>        <C>
Class A-1....   $132,600,000     6.34%   December 18, 2006 
Class A-2  ..   $464,448,593     6.56%      May 18, 2008 
Class X .....   $817,874,785       (4)     April 18, 2023 
Class B .....   $ 32,714,991     6.56%      May 18, 2008 
Class C .....   $ 49,072,487     6.56%      May 18, 2008 
Class D .....   $ 44,983,113     6.56%      May 18, 2008 
Class E......   $ 12,268,122     6.56%      May 18, 2008 
</TABLE>

                    (RESTUBBED TABLE CONTINUED FROM ABOVE) 

<TABLE>
<CAPTION>
                   RATED 
                   FINAL 
               DISTRIBUTION 
                 DATE (3) 
              -------------- 
<S>           <C>                 
Class A-1....  May 18, 2030 
Class A-2  ..  May 18, 2030 
Class X .....  May 18, 2030 
Class B .....  May 18, 2030 
Class C .....  May 18, 2030 
Class D .....  May 18, 2030 
Class E......  May 18, 2030 
</TABLE>

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

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

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

PROSPECTIVE INVESTORS SHOULD REVIEW THE INFORMATION APPEARING UNDER THE 
CAPTION "RISK FACTORS" BEGINNING ON PAGE S-28 HEREIN AND PAGE 17 IN THE 
PROSPECTUS BEFORE PURCHASING ANY OFFERED CERTIFICATE. 

The Offered Certificates will be purchased from the Depositor by Chase 
Securities Inc. (the "Underwriter") and will be offered by the Underwriter 
from time to time in negotiated transactions or otherwise at varying prices 
to be determined at the time of sale. Proceeds to the Depositor from the sale 
of the Offered Certificates, before deducting expenses payable by the 
Depositor estimated to be approximately $2,100,000, will be approximately 
105.747% of the initial aggregate Certificate Balance of the Offered 
Certificates, plus accrued interest on the Offered Certificates from May 1, 
1998. 

The Offered Certificates are offered by the Underwriter subject to prior 
sale, when, as and if delivered to and accepted by the Underwriter and 
subject to certain other conditions. It is expected that the Offered 
Certificates will be delivered through the facilities of The Depository Trust 
Company ("DTC") in the United States and Cedel Bank, S.A. ("Cedel") and The 
Euroclear System ("Euroclear") in Europe on or about May 15, 1998 (the 
"Closing Date") against payment therefor in immediately available funds. See 
"Method of Distribution" herein. 

CHASE SECURITIES INC. 

MAY 7, 1998 

<PAGE>


                 CHASE COMMERCIAL MORTGAGE SECURITIES CORP. 
        COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES, SERIES 1998-1 

                    GEOGRAPHIC OVERVIEW OF MORTGAGE POOL 


ILLINOIS            WISCONSIN            MICHIGAN           OHIO
3 properties        1 property           4 properties       5 properties
$24,450,893         $11,089,037          $15,642,676        $63,693,910
2.99% of total      1.36% of total       1.91% of total     7.79% of total


PENNSYLVANIA        NEW YORK             MAINE              MASSACHUSETTS
4 properties        8 properties         1 property         10 properties
$25,096,552         $151,951,118         $8,000,000         $102,006,302
3.07% of total      18.58% of total      0.98% of total     12.47% of total


CONNECTICUT         NEW JERSEY           VIRGINIA           NORTH CAROLINA
1 property          3 properties         1 property         3 properties
$2,553,593          $36,787,081          $18,085,597        $17,149,412
0.31% of total      4.50% of total       2.21% of total     2.10% of total


GEORGIA             FLORIDA              TENNESSEE          LOUISIANA
4 properties        4 properties         2 properties       1 property
$24,185,692         $20,564,408          $3,070,099         $2,327,921
2.96% of total      2.51% of total       0.38% of total     0.28% of total


KANSAS              TEXAS                COLORADO           NEVADA
1 property          24 properties        1 property         5 properties
$10,348,097         $115,654,761         $1,478,358         $20,453,967
1.27% of total      14.14% of total      0.18% of total     2.50% of total


CALIFORNIA          OREGON               WASHINGTON
18 properties       1 property           1 property
$128,048,578        $13,879,373          $1,343,660
15.66% of total     1.70% of total       0.16% of total

              
            -----------------------------------------------
                     10.0% of Initial Pool Balance   [   ]
             5.01% - 9.99% of Initial Pool Balance   [   ]
             1.01% - 5.00% of Initial Pool Balance   [   ]
                     1.00% of Initial Pool Balance   [   ]
            -----------------------------------------------
                                         

                               S-2           
<PAGE>
 (Continued from cover page) 
- ------------ 
(1)     Approximate, subject to a permitted variance of plus or minus 10%. 
(2)     The Assumed Final Distribution Dates set forth above have been 
        determined on the basis of the assumptions described in "Description 
        of the Certificates--Assumed Final Distribution Date; Rated Final 
        Distribution Date" herein. 
(3)     The Rated Final Distribution Date is the first Distribution Date 
        after the 24th month following the end of the amortization term of 
        the Mortgage Loan, that, as of the Cut-off Date, has the longest 
        remaining amortization term (other than the 330 Madison Avenue Loan, 
        which is an interest-only loan). 
(4)     The Pass-Through Rate on the Class X Certificates will be equal to 
        the excess, if any, of (i) the weighted average of the Net Mortgage 
        Rates of the Mortgage Loans (weighted on the basis of the respective 
        Stated Principal Balances of the Mortgage Loans), over (ii) the 
        weighted average of the Pass-Through Rates of the other Certificates 
        (other than the Residual Certificates) as described herein. 

   The Certificates will represent in the aggregate the entire beneficial 
ownership interest in a trust fund (the "Trust Fund") to be established by 
the Depositor, that will consist primarily of a segregated pool (the 
"Mortgage Pool") of commercial, multifamily and mobile home community 
fixed-rate, fully amortizing and balloon mortgage loans (the "Mortgage 
Loans"). The Chase Manhattan Bank originated all of the Mortgage Loans. As of 
the Cut-off Date, the Mortgage Loans are expected to have an aggregate 
principal balance of approximately $817,874,785 (the "Initial Pool Balance"), 
after application of all payments of principal due on or before such date, 
whether or not received. Approximately 19.14% of the Mortgage Loans (by 
principal balance as of the Cut-off Date) are secured by hotel properties. As 
used herein, the "Cut-off Date" is May 1, 1998 (or, in the case of 28 
Mortgage Loans, representing approximately 52.97% of the Initial Pool 
Balance, May 10, 1998). Certain anticipated characteristics of the Mortgage 
Loans are described herein under "Description of the Mortgage Pool." The 
rights of the holders of the Subordinate Certificates to receive 
distributions with respect to the Trust Fund will be subordinate to the 
rights of the holders of the Senior Certificates, and the rights of the 
holders of certain Classes of Subordinate Certificates to receive 
distributions with respect to the Trust Fund will be subordinate to the 
rights of the holders of other Classes of Subordinate Certificates, in each 
case to the extent described herein and in the Prospectus. 

   It is a condition of their issuance that each Class of the Class A 
Certificates be rated not lower than "AAA" by Standard & Poor's Ratings 
Services ("S&P") and "Aaa" by Moody's Investors Service, Inc. ("Moody's"), 
the Class X Certificates be rated not lower than "AAAr" by S&P and "Aaa" by 
Moody's, the Class B Certificates be rated not lower than "AA" by S&P and 
"Aa2" by Moody's, the Class C Certificates be rated not lower than "A" by S&P 
and "A2" by Moody's, the Class D Certificates be rated not lower than "BBB" 
by S&P and "Baa2" by Moody's, and the Class E Certificates be rated not lower 
than "BBB-" by S&P and "Baa3" by Moody's. See "Rating" herein. 

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

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

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

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

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

   Distributions on the Certificates will be made, to the extent of available 
funds, on the 18th day of each month or, if any such day is not a business 
day, then on the next business day, beginning in June 1998 (each, a 
"Distribution Date"). As described herein, interest distributions on each 
Class of Offered Certificates will be made on each Distribution Date based on 
the pass-through rate (the "Pass-Through Rate") applicable to such Class, as 
set forth on the cover of this Prospectus Supplement, and the stated 
principal amount (the "Certificate Balance") or notional amount (the 
"Notional Amount"), as the case may be, of such Class outstanding immediately 
prior to such Distribution Date. Interest will accrue on the Offered 
Certificates from the first day of the month preceding the month in which the 
related Distribution Date occurs through the last day of such month (each 
such period, an "Interest Accrual Period"). Distributions of interest and 
distributions of principal, except with respect to the Class X Certificates, 
on each Class of Offered Certificates will be made in the amounts and in 
accordance with the priorities described herein. The Class X Certificates 
will not have Certificate Balances or entitle their holders to distributions 
of principal. The Class X Certificates will bear interest on the Notional 
Amount outstanding from time to time. See "Description of the 
Certificates--Distributions" herein. 

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

   THE CERTIFICATES OFFERED BY THIS PROSPECTUS SUPPLEMENT CONSTITUTE PART OF 
A SEPARATE SERIES OF THE DEPOSITOR'S COMMERCIAL MORTGAGE PASS-THROUGH 
CERTIFICATES REFERRED TO IN THE DEPOSITOR'S PROSPECTUS DATED MAY 7, 1998 
WHICH ACCOMPANIES THIS PROSPECTUS SUPPLEMENT. THE PROSPECTUS CONTAINS 
IMPORTANT INFORMATION REGARDING THIS OFFERING THAT IS NOT CONTAINED HEREIN, 
AND PROSPECTIVE INVESTORS ARE URGED TO READ THE PROSPECTUS AND THIS 
PROSPECTUS SUPPLEMENT IN FULL. SALES OF THE OFFERED CERTIFICATES MAY NOT BE 
CONSUMMATED UNLESS THE PURCHASER HAS RECEIVED BOTH THIS PROSPECTUS SUPPLEMENT 
AND THE PROSPECTUS. 

                               S-4           
<PAGE>
                          FORWARD-LOOKING STATEMENTS 

   IF AND WHEN INCLUDED IN THIS PROSPECTUS SUPPLEMENT AND THE ACCOMPANYING 
PROSPECTUS OR IN DOCUMENTS INCORPORATED HEREIN OR THEREIN BY REFERENCE, THE 
WORDS "EXPECTS," "INTENDS," "ANTICIPATES," "ESTIMATES" AND ANALOGOUS 
EXPRESSIONS ARE INTENDED TO IDENTIFY FORWARD-LOOKING STATEMENTS. ANY SUCH 
STATEMENTS, WHICH MAY INCLUDE STATEMENTS CONTAINED IN "RISK FACTORS," 
INHERENTLY ARE SUBJECT TO A VARIETY OF RISKS AND UNCERTAINTIES THAT COULD 
CAUSE ACTUAL RESULTS TO DIFFER MATERIALLY FROM THOSE PROJECTED. SUCH RISKS 
AND UNCERTAINTIES INCLUDE, AMONG OTHERS, GENERAL ECONOMIC AND BUSINESS 
CONDITIONS, COMPETITION, CHANGES IN FOREIGN POLITICAL, SOCIAL AND ECONOMIC 
CONDITIONS, REGULATORY INITIATIVES AND COMPLIANCE WITH GOVERNMENTAL 
REGULATIONS, CUSTOMER PREFERENCES AND VARIOUS OTHER MATTERS, MANY OF WHICH 
ARE BEYOND THE DEPOSITOR'S CONTROL. THESE FORWARD-LOOKING STATEMENTS SPEAK 
ONLY AS OF THE DATE OF THIS PROSPECTUS SUPPLEMENT. THE DEPOSITOR EXPRESSLY 
DISCLAIMS ANY OBLIGATION OR UNDERTAKING TO RELEASE PUBLICLY ANY UPDATES OR 
REVISIONS TO ANY FORWARD-LOOKING STATEMENT CONTAINED HEREIN TO REFLECT ANY 
CHANGE IN THE DEPOSITOR'S EXPECTATIONS WITH REGARD THERETO OR ANY CHANGE IN 
EVENTS, CONDITIONS OR CIRCUMSTANCES ON WHICH ANY SUCH STATEMENT IS BASED. 

                               S-5           
<PAGE>
                           CREDIT SUPPORT STRUCTURE 

<TABLE>
<CAPTION>
  <S>          <C>             <C>          <C>            <C>            <C>
   APPROXIMATE                                                              APPROXIMATE 
     CREDIT                                                                  PERCENT OF 
     SUPPORT                                                                   TOTAL 
  -----------  --------------- -----------  -------------- -------------  --------------- 
                               Class A-1     $132,600,000  (AAA/Aaa)        16.21% 
     27.00% 
                               -----------  -------------- -------------    ------------- 
                               Class A-2     $464,448,593  (AAA/Aaa)        56.79% 
  -----------                  -----------  -------------- -------------    ------------- 
     23.00%                    Class B       $ 32,714,991  (AA/Aa2)         4.00% 
  -----------                  -----------  -------------- -------------    ------------- 
     17.00%                    Class C       $ 49,072,487  (A/A2)           6.00% 
  -----------                  -----------  -------------- -------------    ------------- 
     11.50%    Class X         Class D       $ 44,983,113  (BBB/Baa2)       5.50% 
  -----------                  -----------  -------------- -------------    ------------- 
     10.00%    $817,874,785*   Class E       $ 12,268,122  (BBB-/Baa3)      1.50% 
  -----------                               -------------- -------------    ------------- 
      5.50%    (AAAr/Aaa)      Class F       $ 36,804,365  Not Offered      4.50% 
  -----------                  -----------  -------------- -------------    ------------- 
      4.50%                    Class G       $  8,178,748  Not Offered      1.00% 
  -----------                  -----------  -------------- -------------    ------------- 
      2.25%                    Class H       $ 18,402,183  Not Offered      2.25% 
  -----------                  -----------  -------------- -------------    ------------- 
      1.75%                    Class I       $  4,089,374  Not Offered      0.50% 
  -----------                  -----------  -------------- -------------    ------------- 
                               Class J       $ 14,312,809  Not Offered      1.75% 
  -----------                  -----------  -------------- -------------    ------------- 
                                  Ratings: S&P/Moody's 
  -----------  ---------------------------------------------------------- 
</TABLE>

   * Notional amount. 

                           SUMMARY OF CERTIFICATES 

<TABLE>
<CAPTION>
                                                                     INITIAL 
                        INITIAL AGGREGATE                             PASS-    WEIGHTED    PRINCIPAL OR 
            EXPECTED       CERTIFICATE          PASS-THROUGH         THROUGH    AVERAGE      NOTIONAL 
            RATINGS        BALANCE OR               RATE              RATE       LIFE*      PRINCIPAL 
 CLASS    S&P/MOODY'S    NOTIONAL AMOUNT         DESCRIPTION        (APPROX.)  (APPROX.)     WINDOW* 
- -------  ------------- -----------------  ------------------------ ---------  ---------- -------------- 
<S>      <C>           <C>                <C>                      <C>        <C>        <C>
  Senior Classes 
- -------------------------------------------------------------------------------------------------------- 
A-1      AAA/Aaa          $132,600,000              Fixed               6.34%     5.1    6/98-12/06 
  ------ ------------- -----------------  ------------------------ ---------  ---------- -------------- 
  A-2    AAA/Aaa          $464,448,593              Fixed               6.56%     9.7    12/06-5/08 
  ------ ------------- -----------------  ------------------------ ---------  ---------- -------------- 
  X      AAAr/Aaa         $817,874,785    Variable (Interest Only)    0.8289%     9.6    6/98-4/23 
  ------ ------------- -----------------  ------------------------ ---------  ---------- -------------- 
  Subordinate Classes 
- -------------------------------------------------------------------------------------------------------- 
B        AA/Aa2           $ 32,714,991              Fixed               6.56%    10.0    5/08-5/08 
  ------ ------------- -----------------  ------------------------ ---------  ---------- -------------- 
  C      A/A2             $ 49,072,487              Fixed               6.56%    10.0    5/08-5/08 
  ------ ------------- -----------------  ------------------------ ---------  ---------- -------------- 
  D      BBB/Baa2         $ 44,983,113              Fixed               6.56%    10.0    5/08-5/08 
  ------ ------------- -----------------  ------------------------ ---------  ---------- -------------- 
  E      BBB-/Baa3        $ 12,268,122              Fixed               6.56%    10.0    5/08-5/08 
  ------ ------------- -----------------  ------------------------ ---------  ---------- -------------- 
  F      Not Offered      $ 36,804,365              Fixed**             6.56%    12.8    5/08-3/13 
  ------ ------------- -----------------  ------------------------ ---------  ---------- -------------- 
  G      Not Offered      $  8,178,748              Fixed**             6.56%    15.8    3/13-1/15 
  ------ ------------- -----------------  ------------------------ ---------  ---------- -------------- 
  H      Not Offered      $ 18,402,183              Fixed               6.34%    18.4    1/15-11/17 
  ------ ------------- -----------------  ------------------------ ---------  ---------- -------------- 
  I      Not Offered      $  4,089,374              Fixed               6.34%    19.5    11/17-11/17 
  ------ ------------- -----------------  ------------------------ ---------  ---------- -------------- 
                                                                                         11/17-4/23 
  J      Not Offered      $ 14,312,809              Fixed               6.34%    20.8 
  ------ ------------- -----------------  ------------------------ ---------  ---------- -------------- 
</TABLE>

*      The weighted average life ("Weighted Average Life") and period during 
       which distributions of principal would be received (the "Principal 
       Window" or "Notional Principal Window") set forth in the foregoing 
       table with respect to each Class of Certificates is based on the 
       assumptions set forth under "Yield and Maturity 
       Considerations--Weighted Average Life" herein and on the assumptions 
       that there are no prepayments (other than, with respect to the Embassy 
       Suites Loan, on the Anticipated Repayment Date), or losses on the 
       Mortgage Loans and no extensions of maturity dates of Mortgage Loans 
       that do not have Anticipated Repayment Dates. 
**     For any Distribution Date, if the weighted average Net Mortgage Rate as 
       of the first day of the related Due Period is less than the rate 
       specified for the Class F or Class G Certificates with respect to such 
       Distribution Date, then the Pass-Through Rate for such Class of 
       Certificates for such Distribution Date will equal the weighted average 
       Net Mortgage Rate. 

                               S-6           
<PAGE>
                              TABLE OF CONTENTS 

<TABLE>
<CAPTION>
<S>                                                                                        <C>
 SUMMARY OF PROSPECTUS SUPPLEMENT .......................................................   S-10 
RISK FACTORS ...........................................................................    S-28 
 Exposure of the Mortgage Pool to Adverse Economic or Other Developments Based on 
  Geographic Concentration..............................................................    S-28 
 Increased Risk of Loss Associated With Concentration of Mortgage Loans and Borrowers ..    S-28 
 Limitations on Enforceability of Cross-Collateralization...............................    S-29 
 Other Financing and Additional Debt....................................................    S-29 
 Risks Associated with Balloon Payments and Loans With Anticipated Repayment Dates .....    S-30 
 Risks Associated with Commercial and Multifamily Lending Generally.....................    S-30 
 Dependence on Tenants..................................................................    S-31 
 Borrower Default; Nonrecourse Mortgage Loans...........................................    S-31 
 Risks Particular to Retail Properties..................................................    S-32 
 Risks Particular to Office Properties..................................................    S-32 
 Risks Particular to Hotel Properties...................................................    S-32 
 Risks Particular to Multifamily Properties.............................................    S-33 
 Risks Particular to Credit Lease Properties............................................    S-34 
 Risks Relating to Section 8 Multifamily Properties.....................................    S-34 
 Management.............................................................................    S-35 
 Risks Relating to Lack of Certificateholder Control Over Trust Fund....................    S-35 
 Special Servicer May Purchase Certificates.............................................    S-36 
 Yield Risk Associated With Changes in Concentrations...................................    S-36 
 Subordination of Subordinate Offered Certificates......................................    S-36 
 Potential Liability to the Trust Fund Relating to a Materially Adverse Environmental 
  Condition.............................................................................    S-36 
 Tax Considerations Related to Foreclosure..............................................    S-37 
 Earthquake Insurance...................................................................    S-37 
 Zoning Compliance......................................................................    S-37 
 Litigation.............................................................................    S-38 
 Book-Entry Registration ...............................................................    S-38 
 Risk of Year 2000......................................................................    S-38 
DESCRIPTION OF THE MORTGAGE POOL .......................................................    S-39 
 General................................................................................    S-39 
 Significant Mortgage Loans.............................................................    S-40 
  The Embassy Suites Loan...............................................................    S-40 
  The 330 Madison Avenue Loan...........................................................    S-43 
 Credit Lease Loans.....................................................................    S-44 
 Section 8 Housing Assistance Payments Programs.........................................    S-46 
 Certain Terms and Conditions of the Mortgage Loans.....................................    S-47 
  Prepayment Provisions.................................................................    S-47 
  Defeasance; Collateral Substitution...................................................    S-52 
  "Due-on-Sale" and "Due-on-Encumbrance" Provisions.....................................    S-53 
 Additional Mortgage Loan Information...................................................    S-53 
 Underwritten Net Cash Flow.............................................................    S-60 
  Revenue...............................................................................    S-60 
  Vacancy...............................................................................    S-60 
  Expenses..............................................................................    S-60 
  Replacement Reserves..................................................................    S-60 

                               S-7           
<PAGE>
 Assessments of Property Condition......................................................    S-61 
  Property Inspection...................................................................    S-61 
  Appraisals............................................................................    S-61 
  Environmental Reports.................................................................    S-61 
  Building Condition Reports............................................................    S-61 
 The Mortgage Loan Seller...............................................................    S-61 
 Underwriting Standards.................................................................    S-61 
  General...............................................................................    S-61 
  Loan Analysis.........................................................................    S-62 
  Credit Lease Loans....................................................................    S-62 
  Loan Approval.........................................................................    S-62 
  Debt Service Coverage Ratio and LTV Ratio.............................................    S-62 
  Escrow Requirements...................................................................    S-63 
 Representations and Warranties; Repurchases............................................    S-63 
 Mortgaged Property Accounts............................................................    S-67 
  Lock Box Accounts.....................................................................    S-67 
  Cash Collateral Accounts..............................................................    S-68 
DESCRIPTION OF THE CERTIFICATES ........................................................    S-69 
 General................................................................................    S-69 
 Paying Agent, Certificate Registrar and Authenticating Agent...........................    S-70 
 Book-Entry Registration and Definitive Certificates....................................    S-70 
  General...............................................................................    S-70 
  Definitive Certificates...............................................................    S-72 
 Distributions..........................................................................    S-72 
  Method, Timing and Amount.............................................................    S-72 
  Priority..............................................................................    S-74 
  Pass-Through Rates....................................................................    S-76 
  Interest Distribution Amount..........................................................    S-77 
  Principal Distribution Amount.........................................................    S-77 
  Certain Calculations with Respect to Individual Mortgage Loans........................    S-78 
 Allocation of Prepayment Premiums and Yield Maintenance Charges........................    S-78 
 Assumed Final Distribution Date; Rated Final Distribution Date.........................    S-79 
 Subordination; Allocation of Collateral Support Deficit................................    S-80 
 Advances...............................................................................    S-81 
 Appraisal Reductions...................................................................    S-82 
 Reports to Certificateholders; Certain Available Information...........................    S-84 
 Voting Rights..........................................................................    S-86 
 Termination; Retirement of Certificates................................................    S-86 
 The Trustee............................................................................    S-87 
SERVICING OF THE MORTGAGE LOANS ........................................................    S-88 
 General................................................................................    S-88 
 The Servicer...........................................................................    S-90 
 The Special Servicer...................................................................    S-90 
 Replacement of the Special Servicer....................................................    S-90 
 Servicing and Other Compensation and Payment of Expenses...............................    S-90 
 Maintenance of Insurance...............................................................    S-92 
 Modifications, Waiver and Amendments...................................................    S-93 
 Realization Upon Defaulted Mortgage Loans..............................................    S-94 
 Inspections; Collection of Operating Information.......................................    S-96 
 Certain Matters Regarding the Servicer, the Special Servicer and the Depositor ........    S-96 
 Events of Default......................................................................    S-97 

                               S-8           
<PAGE>
 Rights Upon Event of Default...........................................................    S-98 
 Amendment..............................................................................    S-98 
YIELD AND MATURITY CONSIDERATIONS ......................................................   S-100 
 Yield Considerations...................................................................   S-100 
  General...............................................................................   S-100 
  Pass-Through Rate ....................................................................   S-100 
  Rate and Timing of Principal Payments.................................................   S-100 
  Losses and Shortfalls.................................................................   S-101 
  Certain Relevant Factors..............................................................   S-101 
  Delay in Payment of Distributions.....................................................   S-101 
  Unpaid Distributable Certificate Interest.............................................   S-101 
 Weighted Average Life..................................................................   S-102 
 Yield Sensitivity of the Class X Certificates..........................................   S-106 
CERTAIN FEDERAL INCOME TAX CONSEQUENCES ................................................   S-107 
METHOD OF DISTRIBUTION .................................................................   S-109 
LEGAL MATTERS ..........................................................................   S-109 
RATING .................................................................................   S-110 
LEGAL INVESTMENT .......................................................................   S-110 
ERISA CONSIDERATIONS ...................................................................   S-111 
INDEX OF PRINCIPAL DEFINITIONS..........................................................   S-114 
</TABLE>

                               S-9           
<PAGE>
                       SUMMARY OF PROSPECTUS SUPPLEMENT 

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

TITLE OF CERTIFICATES .........  Chase Commercial Mortgage Securities Corp., 
                                 Commercial Mortgage Pass-Through 
                                 Certificates, Series 1998-1. 

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

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

SPECIAL SERVICER ..............  CRIIMI MAE Services Limited Partnership, a 
                                 Maryland limited partnership. See "Servicing 
                                 of the Mortgage Loans--The Special Servicer" 
                                 herein. 

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

MORTGAGE LOAN SELLER ..........  Chase (in such capacity, the "Mortgage Loan 
                                 Seller"). See "Description of the Mortgage 
                                 Pool--The Mortgage Loan Seller" herein. 

CUT-OFF DATE ..................  May 1, 1998, or, with respect to 28 Mortgage 
                                 Loans representing approximately 52.97% of 
                                 the Initial Pool Balance, May 10, 1998. 
                                 References herein and in the Prospectus to 
                                 the Cut-off Date with respect to the 
                                 Mortgage Loans refer to the applicable 
                                 Cut-off Date for such Mortgage Loans. 

CLOSING DATE ..................  On or about May 15, 1998. 

DISTRIBUTION DATE .............  Distributions on the Certificates will be 
                                 made monthly on the 18th day of the month, 
                                 or, if such day is not a business day, the 
                                 next succeeding business day, commencing in 
                                 June 1998. 

                              S-10           
<PAGE>
 ASSUMED FINAL DISTRIBUTION 
DATE .......................... 
<TABLE>
<CAPTION>
                           ASSUMED FINAL 
  CLASS DESIGNATION      DISTRIBUTION DATE 
- ---------------------  --------------------- 
<S>                    <C>
Class A-1 ............   December 18, 2006 
Class A-2 ............      May 18, 2008 
Class X ..............     April 18, 2023 
Class B ..............      May 18, 2008 
Class C ..............      May 18, 2008 
Class D ..............      May 18, 2008 
Class E ..............      May 18, 2008 
</TABLE>

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

RATED FINAL DISTRIBUTION DATE .  The Rated Final Distribution Date for each 
                                 Class of Offered Certificates is May 18, 
                                 2030, which is the first Distribution Date 
                                 after the 24th month following the end of 
                                 the amortization term for the Mortgage Loan 
                                 that, as of the Cut-off Date, has the 
                                 longest remaining amortization term (other 
                                 than the 330 Madison Avenue Loan which is an 
                                 interest-only loan). See "Description of the 
                                 Certificates--Assumed Final Distribution 
                                 Date; Rated Final Distribution Date" herein. 

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

CLEARANCE AND SETTLEMENT ......  Holders of Offered Certificates may hold 
                                 their Certificates through any of The 
                                 Depository Trust Company ("DTC") (in the 
                                 United States) and Cedel Bank, S.A. 
                                 ("Cedel") and The Euroclear System 
                                 ("Euroclear") (in Europe). Transfers within 
                                 DTC, Cedel or Euroclear, as the case may be, 
                                 will be in accordance with the usual rules 
                                 and operating procedures of the relevant 
                                 system. Transfers between persons holding 
                                 directly or indirectly through Cedel or 
                                 Euroclear will be effected in DTC through 
                                 the relevant Depositories of Cedel or 
                                 Euroclear. The Depositor may elect to 
                                 terminate the book-entry system through DTC 
                                 with respect to all or any portion of any 
                                 Class of the Offered Certificates. No person 
                                 acquiring an interest in the Offered 
                                 Certificates (any such person, a 
                                 "Certificate Owner") will be entitled to 
                                 receive an Offered Certificate in fully 
                                 registered, certificated form (a "Definitive 
                                 Certificate"), except under the limited 
                                 circumstances described herein and in the 
                                 Prospectus. See "Description of the 
                                 Certificates--Book-Entry Registration and 
                                 Definitive Certificates" herein and in the 
                                 Prospectus. 

                              S-11           
<PAGE>
 THE MORTGAGE POOL ............  The Mortgage Pool will consist of 56 
                                 commercial, 21 multifamily and 1 mobile home 
                                 community fixed-rate Mortgage Loans with an 
                                 Initial Pool Balance of approximately 
                                 $817,874,785. On or prior to the Closing 
                                 Date, the Depositor will acquire the 
                                 Mortgage Loans from the Mortgage Loan Seller 
                                 pursuant to a Mortgage Loan Purchase and 
                                 Sale Agreement, dated as of May 1, 1998, 
                                 between the Depositor and the Mortgage Loan 
                                 Seller (the "Purchase Agreement"). 

                                 Each Mortgage Loan is secured by a first 
                                 priority lien on (i) a fee simple estate in 
                                 one or more commercial, multifamily or 
                                 mobile home community properties, (ii) with 
                                 respect to 7 Mortgaged Properties, 
                                 representing approximately 10.46% of the 
                                 Initial Pool Balance (by allocated loan 
                                 amount), the fee simple estate and a 
                                 leasehold estate in a commercial property or 
                                 (iii) with respect to 1 Mortgage Loan, 
                                 representing approximately 1.79% of the 
                                 Initial Pool Balance, a leasehold estate in 
                                 a commercial property (each, 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. Set forth below are 
                                 the number of Mortgaged Properties and the 
                                 approximate percentage of the Initial Pool 
                                 Balance represented by such Mortgaged 
                                 Properties that are secured by Mortgaged 
                                 Properties operated for each indicated 
                                 purpose: 

<TABLE>
<CAPTION>
                         NUMBER OF     AGGREGATE     PERCENTAGE OF 
                         MORTGAGED    CUT-OFF DATE    INITIAL POOL 
PROPERTY TYPE           PROPERTIES      BALANCE         BALANCE 
- ---------------------  ------------ --------------  --------------- 
<S>                    <C>          <C>             <C>
Anchored Retail ......       21       $198,771,139        24.3% 
Office ...............       12        174,024,190        21.3 
Hotel ................       12        156,514,567        19.1 
Multifamily ..........       24        144,538,757        17.7 
Credit Lease .........       23         59,957,322         7.3 
Mixed-Use ............        2         36,882,443         4.5 
Unanchored Retail  ...        4         17,763,796         2.2 
Single Tenant Retail          5         15,166,285         1.9 
Industrial ...........        2         11,958,171         1.5 
Mobile Home ..........        1          2,298,115         0.3 
                       ------------ --------------  --------------- 
TOTAL.................      106       $817,874,785         100% 
                       ============ ==============  =============== 
</TABLE>

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

                              S-12           
<PAGE>
                                            SUMMARY OF MORTGAGE POOL 

<TABLE>
<CAPTION>
<S>                                      <C>
 Initial Pool Balance .................  $817,874,785 
Number of Mortgage Loans .............             78 
Number of Mortgaged Properties  ......            106 
Number of Balloon Loans/ % of Initial 
 Pool Balance(1) .....................       70/93.67% 
Average Cut-off Date Balance .........   $ 10,485,579 
Weighted Average Mortgage Rate  ......          7.317% 
Weighted Average Original Term to 
 Maturity Date(1) ....................   133 months 
Weighted Average Remaining Term to 
 Maturity Date (1) ...................   130 months 
Weighted Average Original 
 Amortization Term ...................   332 months 
Weighted Average DSCR as of the 
 Cut-off Date(2) .....................           1.65x 
Weighted Average LTV Ratio as of the 
 Cut-off Date(2) .....................          67.18% 
Weighted Average LTV Ratio as of 
 Maturity Date(1) ....................          51.89% 
Weighted Average Current Occupancy 
 Rate ................................             93% 
</TABLE>

                                 (1) Calculated with respect to the 
                                     Anticipated Repayment Date for the 
                                     Embassy Suites Loan. 
                                 (2) The Weighted Average DSCR and LTV Ratio 
                                     as of the Cut-off Date are 1.70x and 
                                     65.06%, respectively, excluding Credit 
                                     Lease Loans. 

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

                              S-13           
<PAGE>
                                  The following tables set forth certain 
                                 anticipated characteristics of the Mortgage 
                                 Loans. The sum in any column may not equal 
                                 the indicated total due to rounding. The 
                                 descriptions in this Prospectus Supplement 
                                 of the Mortgage Loans and the Mortgaged 
                                 Properties are based upon the Mortgage Pool 
                                 as it is expected to be constituted as of 
                                 the close of business on the Closing Date, 
                                 assuming that (i) all scheduled principal 
                                 and interest payments due on or before the 
                                 Cut-off Date will be made and (ii) there 
                                 will be no principal prepayments on or 
                                 before the Cut-off Date. 

                                           GEOGRAPHIC DISTRIBUTION(1) 

<TABLE>
<CAPTION>
                    NUMBER OF     AGGREGATE       PERCENTAGE 
                    MORTGAGE     CUT-OFF DATE  OF INITIAL POOL 
STATE              PROPERTIES      BALANCE         BALANCE 
- ----------------  ------------ --------------  --------------- 
<S>               <C>          <C>             <C>
New York ........        8       $151,951,118        18.6% 
California ......       18        128,048,578        15.7 
Texas ...........       24        115,668,462        14.1 
Massachusetts  ..       10        102,006,302        12.5 
Ohio ............        5         63,693,910         7.8 
18 Other States         41        256,506,415        31.4 
                  ------------ --------------  --------------- 
TOTAL............      106       $817,874,785         100% 
                  ============ ==============  =============== 
</TABLE>

                                 (1) Because this table is presented at the 
                                     Mortgaged Property level, information 
                                     presented therein is 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. 

                                 RANGE OF MORTGAGE RATES AS OF THE CUT-OFF 
                                                      DATE 

<TABLE>
<CAPTION>
                                         AGGREGATE     PERCENTAGE 
                           NUMBER OF      CUT-OFF      OF INITIAL 
                            LOANS/          DATE          POOL 
RANGE OF MORTGAGE RATES   PROPERTIES      BALANCE        BALANCE 
- -----------------------  ------------ --------------  ------------ 
<S>                      <C>          <C>             <C>
6.520% to 6.749% .......     1 / 1      $ 60,000,000       7.3% 
6.750% to 6.999% .......    6 / 14       181,535,985      22.2 
7.000% to 7.249% .......    30 / 50      264,671,616      32.4 
7.250% to 7.499% .......    16 / 16      100,344,790      12.3 
7.500% to 7.999% .......    11 / 11      109,711,103      13.4 
8.000% to 8.499% .......     9 / 9        42,685,620       5.2 
8.500% to 9.500% .......     5 / 5        58,925,671       7.2 
                         ------------ --------------  ------------ 
TOTAL ..................   78 / 106     $817,874,785       100% 
                         ============ ==============  ============ 
</TABLE>

                                 The weighted average Mortgage Rate as of the 
                                 Cut-off Date is 7.317%. 

                              S-14           
<PAGE>
                                         RANGE OF CUT-OFF DATE BALANCES 

<TABLE>
<CAPTION>
                                             AGGREGATE     PERCENTAGE 
                               NUMBER OF      CUT-OFF      OF INITIAL 
RANGE OF                        LOANS /         DATE          POOL 
CUT-OFF DATE BALANCES         PROPERTIES      BALANCE        BALANCE 
- ---------------------------  ------------ --------------  ------------ 
<S>                          <C>          <C>             <C>
$ 887,919 to $4,000,000 ....    20 / 21     $ 51,322,083       6.3% 
$4,000,001 to $8,000,000 ...    28 / 28      176,055,999      21.5 
$8,000,001 to $12,000,000 ..    11 / 20      111,001,726      13.6 
$12,000,001 to $18,000,000 .    10 / 17      142,342,674      17.4 
$18,000,001 to $30,000,000 .    7 / 10       163,721,244      20.0 
$30,000,001 to $60,000,000 .     1 / 1        60,000,000       7.3 
$60,000,001 to 
 $113,431,059...............     1 / 9       113,431,059      13.9 
                             ------------ --------------  ------------ 
TOTAL.......................   78 / 106     $817,874,785       100% 
                             ============ ==============  ============ 
</TABLE>

                                 The average Cut-off Date Balance is 
                                 $10,485,574. 

                                    RANGE OF DSCRS AS OF THE CUT-OFF DATE(1) 

<TABLE>
<CAPTION>
                                     AGGREGATE     PERCENTAGE 
                       NUMBER OF      CUT-OFF      OF INITIAL 
                        LOANS /         DATE          POOL 
RANGE OF DSCRS        PROPERTIES      BALANCE        BALANCE 
- -------------------  ------------ --------------  ------------ 
<S>                  <C>          <C>             <C>
1.0000x to 1.1999x .    9 / 25      $ 66,840,593       8.2% 
1.2000x to 1.2999x      11 / 11      109,226,204      13.4 
1.3000x to 1.3999x .    27 / 31      210,527,304      25.7 
1.4000x to 1.4999x .    18 / 18      131,580,282      16.1 
1.5000x to 1.9999x .    10 / 10      120,773,740      14.8 
2.0000x to 2.9450x .    3 / 11       178,926,661      21.9 
                     ------------ --------------  ------------ 
TOTAL...............   78 / 106     $817,874,785       100% 
                     ============ ==============  ============ 
</TABLE>

                                 (1) 7 of such Mortgage Loans, representing 
                                     approximately 7.33% of the Initial Pool 
                                     Balance, are Credit Lease Loans meeting 
                                     the guidelines described under 
                                     "Description of the Mortgage 
                                     Pool--Underwriting Standards" herein. 

                                 The weighted average DSCRs as of the Cut-off 
                                 Date is approximately 1.65x. 

                                 RANGE OF LTV RATIOS AS OF THE CUT-OFF 
                                                    DATE(1) 

<TABLE>
<CAPTION>
                                      AGGREGATE     PERCENTAGE 
                       NUMBER OF       CUT-OFF      OF INITIAL 
                        LOANS /         DATE           POOL 
RANGE OF LTV RATIOS   PROPERTIES       BALANCE        BALANCE 
- -------------------  ------------ ---------------  ------------ 
<S>                  <C>          <C>              <C>
37.50% to 49.99%  ..    2 / 10      $173,431,059       21.2% 
50.00% to 59.99%  ..     5 / 5        72,792,496        8.9 
60.00% to 69.99%  ..    12 / 12       91,836,870       11.2 
70.00% to 73.33%  ..    12 / 12      128,982,218       15.8 
73.34% to 76.66%  ..    25 / 26      179,392,820       21.9 
76.67% to 79.99%  ..    14 / 17      105,561,999       12.9 
80.00% to 99.48%  ..    8 / 24        65,877,322        8.1 
                     ------------ ---------------  ------------ 
TOTAL...............   78 / 106     $817,874,785        100% 
                     ============ ===============  ============ 
</TABLE>

                                 (1) 7 of such Mortgage Loans, representing 
                                     approximately 7.33% of the Initial Pool 
                                     Balance, are Credit Lease Loans meeting 
                                     the guidelines described under 
                                     "Underwriting Standards" herein. 

                                 The weighted average LTV Ratio as of the 
                                 Cut-off Date is approximately 67.18%. 

                              S-15           
<PAGE>
                                  RANGE OF REMAINING TERM TO 
                                              MATURITY/ANTICIPATED 
                                     REPAYMENT DATE AS OF THE CUT-OFF DATE 

<TABLE>
<CAPTION>
                                      AGGREGATE     PERCENTAGE 
RANGE OF                NUMBER OF      CUT-OFF      OF INITIAL 
   REMAINING TERMS       LOANS/          DATE          POOL 
(MOS.)                 PROPERTIES      BALANCE        BALANCE 
- --------------------  ------------ --------------  ------------ 
<S>                   <C>          <C>             <C>
57 to 72.............     1 / 1      $  7,730,831       1.0% 
73 to 108............     4 / 4        41,013,128       5.0 
109 to 112...........     8 / 8        52,749,874       6.5 
113 to 116...........    13 / 21      222,994,375      27.3 
117 to 120...........    39 / 42      387,396,043      47.4 
121 to 180...........     2 / 2        23,385,846       2.9 
181 to 299...........    11 / 28       82,604,688      10.1 
                      ------------ --------------  ------------ 
TOTAL ...............   78 / 106     $817,874,785       100% 
                      ============ ==============  ============ 
</TABLE>

                                 The weighted average remaining term to 
                                 maturity or the Anticipated Repayment Date, 
                                 as applicable, as of the Cut-off Date will 
                                 be approximately 130 months. 

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

                                 50 of the Mortgage Loans, representing 
                                 approximately 47.03% of the Initial Pool 
                                 Balance, provide for scheduled payments of 
                                 principal and/or interest ("Monthly 
                                 Payments") due on the first day of each 
                                 month, and 28 Mortgage Loans, representing 
                                 approximately 52.97% of the Initial Pool 
                                 Balance, provide for scheduled payments of 
                                 principal and interest due on the 10th day 
                                 of each month (in each case, the "Due 
                                 Date"), and all of the Mortgage Loans whose 
                                 Due Date is the first day of each month 
                                 provide for no more than a 10-day grace 
                                 period (other than 1 Mortgage Loan, 
                                 representing approximately 0.20% of the 
                                 Initial Pool Balance, which provides for a 
                                 12 day grace period). 3 of the Mortgage 
                                 Loans, representing approximately 5.14% of 
                                 the Initial Pool Balance, whose Due Date is 
                                 the tenth day of each month, provide for a 
                                 1-day grace period. All of the Mortgage 
                                 Loans bear interest at fixed Mortgage Rates. 
                                 See "Description of the Mortgage 
                                 Pool--Certain Terms and Conditions of the 
                                 Mortgage Loans" herein. 

                                 8 of the Mortgage Loans, representing 
                                 approximately 6.33% of the Initial Pool 
                                 Balance, have remaining amortization terms 
                                 that are generally the same as their 
                                 respective remaining terms to maturity. 68 
                                 of the Mortgage Loans, representing 
                                 approximately 72.47% of the Initial Pool 
                                 Balance, have remaining amortization 
                                 schedules significantly longer than the 
                                 remaining terms to maturity of such Mortgage 
                                 Loans, thereby leaving substantial principal 
                                 amounts due and payable (each such payment, 
                                 together with the corresponding interest 
                                 payment, a "Balloon Payment") on their 
                                 respective maturity dates, unless prepaid 
                                 prior thereto. 1 Mortgage Loan (identified 
                                 as Loan Number 3 on Annex A hereto) (the 
                                 "330 Madison Avenue Loan"), representing 
                                 approximately 7.34% of the Initial Pool 
                                 Balance, provides for monthly payments of 
                                 interest only over 

                              S-16           
<PAGE>
                                  the term of the Mortgage Loan and the 
                                 payment of the entire principal amount of 
                                 the Mortgage Loan at maturity. 1 Mortgage 
                                 Loan (loan number 31 on Annex A) (the 
                                 "Embassy Suites Loan"), representing 
                                 approximately 13.87% of the Initial Pool 
                                 Balance, contains a provision whereby after 
                                 a certain date (the "Anticipated Repayment 
                                 Date") the outstanding principal of the 
                                 Embassy Suites Loan will bear interest at an 
                                 increased rate which will be higher than the 
                                 rate previously in effect (any interest 
                                 accrued at excess of such increased rate 
                                 over the Stated Mortgage Rate, "Excess 
                                 Interest"). Commencing on the first Due Date 
                                 after the Anticipated Repayment Date, 
                                 certain cash flow in excess of that required 
                                 for debt service (other than Excess 
                                 Interest) and other items with respect to 
                                 the related Mortgaged Properties will be 
                                 applied towards the payment of principal of 
                                 the Embassy Suites Loan until the principal 
                                 balance has been reduced to zero. A 
                                 substantial principal payment will be 
                                 required to pay off the Embassy Suites Loan 
                                 on its Anticipated Repayment Date; however, 
                                 the Embassy Suites Loan has a remaining 
                                 amortization term that is generally the same 
                                 as its remaining term to maturity if it is 
                                 not prepaid at its Anticipated Repayment 
                                 Date. See "Description of the Mortgage 
                                 Pool--General--Significant Mortgage 
                                 Loans--The Embassy Suites Loan" herein. 

                                 25 Mortgage Loans, representing 
                                 approximately 47.41% 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 53 Mortgage 
                                 Loans, representing approximately 52.59% of 
                                 the Initial Pool Balance, accrue interest on 
                                 the basis of a 30-day month, assuming a 
                                 360-day year. 

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

                              S-17           
<PAGE>
                                  to the Paying Agent in respect of each 
                                 Mortgaged Property, (v) any modifications, 
                                 waivers or amendments of the terms of any 
                                 Mortgage Loan, (vi) any and all statements 
                                 and reports delivered to, or collected by, 
                                 the Servicer or the Special Servicer, from 
                                 the borrowers, including the most recent 
                                 annual property operating statements, rent 
                                 rolls and borrower financial statements, to 
                                 the extent such statements and reports have 
                                 been delivered to the Paying Agent and the 
                                 Paying Agent does not reasonably determine 
                                 that such information is subject to 
                                 confidentiality requirements or that the 
                                 provision of such information would subject 
                                 the Paying Agent, the Servicer, the Special 
                                 Servicer, the Trustee or the Trust Fund to 
                                 any liability, and (vii) certain other 
                                 reports and information regarding the 
                                 Mortgage Loans in the Paying Agent's 
                                 possession. See "Description of the 
                                 Certificates--Reports to Certificateholders; 
                                 Certain Available Information" herein. 

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

DESCRIPTION OF THE 
 CERTIFICATES .................  The Certificates will be issued pursuant to 
                                 a Pooling and Servicing Agreement, to be 
                                 dated as of the Cut-off Date, among the 
                                 Depositor, the Servicer, the Special 
                                 Servicer and the Trustee (the "Pooling and 
                                 Servicing Agreement") and will represent in 
                                 the aggregate the entire beneficial 
                                 ownership interest in the Trust Fund, which 
                                 will consist of the Mortgage Pool and 
                                 certain related assets. 

                                 The aggregate Certificate Balance of the 
                                 Certificates as of the Closing Date will 
                                 equal the Initial Pool Balance. Each Class 
                                 of Offered Certificates will have the 
                                 initial Certificate Balance or Notional 
                                 Amount, as the case may be, set forth on the 
                                 cover page, subject to a permitted variance 
                                 of plus or minus 10%. The Class X 
                                 Certificates will not have a Certificate 
                                 Balance or entitle their holders to 
                                 distributions of principal. The Class X 
                                 Certificates will, however, represent the 
                                 right to receive distributions of interest 
                                 accrued as described herein on a notional 
                                 amount (the "Notional Amount"). The Notional 
                                 Amount of the Class X Certificates is equal 
                                 to the aggregate Stated Principal Balance of 
                                 the Mortgage Loans as of the preceding 
                                 Distribution Date (after giving effect to 
                                 the distribution of principal on such 
                                 Distribution Date) or, in the case of the 
                                 first Distribution Date, the Cut-off Date. 
                                 The Notional Amount of the Class X 
                                 Certificates is used solely for purposes of 
                                 describing the amounts of interest payable 
                                 on the Class X Certificates and does not 
                                 represent an interest in principal payments 
                                 on the Mortgage Loans. The Class F, Class G, 
                                 Class H, Class I and Class J Certificates 
                                 will have an aggregate initial Certificate 
                                 Balance of 

                              S-18           
<PAGE>
                                  approximately $81,787,479. The Class R and 
                                 Class LR Certificates will not have 
                                 Certificate Balances. The Class F, Class G, 
                                 Class H, Class I, Class J, Class R and Class 
                                 LR Certificates are referred to herein 
                                 collectively as the "Non-Offered 
                                 Certificates." See "Description of the 
                                 Certificates--General" herein. 

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

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

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

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

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

                              S-19           
<PAGE>
                                  Principal Distributions. On each 
                                 Distribution Date, to the extent of the 
                                 Available Distribution Amount remaining 
                                 after the distributions of interest to be 
                                 made on the Offered Certificates on such 
                                 date and subject to the distribution 
                                 priorities described herein, each Class of 
                                 Offered Certificates (other than the Class X 
                                 Certificates) will be entitled to 
                                 distributions of principal (until the 
                                 Certificate Balance of such Class of 
                                 Certificates is reduced to zero) in an 
                                 aggregate amount equal to the Principal 
                                 Distribution Amount for such Distribution 
                                 Date. See "Description of the 
                                 Certificates--Distributions--Principal 
                                 Distribution Amount" herein. 

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

CERTAIN YIELD AND PREPAYMENT 
 CONSIDERATIONS ...............  In general, the yield on the Offered 
                                 Certificates of any Class will depend on, 
                                 among other things, the Pass-Through Rate 
                                 for such Certificates. The yield on any 
                                 Offered Certificate that is purchased at a 
                                 discount or premium will also be affected by 
                                 (i) the rate and timing of principal 
                                 payments (including principal prepayments) 
                                 and principal losses on the Mortgage Loans 
                                 and (ii) the extent to which such principal 
                                 payments are applied on any Distribution 
                                 Date in reduction of the Certificate Balance 
                                 or Notional Amount, as the case may be, of 
                                 the Class to which such Certificate belongs. 
                                 See "Description of the 
                                 Certificates--Distributions--Priority" and 
                                 "Distributions--Principal Distribution 
                                 Amount" herein. 

                                 An investor that purchases an Offered 
                                 Certificate at a discount should consider 
                                 the risk that a slower than anticipated rate 
                                 of principal payments on the Mortgage Loans 
                                 will result in an actual yield that is lower 
                                 than such investor's expected yield. An 
                                 investor that purchases any Offered 
                                 Certificate at a premium, particularly a 
                                 Class X Certificate, should consider the 
                                 risk that a faster than anticipated rate of 
                                 principal payments on the Mortgage Loans 
                                 will result in an actual yield that is lower 
                                 than such investor's expected yield. Insofar 
                                 as an investor's initial investment in any 
                                 Offered Certificate is repaid, there can be 
                                 no 

                              S-20           
<PAGE>
                                  assurance that such amounts can be 
                                 reinvested in a comparable alternative 
                                 investment with a comparable yield. 

                                 The actual rate of prepayment of principal 
                                 on the Mortgage Loans cannot be predicted. 
                                 All of the Mortgage Loans contain provisions 
                                 prohibiting voluntary prepayments for a 
                                 specified amount of time after origination 
                                 and/or allow voluntary prepayments only with 
                                 the payment of a Prepayment Premium or Yield 
                                 Maintenance Charge for a specified amount of 
                                 time from origination. 

<TABLE>
<CAPTION>
        OVERVIEW OF ORIGINAL CALL PROTECTION (1) 
- -------------------------------------------------------- 
<S>                                               <C>
Lock-out period followed by defeasance  .......   46.43% 
Lock-out period followed by yield maintenance     53.28% 
Lock-out period followed by fixed premium 
 percentage ...................................    0.29% 
</TABLE>

                                  ------------ 
                                 (1)    Percentage of Initial Pool Balance. 
                                        Certain of the Mortgage Loans may 
                                        permit prepayment without penalty for 
                                        a specified period preceding the 
                                        maturity date or Anticipated 
                                        Repayment Date. 

                                 See "Certain Terms and Conditions of the 
                                 Mortgage Loans--Prepayment Provisions," 
                                 "--Defeasance; Collateral Substitution." 

                                 In addition, there can be no assurance that 
                                 the Embassy Suites Borrower will be able to 
                                 prepay the Embassy Suites Loan on its 
                                 Anticipated Repayment Date. The failure of 
                                 the Embassy Suites Borrower to prepay the 
                                 Embassy Suites Loan on its Anticipated 
                                 Repayment Date will not be an event of 
                                 default under the terms of the Embassy 
                                 Suites Loan. The investment performance of 
                                 the Offered Certificates may vary materially 
                                 and adversely from the investment 
                                 expectations of investors due to the rate of 
                                 prepayment on the Mortgage Loans being 
                                 higher or lower than anticipated by 
                                 investors. The actual yield to the holder of 
                                 an Offered Certificate may not be equal to 
                                 the yield anticipated at the time of 
                                 purchase of the Certificate, and even if the 
                                 actual yield is equal to the yield 
                                 anticipated at that time, the total return 
                                 on investment expected by the investor or 
                                 the expected weighted average life of the 
                                 Certificate may not be realized. 

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

                              S-21           
<PAGE>
                                 For a discussion of certain factors 
                                 affecting prepayment of the Mortgage Loans, 
                                 see "Yield and Maturity Considerations" 
                                 herein. In deciding whether to purchase any 
                                 Offered Certificates, an investor should 
                                 make an independent decision as to the 
                                 appropriate prepayment assumptions to be 
                                 used. 

                                 The structure of the Offered Certificates 
                                 causes the yield of certain Classes to be 
                                 particularly sensitive to changes in the 
                                 rates of prepayment of the Mortgage Loans 
                                 and other factors. Allocation on each 
                                 Distribution Date to the outstanding Class 
                                 or Classes of Certificates having the 
                                 highest priority with respect to 
                                 distributions of principal, for so long as 
                                 such Class remains outstanding, of the 
                                 entire Principal Distribution Amount for 
                                 such Distribution Date will generally cause 
                                 such Certificates to amortize at a faster 
                                 rate than the actual amortization rate of 
                                 the Mortgage Loans. 

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

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

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

                              S-22           
<PAGE>
                                  herein and "Description of the 
                                 Certificates--Advances in Respect of 
                                 Delinquencies" and "Description of the 
                                 Pooling Agreements--Certificate Account" in 
                                 the Prospectus. 

SUBORDINATION; ALLOCATION OF 
 COLLATERAL SUPPORT DEFICIT ...  Credit enhancement for the Offered 
                                 Certificates will be provided by the Classes 
                                 of Certificates which are subordinate to 
                                 such Offered Certificates (including, except 
                                 in the case of the Class E Certificates, 
                                 subordination provided by other Classes of 
                                 Offered Certificates to the extent provided 
                                 herein) with respect to (i) rights to 
                                 receive certain distributions of interest 
                                 and, except with respect to the Class X 
                                 Certificates, rights to receive certain 
                                 distributions of principal and (ii) the 
                                 allocation of Collateral Support Deficit. 
                                 Such subordination will be accomplished by 
                                 the application of the Available 
                                 Distribution Amount on each Distribution 
                                 Date to distributions on the respective 
                                 Classes of Certificates in the order 
                                 described herein under "Description of the 
                                 Certificates--Distributions--Priority." No 
                                 other form of credit support will be 
                                 available for the benefit of the holders of 
                                 the Offered Certificates. 

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

                                 As a result of losses and other shortfalls 
                                 experienced with respect to the Mortgage 
                                 Loans or otherwise with respect to the Trust 
                                 Fund (which may include, but are not limited 
                                 to, shortfalls arising from the payment of 
                                 interest accrued on Advances and 
                                 Nonrecoverable Advances and from expenses of 
                                 the Trust Fund not directly related to any 
                                 Mortgage Loan), the aggregate Stated 
                                 Principal Balance of the Mortgage Pool 
                                 expected to be outstanding immediately 
                                 following any Distribution Date may be less 
                                 than the aggregate Certificate Balance of 
                                 the Certificates immediately following the 
                                 distributions on such Distribution Date. 
                                 Such deficit (the "Collateral Support 
                                 Deficit") will be allocated (in reduction of 
                                 their respective Certificate Balances) first 
                                 to the Class J Certificates, then to the 
                                 Class I Certificates, then to the Class H 
                                 Certificates, then to the Class G 
                                 Certificates, then to the Class F 
                                 Certificates, then to the Class E 
                                 Certificates, then to the Class D 
                                 Certificates, then to the Class C 
                                 Certificates, 

                              S-23           
<PAGE>
                                  and then to the Class B Certificates, in 
                                 each case until the related Certificate 
                                 Balance has been reduced to zero. Following 
                                 the reduction of the Certificate Balances of 
                                 all such Classes of Certificates to zero, 
                                 Collateral Support Deficit will be 
                                 allocated, pro rata, to the Class A-1 and 
                                 Class A-2 Certificates until the Certificate 
                                 Balances of such Classes have been reduced 
                                 to zero. See "Description of the 
                                 Certificates--Subordination; Allocation of 
                                 Collateral Support Deficit" herein. 

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

OPTIONAL TERMINATION ..........  At its option, on any Distribution Date on 
                                 which the remaining aggregate Stated 
                                 Principal Balance of the Mortgage Pool is 
                                 less than 1% of the Initial Pool Balance, 
                                 the holders of the Controlling Class, the 
                                 Special Servicer, the Servicer or the 
                                 holders of the Class LR Certificates (in 
                                 that order) may purchase all, but not less 
                                 than all, of the Mortgage Loans and REO 
                                 Properties in the Trust Fund, and thereby 
                                 effect termination of the Trust Fund and 
                                 early retirement of the then outstanding 
                                 Certificates. See "Description of the 
                                 Certificates--Termination; Retirement of 
                                 Certificates" herein and "Description of the 
                                 Certificates--Termination" in the 
                                 Prospectus. 

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

                                 Because they represent regular interests, 
                                 each Class of Offered Certificates generally 
                                 will be treated as newly originated debt 
                                 instruments issued by the REMIC for federal 
                                 income tax purposes. Beneficial Owners of 
                                 such Classes of Certificates will be 
                                 required to include in income all interest 
                                 on such Certificates in accordance with the 
                                 accrual method of accounting, regardless of 
                                 a Certificateholder's usual method of 
                                 accounting. It is anticipated that the Class 
                                 X Certificates will be treated as issued 
                                 with original issue discount ("OID") for 
                                 federal income tax purposes in an amount 
                                 equal to the excess of all distributions of 
                                 interest expected to be received thereon 
                                 over their issue price (including accrued 
                                 interest). It is also anticipated that the 
                                 Class D and Class E Certificates will be 
                                 issued with OID in an amount equal to the 
                                 excess of the initial Certificate Balances 
                                 thereof over their respective issue prices 
                                 (including accrued interest). It is further 
                                 anticipated that the Class A-1, Class A-2 
                                 and Class B Certificates will be issued at a 
                                 premium and that the Class C 

                              S-24           
<PAGE>
                                  Certificates will be issued with de minimis 
                                 OID for federal income tax purposes. The 
                                 prepayment assumption that will be used in 
                                 determining the rate of accrual of OID for 
                                 federal income tax purposes or whether such 
                                 OID is de minimis, and that may be used to 
                                 amortize premium, is a 0% Constant 
                                 Prepayment Rate ("CPR"); provided that it is 
                                 assumed that the Embassy Suites Loan prepays 
                                 on its Anticipated Repayment Date. No 
                                 representation is made that the Mortgage 
                                 Loans will prepay at that or any other rate. 

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

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

<TABLE>
<CAPTION>
                   S&P      MOODY'S 
                -------- ----------- 
<S>             <C>      <C>
Class A-1 .....    AAA        Aaa 
Class A-2 .....    AAA        Aaa 
Class X .......   AAAr        Aaa 
Class B .......    AA         Aa2 
Class C .......     A         A2 
Class D .......    BBB       Baa2 
Class E .......   BBB-       Baa3 
</TABLE>

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

                                 A rating is not a recommendation to buy, 
                                 sell or hold securities and may be subject 
                                 to revision or withdrawal at any time by the 
                                 assigning rating agency. In addition, a 
                                 rating does not address the likelihood or 
                                 frequency of voluntary or mandatory 
                                 prepayments of Mortgage Loans or payments of 
                                 Excess Interest, whether and to what extent 
                                 payments of Prepayment Premiums or Yield 
                                 Maintenance Charges will be received or the 
                                 corresponding effect on yield to investors. 
                                 Moody's rating on the Class X Certificates 
                                 does not address the possibility that 
                                 Certificateholders might suffer a lower than 
                                 anticipated yield or 

                              S-25           
<PAGE>
                                  that if there is a rapid rate of principal 
                                 payments (including voluntary and 
                                 involuntary prepayments) or principal losses 
                                 on the Mortgage Loans, investors in such 
                                 Class of Certificates could fail to recover 
                                 their initial investment. See "Rating" 
                                 herein and "Risk Factors--Limited Nature of 
                                 Ratings" in the Prospectus. 

ERISA CONSIDERATIONS ..........  Fiduciaries of employee benefit plans and 
                                 certain other retirement plans and 
                                 arrangements, including individual 
                                 retirement accounts, annuities, Keogh plans 
                                 and collective investment funds and separate 
                                 accounts in which such plans, accounts, 
                                 annuities or arrangements are invested, that 
                                 are subject to the fiduciary responsibility 
                                 rules of the Employee Retirement Income 
                                 Security Act of 1974, as amended ("ERISA"), 
                                 or Section 4975 of the Internal Revenue Code 
                                 of 1986, as amended (the "Code"), or 
                                 governmental plans, as defined in Section 
                                 3(32) of ERISA, subject to any federal, 
                                 state or local law ("Similar Law") similar 
                                 to the foregoing provisions of ERISA or the 
                                 Code (collectively, a "Plan"), should review 
                                 with their legal advisors whether the 
                                 purchase or holding of Offered Certificates 
                                 could give rise to a transaction that is 
                                 prohibited or is not otherwise permissible 
                                 either under ERISA, Section 4975 of the Code 
                                 or Similar Law. See "ERISA Considerations" 
                                 herein and in the Prospectus. 

                                 The U.S. Department of Labor has issued to 
                                 Chase Securities Inc. (the "Underwriter") an 
                                 individual prohibited transaction exemption, 
                                 PTE 90-33, 55 Fed. Reg. 23,151 (June 6, 
                                 1990) (the "Exemption"), which generally 
                                 exempts from the application of certain of 
                                 the prohibited transaction provisions of 
                                 Section 406 of ERISA and the excise taxes 
                                 imposed on such prohibited transactions by 
                                 Sections 4975(a) and (b) of the Code, 
                                 transactions relating to the purchase, sale 
                                 and holding of pass-through certificates 
                                 underwritten by the Underwriter and the 
                                 servicing and operation of related asset 
                                 pools, provided that certain conditions are 
                                 satisfied. 

                                 The Depositor expects that the Exemption 
                                 will generally apply to the Senior 
                                 Certificates but they will not apply to the 
                                 other Classes of Offered Certificates. 
                                 Accordingly, the Subordinate Offered 
                                 Certificates should not be acquired by, on 
                                 behalf of or with assets of a Plan, unless 
                                 the purchase and holding of such Certificate 
                                 or interest therein is exempt from the 
                                 prohibited transaction provisions of Section 
                                 406 of ERISA and the related excise tax 
                                 provisions of Section 4975 of the Code under 
                                 Prohibited Transaction Class Exemption 
                                 95-60, which provides an exemption from the 
                                 prohibited transaction rules for certain 
                                 transactions involving an insurance company 
                                 general account. See "ERISA Considerations" 
                                 herein and in the Prospectus. 

LEGAL INVESTMENT ..............  Any Class of Certificates rated in the two 
                                 highest rating categories by at least one 
                                 Rating Agency will constitute "mortgage 
                                 related securities" within the meaning of 
                                 the Secondary Mortgage Market Enhancement 
                                 Act of 1984, as amended, for so 

                              S-26           
<PAGE>
                                  long as the Mortgage Loans are secured by 
                                 liens on real property. The appropriate 
                                 characterization of the Offered Certificates 
                                 under various legal investment restrictions, 
                                 and thus the ability of investors subject to 
                                 these restrictions to purchase the Offered 
                                 Certificates, may be subject to significant 
                                 interpretative uncertainties. Accordingly, 
                                 investors should consult their own legal 
                                 advisors to determine whether and to what 
                                 extent the Offered Certificates constitute 
                                 legal investments for them. See "Legal 
                                 Investment" herein and in the Prospectus. 

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

                              S-27           
<PAGE>
                                 RISK FACTORS 

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

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

   8 of the Mortgage Properties, representing approximately 18.58% of the 
Initial Pool Balance (by allocated loan amount), are located in the State of 
New York. 18 of the Mortgage Properties, representing approximately 15.66% of 
the Initial Pool Balance (by allocated loan amount), are located in the State 
of California. 24 of the Mortgage Properties, representing approximately 
14.14% of the Initial Pool Balance (by allocated loan amount), are located in 
the State of Texas. 10 of the Mortgage Properties, representing approximately 
12.47% of the Initial Pool Balance (by allocated loan amount), are located in 
the Commonwealth of Massachusetts. Other jurisdictions also represent 
significant percentages of the Initial Pool Balance, as set forth in the 
tables under "Description of the Mortgage Pool--Additional Mortgage Loan 
Information." In general, such concentrations increase the exposure of the 
Mortgage Pool to any adverse economic or other developments or acts of nature 
(which may result in uninsured losses) that may occur in New York, 
California, Massachusetts and such other jurisdictions. For example, in 
recent periods, several regions of the United States have experienced 
significant downturns in the market value of real estate. Therefore, to the 
extent that general economic or other relevant conditions in states or 
regions in which concentrations of Mortgaged Properties securing significant 
portions of the aggregate principal balance of the Mortgage Loans are located 
decline and result in a decrease in commercial property, housing or consumer 
demand in the region, the income from and market value of the Mortgaged 
Properties may be adversely affected. 

INCREASED RISK OF LOSS ASSOCIATED WITH CONCENTRATION OF MORTGAGE LOANS AND 
BORROWERS 

   Several of the Mortgage Loans have Cut-off Date Balances that will be 
substantially higher than the average Cut-off Date Balance of the Mortgage 
Loans. The largest Mortgage Loan (the "Embassy Suites Loan") in the Trust 
Fund will have a Cut-off Date Principal Balance of approximately 
$113,431,059, representing approximately 13.87% of the Initial Pool Balance. 
The 3 largest Mortgage Loans in the Trust Fund will have Cut-off Date 
Principal Balances that represent, in the aggregate, approximately 24.86% of 
the Initial Pool Balance. See "Description of the Mortgage Pool--Significant 
Mortgage Loans" herein. The ten largest Mortgage Loans will have Cut-off Date 
Balances that represent, in the aggregate, approximately 43.39% of the 
Initial Pool Balance. See the table entitled "Ten Largest Mortgage Loans" 
under "Description of the Mortgage Pool--Additional Mortgage Loan 
Information" herein. In general, concentrations of larger-than-average 
balances in a mortgage pool can result in losses that are more severe, 
relative to the size of the pool, than would be the case if the aggregate 
balance of the pool was more evenly distributed. See "Description of the 
Mortgage Pool--Significant Mortgage Loans" herein. 

   12 groups of Mortgage Loans have borrowers related to each other, each 
such group of Mortgage Loans representing in the aggregate less than 5.00% of 
the Initial Pool Balance. For more information with respect to the Mortgage 
Loans with related borrower concentrations, see Annex A attached hereto. 1 
group of 2 Mortgage Loans, representing in the aggregate approximately 0.61% 
of the Initial Pool Balance, are cross-collateralized and cross-defaulted 
with each other. In addition, 6 Mortgage Loans, representing approximately 
21.21% of the Initial Pool Balance are secured by more than one Mortgaged 
Property. 

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

                              S-28           
<PAGE>
 of a common general partner, would have a greater impact on the Mortgage 
Pool than a financial failure or bankruptcy filing involving only one 
borrower. Nonetheless, the filing of a bankruptcy petition should not 
invalidate the first lien position held by the Trustee on the related 
Mortgaged Property, and the Servicer is required to make Advances through 
liquidation unless the Servicer determines that such Advances will not be 
recoverable. See "Description of the Certificates--Advances" herein. In 
addition, although the borrowers with respect to certain Mortgage Loans are 
not special purpose entities, the terms of the Mortgage Loans generally 
require that the borrowers be single-purpose entities and, in most cases, 
such borrowers' organizational documents or the terms of the Mortgage Loans 
limit their activities to the ownership of only the related Mortgaged 
Property and limit the borrowers' ability to incur additional indebtedness. 
However, there can be no assurance that such borrowers will comply with such 
requirements. Further, in many cases such borrowers are not required to 
observe all covenants and conditions which typically are required in order 
for such borrowers to be viewed under standard rating agency criteria as 
"special purpose entities." See "Certain Legal Aspects of Mortgage 
Loans--Bankruptcy Laws" in the Prospectus. 

LIMITATIONS ON ENFORCEABILITY OF CROSS-COLLATERALIZATION 

   As described above, 1 group of 2 Mortgage Loans, representing in the 
aggregate approximately 0.61% of the Initial Pool Balance, is 
cross-collateralized with other Mortgage Loans. These arrangements seek to 
reduce the risk that the inability of a Mortgaged Property securing each such 
Mortgage Loan to generate net operating income sufficient to pay debt service 
will result in defaults and ultimate losses. 

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

OTHER FINANCING AND ADDITIONAL DEBT 

   With respect to 2 Mortgage Loans, representing approximately 2.33% of the 
Initial Pool Balance, each borrower has secured and/or unsecured debt 
("Affiliate Debt") payable to an affiliate of the related borrower in 
addition to the debt owed under the Mortgage Loan. Each holder of Affiliate 
Debt has executed a subordination agreement pursuant to which such holder of 
Affiliate Debt has agreed to subordinate such Affiliate Debt to the 
applicable Mortgage Loan and has agreed that such Affiliate Debt will only be 
payable to the extent of the applicable borrower's excess available cash flow 
at any time. In addition, with respect to 3 of the Mortgage Loans, 
representing approximately 4.08% of the Initial Pool Balance, the related 
borrower does not currently owe any Affiliate Debt, but the terms of the 
Mortgage Loans would allow the related borrowers to incur secured and/or 
unsecured Affiliate Debt under certain circumstances. See "Description of the 
Mortgage Pool--General" herein and "Certain Legal Aspects of Mortgage 
Loans--Subordinate Financing" in the Prospectus. 

   The lessee under the operating leases entered into with the borrower under 
the Embassy Suites Loan is permitted to incur certain unsecured debt for the 
purpose of paying its obligations under such operating leases. See 
"Description of the Mortgage Pool--Significant Mortgage Loans--The Embassy 
Suites Loan--Lessee and Operating Leases" herein. 

                              S-29           
<PAGE>
    Except for the existing Affiliate Debt described above, the Mortgage 
Loans generally prohibit borrowers from incurring any debt that is secured by 
the related Mortgaged Properties. The Mortgage Loans do, however, generally 
permit the related borrowers to incur unsecured indebtedness in limited 
circumstances for the purchase of certain items used in the ordinary course 
of business, such as equipment and in the case of certain of the Mortgage 
Loans, limited amounts of secured (but not by the related Mortgaged 
Properties) or unsecured debt is permitted for other purposes. The existence 
of such other indebtedness could adversely affect the financial viability of 
the related borrowers or the security interest of the lender in the equipment 
or other assets acquired through such financing or could complicate 
bankruptcy proceedings and delay foreclosure on the Mortgaged Property. See 
"Certain Legal Aspects of the Mortgage Loans--Subordinate Financing" in the 
Prospectus. 

RISKS ASSOCIATED WITH BALLOON PAYMENTS AND LOANS WITH ANTICIPATED REPAYMENT 
DATES 

   68 of the Mortgage Loans, representing approximately 72.47% of the Initial 
Pool Balance, do not fully amortize over their respective term to maturity 
and will have substantial payments of principal ("Balloon Payments") due at 
maturity unless previously prepaid. 1 of the Mortgage Loans, which represents 
approximately 7.34% of the Initial Pool Balance, provides for payments of 
interest only over the term of the Mortgage Loan and the payment of the 
entire principal amount of such Mortgage Loan at maturity. In addition, 1 of 
the Mortgage Loans (the "Embassy Suites Loan"), representing approximately 
13.87% of the Initial Pool Balance, has an Anticipated Repayment Date, and 
has a substantial scheduled principal balance as of such date. Loans that 
require Balloon Payments involve a greater risk to the lender than fully 
amortizing loans because the ability of the borrower to make a Balloon 
Payment typically will depend upon its ability either to refinance the loan 
or to sell the related Mortgaged Property at a price sufficient to permit the 
borrower to make the Balloon Payment. Similarly, the ability of the borrower 
to repay the Embassy Suites Loan on the Anticipated Repayment Date will 
depend on its ability to either refinance the Mortgage Loan or to sell the 
related Mortgaged Properties. The ability of a borrower to accomplish either 
of these goals will be affected by all of the factors described above and 
below affecting property value and cash flow, as well as a number of other 
factors at the time of attempted sale or refinancing, including the level of 
available mortgage rates, prevailing economic conditions and the availability 
of credit for multifamily, commercial or mobile home community properties (as 
the case may be) generally. 

RISKS ASSOCIATED WITH COMMERCIAL AND MULTIFAMILY LENDING GENERALLY 

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

   Commercial and multifamily property values and cash flows are subject to 
volatility and may be insufficient to cover debt service on the related 
Mortgage Loans at any given time. The volatility of property values and cash 
flows depends upon a number of factors, including (i) the volatility of 
property revenue, and (ii) the property's "operating leverage," which 
generally refers to (a) the percentage of total property operating expenses 
in relation to property revenue, (b) the breakdown of property operating 
expenses between those that are fixed and those that vary with revenue or 
occupancy and (c) the level of capital expenditures required to maintain the 
property and retain or replace tenants. The net operating income and value of 
the Mortgaged Properties may be adversely affected by a number of factors, 
including but not limited to, national, regional and local economic 
conditions; local real estate conditions; changes or continued weakness in 
specific industry segments; perceptions by prospective tenants and, in 

                              S-30           
<PAGE>
 the case of retail properties, retailers and shoppers, of the safety, 
convenience, services and attractiveness of the property; the willingness and 
ability of the property's owner to provide capable management and adequate 
maintenance; demographic factors; retroactive changes to building or similar 
codes; increases in operating expenses (such as energy costs); the number of 
tenants or, if applicable, the diversity of types of business operated by 
such tenants; and laws regulating the maximum rent permitted to be charged to 
a residential tenant. Properties with short-term, less creditworthy revenue 
sources and/or relatively high operating leverage can be expected to have 
more volatile cash flows than properties with medium to long-term tenant 
commitments from creditworthy tenants and/or relatively low operating 
leverage. A decline in the real estate market, in the financial condition of 
a major tenant or a general decline in the local or national economy will 
tend to have a more immediate effect on the net operating income of such 
properties and may lead to higher rates of delinquency or defaults. 
Historical operating results of the Mortgaged Properties may not be 
comparable to future operating results. 

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

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

DEPENDENCE ON TENANTS 

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

BORROWER DEFAULT; NONRECOURSE MORTGAGE LOANS 

   The Mortgage Loans are not insured or guaranteed by any governmental 
entity, by any private mortgage insurer, or by the Depositor, the Mortgage 
Loan Seller, the Servicer, the Special Servicer, the Trustee, the Underwriter 
or any of their respective affiliates. However, with respect to 3 of the 
Mortgage Loans which are Credit Lease Loans, which represent in the aggregate 
approximately 3.90% of the Initial Pool Balance, the related borrower has 
purchased a surety bond which guarantees the payment 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" herein. 

   Each Mortgage Loan is generally a nonrecourse loan as to which, in the 
event of a default under such Mortgage Loan, recourse generally may be had 
only against the specific properties and other assets that have been pledged 
to secure the Mortgage Loan. See "Description of the Mortgage Pool" herein. 

                              S-31           
<PAGE>
 Consequently, payment on each Mortgage Loan prior to maturity is dependent 
primarily on the sufficiency of the net cash flow of the related Mortgaged 
Property, and payment of each Mortgage Loan at maturity (whether at scheduled 
maturity (or in the case of the Embassy Suites Loan, its Anticipated 
Repayment Date) or, in the event of a default under the related Mortgage 
Loan, upon the acceleration of such maturity), upon the then market value of 
the related Mortgaged Property (taking into account any adverse effect of a 
foreclosure proceeding on the market value of the Mortgaged Property) or upon 
the ability of the related borrower to refinance the Mortgaged Property. 
Approximately 98.22% of the Mortgage Loans by Initial Pool Balance will have 
been originated within 12 months prior to the Cut-off Date. Consequently, 
such Mortgage Loans do not have as long standing a payment history as 
Mortgage Loans originated on earlier dates. 

RISKS PARTICULAR TO RETAIL PROPERTIES 

   36 of the Mortgage Loans, representing approximately 35.66% of the Initial 
Pool Balance, are secured by retail properties. See the table entitled 
"Property Type Concentrations" under "Description of the Mortgage 
Pool--Additional Mortgage Loan Information" herein. Significant factors 
determining the value of retail properties are the quality of the tenants as 
well as fundamental aspects of real estate such as location and market 
demographics. The correlation between the success of tenant businesses and 
property value is more direct with respect to retail properties than other 
types of commercial property because a component of the total rent paid by 
retail tenants may be tied to a percentage of gross sales. Whether a retail 
property is "anchored" or "unanchored" by a large retail tenant is also an 
important distinction. Retail properties that are anchored have traditionally 
been perceived to be less risky. While there is no strict definition of an 
anchor, it is generally understood that a retail anchor tenant is 
proportionately larger in size and is vital in attracting customers to the 
retail property, whether or not such retail anchor is located on the related 
Mortgaged Property. 21 of the Mortgage Loans, representing approximately 
24.30% of the Initial Pool Balance, are secured by retail properties which 
are "anchored" and 4 of the Mortgage Loans representing approximately 2.17% 
of the Initial Pool Balance, are secured by retail properties which are 
"unanchored." Furthermore, the correlation between the success of tenant 
businesses and property value is increased when the property is a single 
tenant property. 11 of the Mortgage Loans, representing approximately 9.19% 
of the Initial Pool Balance, are secured by retail properties which are 
single tenant properties, of which 7 of such Mortgage Loans, representing 
approximately 7.33% of the Initial Pool Balance, are Credit Lease Loans. 

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

RISKS PARTICULAR TO OFFICE PROPERTIES 

   12 of the Mortgage Loans, representing approximately 21.28% of the Initial 
Pool Balance, are secured by office properties. See the table entitled 
"Property Type Concentrations" under "Description of the Mortgage 
Pool--Additional Mortgage Loan Information" herein. Significant factors 
determining the value of office properties are the quality of the tenants in 
the building, the physical attributes of the building in relation to 
competing buildings and the strength and stability of the market area as a 
desirable business location. Office properties may be adversely affected if 
there is an economic decline in the business operated by the tenants. The 
risk of such an adverse effect is increased if revenue is dependent on a 
single tenant or if there is a significant concentration of tenants in a 
particular business or industry. 

RISKS PARTICULAR TO HOTEL PROPERTIES 

   4 of the Mortgage Loans, representing approximately 19.14% of the Initial 
Pool Balance, are secured by properties improved by full service hotels. See 
the table entitled "Property Type Concentrations" under "Description of the 
Mortgage Pool--Additional Mortgage Loan Information" herein. 

                              S-32           
<PAGE>
    Various factors, including location, quality and franchise affiliation 
affect the economic performance of a hotel. Adverse economic conditions, 
either local, regional or national, may limit the amount that can be charged 
for a room and may result in a reduction in occupancy levels. To meet 
competition in the industry and to maintain economic values, continuing 
expenditures must be made for modernizing, refurbishing, and maintaining 
existing facilities prior to the expiration of their anticipated useful 
lives. Because hotel rooms generally are rented for short periods of time, 
hotels tend to respond more quickly to adverse economic conditions and 
competition than do other commercial properties. Furthermore, the financial 
strength and capabilities of the owner and operator of a hotel may have a 
substantial impact on such hotel's quality of service and economic 
performance. Additionally, the hotel and lodging industry is generally 
seasonal in nature and this seasonality can be expected to cause periodic 
fluctuations in room and other revenues, occupancy levels, room rates and 
operating expenses. 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. 

   2 of the Mortgage Loans, representing approximately 15.65% of the Initial 
Pool Balance, are secured by properties improved by hotels which are 
franchisees of national hotel chains. The viability of any such franchised 
hotel property depends in part on the continued existence and financial 
strength of the franchisor, the public perception of the franchise service 
mark and the duration of the franchise license agreements. The 
transferability of franchise license agreements may be restricted and, in the 
event of a foreclosure on any such hotel property, the mortgagee may not have 
the right to use the franchise license without the franchisor's consent. 
Conversely, a lender may be unable to remove a franchiser that it desires to 
replace following a foreclosure. Further, in the event of a foreclosure on a 
hotel property, it is unlikely that the Trustee (or Servicer or Special 
Servicer) or purchaser of such hotel property would be entitled to the rights 
under any liquor license for such hotel property and such party would be 
required to apply in its own right for such license or licenses. There can be 
no assurance that a new license could be obtained or that it could be 
obtained promptly. Each of the Embassy Suites Properties is an Embassy Suites 
hotel. Any degradation or adverse market developments relating to this brand 
name could adversely affect the results of operations of the Embassy Suites 
Properties and the ability of the Embassy Suites Lessee to make payment of 
rent, and consequently the ability of the Embassy Suites Borrower to make 
payments under the Embassy Suites Loan. 2 of the Mortgage Loans secured by 
hotel properties, representing approximately 3.49% of the Initial Pool 
Balance, are unaffiliated with any national hotel chains. 

RISKS PARTICULAR TO MULTIFAMILY PROPERTIES 

   21 of the Mortgage Loans, representing approximately 17.67% of the Initial 
Pool Balance, are secured by multifamily properties. See the table entitled 
"Property Type Concentrations" under "Description of the Mortgage 
Pool--Additional Mortgage Loan Information" herein. 

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

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

   In addition to state regulation of the landlord-tenant relationship, 
numerous counties and municipalities impose rent control or rent 
stabilization regulations on apartment buildings. These ordinances may limit 
rent increases to fixed percentages, to percentages of increases in the 
consumer price index, to 

                              S-33           
<PAGE>
 increases set or approved by a governmental agency, or to increases 
determined through mediation or binding arbitration. In many cases, the rent 
control or rent stabilization laws do not permit vacancy decontrol or 
destabilization. Any limitations on a borrower's ability to raise property 
rents may impair such borrower's ability to repay its Mortgage Loan from its 
net cash flow or the proceeds of a sale or refinancing of the related 
Mortgaged Property. 

RISKS PARTICULAR TO CREDIT LEASE PROPERTIES 

   7 of the Mortgage Loans, representing approximately 7.33% of the Initial 
Pool Balance, are secured by properties backed by net lease obligations 
("Credit Leases") of a tenant (each, a "Tenant", collectively the "Tenants"), 
or net lease obligations guaranteed by an entity (each, a "Guarantor", 
collectively, the "Guarantors") (each such Mortgage Loan, a "Credit Lease 
Loan", collectively, the "Credit Lease Loans"). 5 of the Credit Lease Loans, 
representing approximately 5.88% of the Initial Pool Balance have a Tenant or 
Guarantor that is rated or internally classified investment grade or better 
(or the equivalent) by one or more of the Rating Agencies and 2 of the Credit 
Lease Loans, representing approximately 1.45% of the Initial Pool Balance, 
have Tenants or Guarantors rated or internally classified as non-investment 
grade by one or more of the Rating Agencies. 

   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 obligation. Such rating does not imply an assessment of the 
likelihood that the Credit Leases will not be terminated or the Credit Lease 
Loans prepaid (through the exercise of a purchase option by the lessee or 
otherwise), that Principal Prepayments on the Credit Lease Loans will be made 
by the related borrowers, or that any Prepayment Premium will be paid or, if 
paid, will be sufficient to provide the anticipated yield. As a result, such 
rating will not address the possibility that a prepayment of a Mortgage Loan 
may cause a Certificateholder to experience a lower than anticipated yield. 
See "Prepayment and Yield Considerations" herein. See "Description of the 
Mortgage Pool--Additional Mortgage Loan Information--Cut-off Date Loan Amount 
by Property Type" herein, for certain statistical information on such Loans. 

   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 the Offered 
Certificates. If a Tenant or Guarantor defaults on its obligation to make 
Monthly Rental Payments under a Credit Lease or the related guarantee, as the 
case may be, the borrower under a Credit Lease Loan may not have the ability 
to make required payments on such Credit Lease Loan. If the default occurs 
before significant amortization of the Credit Lease 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 Credit Lease Loan. See 
"Description of the Mortgage Pool--Credit Lease Loans" herein. 

   Certain Credit Lease Loans have insurance policies for the benefit of the 
lender to cover certain lease termination and abatement events arising out of 
a condemnation 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 
such Credit Lease Loans at maturity. See "Description of the Mortgage 
Pool--General" herein. Certificateholders 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 the Offered Certificates. See "Description of the 
Mortgage Pool--Credit Lease Loans" herein. 

RISKS RELATING TO SECTION 8 MULTIFAMILY PROPERTIES 

   4 of the Mortgage Loans (those identified as Loan Numbers 33, 35, 50 and 
51 on Annex A hereto) (the "HAP Loans"), representing approximately 4.95% of 
the Initial Pool Balance, are secured by Mortgaged Properties which are 
partially assisted on a project or tenant basis in that their owners or 
tenants receive Section 8 (as defined herein) housing assistance payments 
from HUD under HAP Contracts in respect of at least one unit and up to 100% 
of the total number of units in each project. A "HAP Contract", as used 
herein, means either (i) any housing assistance payment contract authorizing 
the payment of Section 8 rental subsidies by HUD to the project owner on 
behalf of eligible lower income tenants tied to a particular project 
(project-based) or (ii) vouchers or certificates provided by HUD to 

                              S-34           
<PAGE>
 low-income tenants pursuant to the Section 8 Tenant-Based Assistance Rental 
Voucher Program and Section 8 Tenant-Based Assistance Rental Certificate 
Program. The owners of the related Mortgaged Properties rely on (a) lease 
payments from residential tenants and (b) Section 8 assistance payments from 
HUD under HAP Contracts, to pay for maintenance and other operating expenses 
of the assisted Mortgaged Properties, to fund capital improvements and to 
service the HAP Loans and any other debt that may be secured by such 
Mortgaged Property. The HAP Contracts with respect to assisted Mortgaged 
Properties are renewable annually (i) by the tenant in the case of the 
voucher or certificate program and (ii) by the related borrower and HUD in 
the case of project-based assistance and no assurance can be given that they 
will be renewed. Upon the expiration of the HAP Contracts, cash flow from, 
and the market value of, such Mortgaged Properties may be adversely affected. 
In addition, to the extent assistance is provided to tenants under a voucher 
or certificate program, tenants may choose to live elsewhere and no assurance 
can be given that the borrower would be able to successfully replace such 
assisted payments. Such eventuality may have an adverse effect on the cash 
flow to pay the affected HAP Loans and on the market value of the related 
Mortgaged Properties. In addition, if HUD elects to take enforcement action 
against owners of such Mortgaged Properties in default of their obligations 
under the applicable HAP Contracts, HUD may suspend, reduce or terminate the 
Section 8 rental subsidies during the term of the related HAP Contract as one 
of its available enforcement remedies. Additionally, HUD may in the future 
elect or may be required or permitted by Congress to take certain actions 
which could have the effect of limiting increases in rent levels or 
decreasing rent levels currently in effect. HUD's actions could therefore 
affect the ability of the owners of the related Mortgaged Properties to meet 
their obligations under the HAP Loans and to pay for necessary project 
expenditures, as well as the ability of such owners to refinance the HAP 
Loans. As a result, the value of the HAP Loans and the related Mortgaged 
Properties may decline. See "Description of the Mortgage Pool--Section 8 
Housing Assistance Payments Programs" herein. 

MANAGEMENT 

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

RISKS RELATING TO LACK OF CERTIFICATEHOLDER CONTROL OVER TRUST FUND 

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

                              S-35           
<PAGE>
 SPECIAL SERVICER MAY PURCHASE CERTIFICATES 

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

YIELD RISK ASSOCIATED WITH CHANGES IN CONCENTRATIONS 

   To the extent payments in respect of principal (including any principal 
prepayments, liquidations and the principal portion of the repurchase prices 
of any Mortgage Loans repurchased due to breaches of representations) are 
received with respect to the Mortgage Loans, the remaining Mortgage Loans as 
a group may exhibit increased concentration with respect to the type of 
properties, property characteristics, number of borrowers and affiliated 
borrowers or geographic location. Because unscheduled collections of 
principal on the Mortgage Loans are payable first on the Classes of Class A 
Certificates (in order of numerical designation until paid) and then on the 
other Classes of Certificates (other than the Class X Certificates) in order 
of alphabetical designation, the more subordinate Classes of Certificates are 
relatively more likely to be exposed to any risks associated with changes in 
concentrations of loan or property characteristics. 

SUBORDINATION OF SUBORDINATE OFFERED CERTIFICATES 

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

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

   An environmental site assessment was performed at each of the Mortgaged 
Properties during the 12-month period prior to the date of origination of the 
related Mortgage Loan. Except as indicated below, no such environmental 
assessment revealed any material adverse environmental condition or 
circumstance at any Mortgaged Property which will not be remediated as of the 
Cut-off Date. In certain cases, the environmental consultant identified a 
condition or circumstance (i) which was remediated or an escrow for such 
remediation was established and/or (ii) for which the consultant recommended 
an operations and maintenance plan or periodic monitoring of nearby 
properties, which recommendations are consistent with industrywide practices. 

   The Drum Hill Shopping Center in Chelmsford, Massachusetts, which secures 
a Mortgage Loan representing approximately 1.12% of the Initial Pool Balance, 
appears on the Massachusetts "Sites Plus Database." Groundwater sampling in 
1988 and 1993 at the property showed substances including benzene and PCE, a 
common dry cleaning solvent, in groundwater, in some cases above state 
reportable concentrations. Massachusetts has not undertaken or sought any 
action to clean up the property and a consultant has submitted to 
Massachusetts a certification that no remediation is necessary. A June 1997 
soil gas study concluded that constituents identified "were detected at 
similar concentrations (within one order of magnitude) throughout the 
[northeast portion of the Mortgage Property] and do not suggest any releases 
from USTs or contamination associated with USTs" within that area. There can 
be no assurance that any substances detected on such Mortgaged Property did 
not originate there or that some cleanup actions might be required in the 
future. 

                              S-36           
<PAGE>
    1 Mortgaged Property, representing approximately 0.77% of the Initial 
Pool Balance, has limited soil contamination from its prior use as a gas 
station. Sun Company, Inc., the former owner of the Mortgaged Property, is 
remediating the Mortgaged Property pursuant to a plan of remediation which 
has been approved by the state department of environmental protection, and 
has agreed to indemnify the related borrower for all liabilities associated 
with the contamination. 

   The Pooling and Servicing Agreement requires that the Special Servicer 
obtain an environmental site assessment of a Mortgaged Property securing a 
defaulted Mortgage Loan prior to acquiring title thereto or assuming its 
operation. Such prohibition effectively precludes enforcement of the security 
for the related Mortgage Note until a satisfactory environmental site 
assessment is obtained (or until any required remedial action is thereafter 
taken) but will decrease the likelihood that the Trust Fund will become 
liable for a material adverse environmental condition at the Mortgaged 
Property. However, there can be no assurance that the requirements of the 
Pooling and Servicing Agreement will effectively insulate the Trust Fund from 
potential liability for a materially adverse environmental condition at any 
Mortgaged Property. See "Servicing of the Mortgage Loans--Realization Upon 
Defaulted Mortgage Loans" herein and "Risk Factors--Environmental Risks" and 
"Certain Legal Aspects of Mortgage Loans--Environmental Risks" in the 
Prospectus. 

TAX CONSIDERATIONS RELATED TO FORECLOSURE 

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

EARTHQUAKE INSURANCE 

   2 of the Mortgaged Properties securing the Embassy Suites Loan, 
representing approximately 2.11% of the Initial Pool Balance by allocated 
loan amount, are located in the State of California. Additionally, 16 other 
Mortgaged Properties, representing approximately 13.55% of the Initial Pool 
Balance by allocated loan amount, are located in the State of California. 
Only 3 of the Mortgaged Properties located in California, representing 
approximately 3.90% of the Initial Pool Balance, are insured against losses 
resulting from earthquakes. No other Mortgaged Property is insured for any 
loss resulting from an earthquake. 

ZONING COMPLIANCE 

   Due to changes in applicable building and zoning ordinances and codes 
("Zoning Laws") affecting certain of the Mortgaged Properties which have come 
into effect after the construction of improvements on such Mortgaged 
Properties and for other reasons, certain improvements may not comply fully 
with current Zoning Laws, including density, use, parking and setback 
requirements, but in certain cases qualify as permitted non-conforming uses. 
Such changes may limit the ability of the borrower to rebuild the premises 
"as is" in the event of a substantial casualty loss with respect thereto and 
may adversely affect the ability of the borrower to meet its Mortgage Loan 
obligations from cash flow. 

                              S-37           
<PAGE>
 LITIGATION 

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

BOOK-ENTRY REGISTRATION 

   Each Class of Offered 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 the names of the related holders of 
Certificates or their nominees. As a result, holders of Offered Certificates 
will not be recognized as "Certificateholders" for certain purposes. Hence, 
those beneficial owners will be able to exercise the rights of holders of 
Certificates only indirectly through DTC, Cedel Bank, S.A. ("Cedel") and The 
Euroclear System ("Euroclear") and their participating organizations. See 
"Description of the Offered Certificates--Delivery, Form and Denomination" 
and "--Book-Entry Registration" herein. A beneficial owner holding a 
Certificate through the book-entry system will be entitled to receive the 
reports and notices described under the Pooling and Servicing Agreement (to 
the extent that its name and address has been provided to the Certificate 
Registrar) only through the facilities of DTC, Cedel and Euroclear and their 
respective participants (except that the reports will be made available 
directly from the Trustee upon request). 

RISK OF YEAR 2000 

   The transition from the year 1999 to the year 2000 may disrupt the ability 
of computerized systems to process information. Under the terms of the 
Pooling and Servicing Agreement, the Servicer, the Special Servicer and the 
Paying Agent will undertake to obtain certifications from their various 
software vendors that their respective computer systems and applications will 
be year 2000 compliant by August 31, 1999. If the Servicer, the Special 
Servicer or the Paying Agent is unable to complete such modifications, if 
any, by the year 2000 as may be needed in order for such computer systems and 
applications to be year 2000 compliant, the ability of the Servicer, the 
Special Servicer or the Paying Agent to service the Mortgage Loans (in the 
case of the Servicer and the Special Servicer) and make distributions to the 
Certificateholders (in the case of the Paying Agent) may be materially and 
adversely affected. 

                              S-38           
<PAGE>
                       DESCRIPTION OF THE MORTGAGE POOL 

GENERAL 

   All percentages of the Mortgage Loans and Mortgaged Properties, or of any 
specified group of Mortgage Loans and Mortgaged Properties, referred to 
herein without further description are approximate percentages by Initial 
Pool Balance. The Trust Fund will consist primarily of 56 commercial, 21 
multifamily and 1 mobile home community Mortgage Loans with an Initial Pool 
Balance of approximately $817,874,785. Each Mortgage Loan is evidenced by a 
promissory note (a "Mortgage Note") and secured by a mortgage, deed of trust 
or other similar security instrument (a "Mortgage") that creates a first 
mortgage lien (i) on a fee simple estate in one or more commercial, 
multifamily or mobile home community properties, (ii) with respect to 7 
Mortgaged Properties, representing approximately 10.46% of the Initial Pool 
Balance (by allocated loan amount), the fee simple estate and a leasehold 
estate in a commercial property, or (iii) with respect to 1 Mortgage Loan, 
representing approximately 1.79% of the Initial Pool Balance, a leasehold 
estate in a commercial property (each, 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, the Depositor will acquire the Mortgage 
Loans from the Mortgage Loan Seller pursuant to the Purchase Agreement 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 December 1996 and 
April 1998. 

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

   With respect to 3 of the Mortgage Loans, representing approximately 3.90% 
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 S&P. Pursuant to the 
terms of the Pooling Agreement, the 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. 

   With respect to 2 Mortgage Loans, representing approximately 2.33% the 
Initial Pool Balance, each borrower has secured and/or unsecured debt payable 
to an affiliate of such borrower ("Affiliate Debt") in addition to the debt 
under the Mortgage Loan. For each Mortgage Loan with Affiliate Debt, the 
Affiliate Debt creditor has entered into a subordination agreement with the 
lender acknowledging that such Affiliate Debt is non-foreclosable and 
non-defaultable and imposing limits on the borrower's ability to incur any 
further subordinate debt. Payments on any such Affiliate 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. Additionally 3 other Mortgage Loans, representing approximately 
4.08% of the Initial Pool Balance, permit the related borrower to incur 
Affiliate Debt under certain circumstances. 

                              S-39           
<PAGE>
    Certain risks relating to additional debt are described in "Risk 
Factors--Other Financing and Additional Debt" herein and "Certain Legal 
Aspects of Mortgage Loans--Subordinate Financing" in the Prospectus. 

SIGNIFICANT MORTGAGE LOANS 

 The Embassy Suites Loan 

   The Loan. The largest Mortgage Loan in the Mortgage Pool (the "Embassy 
Suites Loan") will have a Cut-off Date Balance of approximately $113,431,059, 
representing approximately 13.87% of the Initial Pool Balance. The Embassy 
Suites Loan was made by the Mortgage Loan Seller to Promus/FelCor Hotels, 
L.L.C. (the "Embassy Suites Borrower") on January 9, 1998. The Embassy Suites 
Loan is evidenced by a single note secured by first priority mortgage and 
deed of trust liens encumbering the fee and, in some cases, fee and leasehold 
interests in 9 hotels located in Georgia, Texas, California, Illinois, 
Kansas, New Jersey and North Carolina (the "Embassy Suites Properties"). The 
Embassy Suites Borrower has a fee interest in three of the Embassy Suites 
Properties and leasehold interests in the remaining six of the Embassy Suites 
Properties. The maturity date of the Embassy Suites Loan is January 10, 2023. 

   The Embassy Suites Loan accrues interest at a fixed rate per annum equal 
to 6.988% (the "Embassy Suites Initial Interest Rate") until January 10, 2008 
(the "Anticipated Repayment Date"). From and after the Anticipated Repayment 
Date, the Embassy Suites Loan accrues interest at a fixed rate per annum 
equal to the greater of (i) 9.988% per annum and (ii) the prevailing yield on 
a U.S. Treasury security with a term equal to the term of the Embassy Suites 
Loan from the Anticipated Repayment Date to the maturity date plus 3% (the 
"Revised Interest Rate"). All interest accrued at the excess of the Revised 
Interest Rate over the Embassy Suites Initial Interest Rate (the "Excess 
Interest") will be deferred and will not be paid until after the principal 
balance of the Embassy Suites Loan has been reduced to zero. Amounts so 
deferred will, to the extent permitted by applicable law, accrue interest at 
the Revised Interest Rate. Interest will be calculated on the Embassy Suites 
Loan based upon a 360-day year and the actual number of days elapsed. 

   The Embassy Suites Loan requires monthly payments of principal and 
interest of approximately $804,856 each (based on a 25-year amortization 
schedule and the Initial Interest Rate). From and after the Due Date 
occurring on the Anticipated Repayment Date, the Embassy Suites Loan requires 
that all cash flow available from the Embassy Suites Properties after the 
payment of (i) the constant monthly payment of the debt service on the 
Embassy Suites Loan, (ii) all required escrow payments and (iii) certain 
other operating expenses required under the Embassy Suites Loan documents be 
applied towards the reduction of the outstanding principal balance of the 
Embassy Suites Loan. The scheduled principal balance of the Embassy Suites 
Loan on the Anticipated Repayment Date will be approximately $91,381,082. 

   The Embassy Suites Loan may be prepaid without payment of a yield 
maintenance charge or prepayment premium on any Due Date on or after the 
Anticipated Repayment Date. Pursuant to the terms of the Embassy Suites Loan, 
the Embassy Suites Borrower is not permitted to voluntarily prepay, in whole 
or in part, such Mortgage Loans prior to the Anticipated Repayment Date. 
However, on and after the Due Date occurring 2 years after the Closing Date, 
the Embassy Suites Borrower is permitted to defease the Embassy Suites Loan 
as described generally under "Certain Terms and Conditions of the Mortgage 
Loans--Defeasance; Collateral Substitution" below. 

    The Borrower. The Embassy Suites Borrower is a recently formed Delaware 
special purpose limited liability company established for the purpose of 
acquiring, holding and leasing the Embassy Suites Properties and borrowing 
pursuant to the Embassy Suites Loan. The Embassy Suites Borrower is 
controlled by FelCor Suite Hotels, Inc. and Promus Hotel Corporation. Each of 
FelCor Suite Hotels, Inc. and Promus Hotel Corporation is a hotel related 
corporation whose common stock is listed on the New York Stock Exchange. The 
Embassy Suites Borrower will not have significant assets other than the 
Embassy Suites Properties. 

                              S-40           
<PAGE>
    Lessee and Operating Leases. The Embassy Suites Properties are leased by 
the Embassy Suites Borrower to its affiliate, DJONT/EPT Leasing, L.L.C. (the 
"Embassy Suites Lessee"), a Delaware special purpose limited liability 
company controlled by two officers of FelCor Suite Hotels, Inc. Interests in 
the Embassy Suites Lessee can be transferred at any time prior to June 30, 
1999 to (i) Promus Hotels, Inc. or a wholly-owned subsidiary thereof, (ii) 
Bristol Hotels & Resorts or a wholly-owned subsidiary thereof or (iii) an 
entity acceptable to the mortgagee and written confirmation of each of S&P 
and Moody's that such transfer will not result in the qualification, 
downgrade or withdrawal of the then current ratings of the Certificates; 
provided, in each case, the mortgagee has received evidence satisfactory to 
it (which may include an opinion of counsel) that the single purpose nature 
and bankruptcy remoteness of the Embassy Suites Lessee following such 
transfer are in accordance with the then applicable standards of each of S&P 
and Moody's. The assets of the Embassy Suites Lessee consist solely of the 
leases of, and certain other assets relating to, the Embassy Suites 
Properties. The Embassy Suites Lessee has an unsecured credit facility (each 
a "Credit Facility") with each of FelCor Inc. and Promus Hotels, Inc. The 
aggregate maximum amount of the Credit Facilities is approximately $3.5 
million. The Embassy Suites Lessee may borrow under such Credit Facilities 
only to the extent necessary to enable the Embassy Suites Lessee to pay rent 
and other obligations due under the leases relating to the Embassy Suites 
Properties. As of April 21, 1998, there were no borrowings outstanding under 
the Credit Facilities. Pursuant to an intercreditor and subordination 
agreement entered into between the lender and each of FelCor Inc. and Promus 
Hotels, Inc., any amounts borrowed under the Credit Facilities are fully 
subordinated to the obligations of the Embassy Suites Lessee under the leases 
which are subordinate to the Embassy Suites Loan. Payments on the Credit 
Facilities are required to be made by the Embassy Suites Lessee only to the 
extent cash flow is available to the Embassy Suites Lessee from the operation 
of the Embassy Suites Properties after the payment of all obligations under 
the leases. Each lease generally expires the later of (i) the 10th 
anniversary of the commencement of such lease (each of which commenced in 
1997) and (ii) the earlier of (a) the 15th anniversary of the commencement of 
such lease and (b) the date which is 90 days after the date upon which the 
Embassy Suites Borrower's obligations under the Embassy Suites Loan documents 
are fully and completely satisfied. Each lease is subordinate to the Embassy 
Suites Loan and requires that rental payments be made by the Embassy Suites 
Lessee to the Embassy Suites Borrower based upon specific percentages of 
revenues. The Embassy Suites Lessee is obligated to pay liability insurance 
and all costs, expenses, utilities and other charges incurred in the 
operation of the Embassy Suites Properties. The Embassy Suites Borrower is 
obligated to pay the costs of real estate and personal property taxes, 
property insurance, maintenance of underground utilities and structural 
elements of the Embassy Suites Properties and to set aside 4% of room 
revenues per month on a cumulative basis, to fund capital expenditures for 
the periodic replacement or refurbishment of furniture, fixtures and 
equipment required for the retention of the franchise licenses with respect 
to the Embassy Suites Properties. See "--Cash Management Account; Reserve 
Accounts" below. 

   Cash Management Account; Reserve Accounts. The Embassy Suites Lessee is 
required to deposit all rents directly into a cash management account (the 
"Embassy Suites Cash Management Account") maintained by the mortgagee. The 
Embassy Suites Cash Management Account has been pledged as additional 
security for the Embassy Suites Loan. The Embassy Suites Borrower will 
control funds in the Embassy Suites Cash Management Account and may direct 
the method of allocation and disbursement of funds in the Embassy Suites Cash 
Management Account provided that (i) the Anticipated Repayment Date has not 
occurred, (ii) the debt service coverage ratio for the Embassy Suites 
Properties is not less than 1.4 to 1.0, (iii) no event of default under the 
Embassy Suites Loan has occurred and is continuing, and (iv) the senior 
unsecured debt of Promus Hotel Corporation is rated at least "BBB-" or the 
equivalent by each of S&P and Moody's (each, a "Sweep Event"). After the 
occurrence of a Sweep Event, the allocation and disbursement of funds in the 
Embassy Suites Cash Management Account will be determined by the mortgagee in 
accordance with the terms of the Embassy Suites Loan agreement. See 
"Description of the Mortgage Pool--Mortgaged Property Accounts" herein. 

   The Embassy Suites Loan requires the Embassy Suites Borrower to establish 
and maintain reserve accounts, including an on-going tax and insurance escrow 
account, a capital expenditure and furniture, fixtures and equipment reserve 
account, and an up-front deferred maintenance account. 

                              S-41           
<PAGE>
    The Embassy Suites Properties. The Embassy Suites Properties are 9 hotels 
containing suites located in 7 states. The Embassy Suites Properties are 
operated under the Embassy Suites franchise pursuant to long-term license 
agreements by and between the Embassy Suites Lessee and Promus Hotels, Inc. 
(the "Embassy Suites Manager"). Each of the license agreements requires the 
payment of fees based on a percentage of suite revenues. Each of the license 
agreements expires the earlier of (i) January 31, 2023 and (ii) a date which 
is at least ninety days after the date upon which the Embassy Suites 
Borrower's obligations under the Embassy Suites Loan have been fully and 
completely satisfied. See "--The Property Manager" below. 

   The following table sets forth certain information with respect to each 
Embassy Suites Property: 

<TABLE>
<CAPTION>
                                             CUT-OFF 
                                              DATE        12 MONTHS 
                                            ALLOCATED       ENDED 
                     YEAR      NUMBER         LOAN         12/31/97 
     LOCATION       OPENED    OF SUITES      AMOUNT       % OCCUPIED  APPRAISED VALUE 
- -----------------  -------- -----------  -------------- ------------  --------------- 
<S>                <C>      <C>          <C>            <C>           <C>
Atlanta, GA.......   1985         241     $ 13,581,877       77.0%      $ 30,400,000 
Austin, TX........   1984         261       15,721,147       78.8%        30,500,000 
Covina, CA........   1981         259        3,283,531       63.6%        11,750,000 
Lombard, IL.......   1989         262       16,019,650       75.5%        26,200,000 
Overland Park, 
 KS...............   1983         199       10,348,097       73.6%        21,000,000 
Parsippany, NJ ...   1989         274       16,964,908       76.6%        37,300,000 
Raleigh, NC.......   1988         225       13,681,378       81.6%        34,000,000 
San Antonio, TX ..   1979         217        9,850,592       70.1%        18,000,000 
San Rafael, CA ...   1990         235       13,979,881       78.8%        30,500,000 
                            -----------  -------------- ------------  --------------- 
 TOTAL............              2,173     $113,431,059       74.9%      $239,650,000 
                            ===========  ============== ============  =============== 
</TABLE>

   The weighted average occupancy for the Embassy Suites Properties for the 
year ended December 31, 1997 was approximately 74.9%. According to appraisals 
by third-party independent appraisers performed between October and November 
of 1997, the aggregate value for the Embassy Suites Properties was 
approximately $239,650,000, resulting in a Cut-off Date LTV of approximately 
47.3%. The DSCR for the Embassy Suites Properties as of the Cut-off Date will 
be approximately 2.40x. 

   Property Releases/Substitution of Properties. The Embassy Suites Loan 
permits the Embassy Suites Borrower to release individual Embassy Suites 
Properties by defeasance as described generally under "--Certain Terms and 
Conditions of the Mortgage Loans--Defeasance" below. In connection with any 
such release of an Embassy Suites Property, the Embassy Suites Borrower is 
required to defease 125% of the allocated loan amount for the applicable 
Embassy Suites Property (as of the Cut-off Date), as set forth in the table 
above. A defeasance cannot occur prior to two years after the Closing Date. 

   The Embassy Suites Borrower is permitted to substitute, up to 4 times 
during the term of the Embassy Suites Loan, one hotel property (an "Embassy 
Suites Replacement Property") for an Embassy Suites Property subject to 
certain conditions, including, but not limited to: (i) the appraised value of 
the Embassy Suites Replacement Property is equal to or greater than the value 
of the Embassy Suites Property being replaced as determined by the lender at 
the closing of the Embassy Suites Loan; (ii) the debt service coverage ratio 
as calculated pursuant to the Embassy Suites Loan documents after the 
substitution is not less than both the debt service coverage ratio as 
calculated pursuant to the Embassy Suites Loan Documents (a) as of the 
origination date of the Embassy Suites Loan and (b) as of the date 
immediately preceding such substitution; (iii) no default or event of default 
under the Embassy Suites Loan has occurred and is continuing; (iv) the 
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 Servicer has received an 
opinion regarding certain matters as required under the Embassy Suites Loan 
Agreement. 

   The Property Manager. The Embassy Suites Properties are operated and 
managed pursuant to long-term management agreements between the Embassy 
Suites Lessee and the Embassy Suites Manager. The Embassy Suites Manager 
indirectly owns a 50% interest in the Embassy Suites Borrower. Each of the 

                              S-42           
<PAGE>
 management agreements requires the payment of fees based on a percentage of 
suites revenues, plus an incentive management fee. Base management fees are 
payable monthly and are based upon a percentage of revenues and will not 
exceed 2% of adjusted gross revenues. The incentive management fee entitles 
the Embassy Suites Manager to an additional 2% of adjusted gross revenue plus 
up to 50% of the net income before allocated overhead. Each of the management 
agreements expires the earlier of (i) January 31, 2023 and (ii) a date which 
is at least ninety days after the date upon which Embassy Suites Borrower's 
obligations under the Embassy Suites Loan have been fully and completely 
satisfied. 

 The 330 Madison Avenue Loan 

   The Loan. The second largest Mortgage Loan in the Mortgage Pool (the "330 
Madison Avenue Loan") will have a Cut-off Date Principal Balance of 
$60,000,000, representing approximately 7.34% of the Initial Pool Balance. 
The 330 Madison Avenue Loan was made by the Mortgage Loan Seller to 330 
Madison Company LLC (the "330 Madison Avenue Borrower") on April 22, 1998. 
The 330 Madison Avenue Loan is evidenced by a single note secured by a first 
priority fee mortgage encumbering the 330 Madison Avenue Borrower's interest 
in an office building located at 330 Madison Avenue, New York, New York (the 
"330 Madison Avenue Property"). 

   The 330 Madison Avenue Loan bears interest at a fixed rate of 6.52% per 
annum (the "330 Madison Avenue Interest Rate") calculated for any period 
based on the actual number of days elapsed and a 360-day year. The 330 
Madison Avenue Loan requires monthly payments of interest only. The 330 
Madison Avenue Loan is scheduled to mature on May 10, 2008. The 330 Madison 
Avenue Loan may not be voluntarily prepaid until three months prior to the 
maturity date. However, on any Due Date two years after the Closing Date, the 
330 Madison Avenue Borrower is permitted to defease the 330 Madison Avenue 
Loan as described generally under "Certain Terms and Conditions of the 
Mortgage Loans--Defeasance; Collateral Substitution" below. 

   The Borrower. The 330 Madison Avenue Borrower is a recently formed special 
purpose Delaware limited liability company established for the purpose of 
acquiring, holding and operating the 330 Madison Avenue Property and 
borrowing pursuant to the 330 Madison Avenue Loan. The managing director of 
the 330 Madison Avenue Borrower is an entity controlled by Vornado Realty 
Trust. Vornado Realty Trust is a real estate investment trust whose 
beneficial interests are listed on the New York Stock Exchange. The 330 
Madison Avenue Borrower will not have significant assets other than the 330 
Madison Avenue Property. 

   Cash Management Account; Reserve Accounts. The 330 Madison Avenue Borrower 
has entered into a lock box agreement pursuant to which all rents from the 
330 Madison Avenue Property are required to be deposited by the tenants at 
the 330 Madison Avenue Property into a Lock Box Account controlled by the 
lender. The 330 Madison Avenue Borrower has also established an on-going tax 
and insurance reserve account. The 330 Madison Avenue Borrower is only 
required, at the option of the lender, to deposit funds to the tax and 
insurance reserve account to cover insurance premiums if the liability or 
casualty policy maintained by the 330 Madison Avenue Borrower is not an 
approved blanket or umbrella policy pursuant to the 330 Madison Avenue Loan 
documents. Provided no default exists under the 330 Madison Avenue Loan, each 
month amounts held in the Lock Box Account will be disbursed to the 330 
Madison Avenue Borrower after the payment of debt service and the required 
deposits into the tax and insurance account. See "Description of the Mortgage 
Pool--Mortgaged Property Accounts" herein. 

   The Property. The 330 Madison Avenue Property is located at 330 Madison 
Avenue, New York, New York. The 330 Madison Avenue Property is improved with 
a 41-story, class A office building containing approximately 771,016 square 
feet of gross leasable area, including approximately 56,000 square feet of 
retail space. The building was constructed in 1963 with a renovation of the 
lobby in 1991. As of February 2, 1998, the 330 Madison Avenue Property was 
approximately 97% occupied by approximately 46 office and retail tenants with 
no single tenant occupying more than 15% of the 330 Madison Avenue Property's 
gross leasable area. Five tenants (BDO Seidman occupying approximately 

                              S-43           
<PAGE>
 14.8% of gross leasable area ("GLA"); Bank Julius Baer occupying 
approximately 8.7% of GLA; Nortel Communications occupying 7.5% of GLA; NY 
Marine Insurance occupying approximately 4.8% of GLA; and Continental Grain 
occupying approximately 4.8% of GLA) account for approximately 40.6% of the 
total GLA of the property. 

                     330 MADISON LEASE EXPIRATION SUMMARY 

<TABLE>
<CAPTION>
 CALENDAR YEAR    SQUARE FEET                                           CUMULATIVE % 
  VACANT SPACE      EXPIRING    % OF TOTAL GLA CUMULATIVE SQUARE FEET     EXPIRING 
- ---------------  ------------- --------------  ---------------------- -------------- 
<S>              <C>           <C>             <C>                    <C>
Vacant..........     21,478           2.8%              21,478               2.8% 
1998............    106,501          13.8              127,979              16.6 
1999............     77,047          10.0              205,026              26.6 
2000............     36,954           4.8              241,980              31.4 
2001............     29,358           3.8              271,338              35.2 
2002............     32,261           4.2              303,599              39.4 
2003............     82,226          10.7              385,825              50.0 
2004............     23,502           3.0              409,327              53.1 
2005............     96,173          12.5              505,500              65.6 
2006............     43,466           5.6              548,966              71.2 
2007............          0           0.0              548,966              71.2 
2008............     56,100           7.3              605,066              78.5 
Thereafter......    165,950          21.5              771,016             100.0 
                 ------------- --------------  ---------------------- -------------- 
  TOTAL.........    771,016         100.0% 
                 ============= ============== 
</TABLE>

   An appraisal determined a value for the 330 Madison Avenue Property of 
approximately $160,000,000 as of December 31, 1997, which will result in a 
Cut-off Date LTV of approximately 37.50%. The DSCR for the 330 Madison Avenue 
Property is approximately 2.90x. 

   The Property Manager. The 330 Madison Avenue Property is managed by the 
Mendik Management Company Inc. (the "330 Madison Avenue Property Manager") 
pursuant to a management agreement between the 330 Madison Avenue Borrower 
and the 330 Madison Avenue Manager. Pursuant to a subordination agreement, 
the 330 Madison Avenue Manager has agreed to subordinate such management 
agreement to the 330 Madison Avenue Loan documents. The 330 Madison Avenue 
Manager is affiliated with certain principals of the 330 Madison Avenue 
Borrower. 

CREDIT LEASE LOANS 

   7 Mortgage Loans (the "Credit Lease Loans"), representing approximately 
7.33% 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). Certain of the Credit Leases give the Tenant the right 
to extend the term of the Credit Lease by one or more renewal periods after 
the end of the Primary Term. 

                              S-44           
<PAGE>
    The following table sets forth certain information regarding the Credit 
Lease Loans: 

<TABLE>
<CAPTION>
                                                 PERCENTAGE 
                                 CUT-OFF DATE    OF INITIAL 
                                   PRINCIPAL        POOL 
PROPERTY NAME                       BALANCE       BALANCE      TENANT/LEASE GUARANTOR      LEASE TYPE 
- ------------------------------- -------------- ------------  -------------------------- --------------- 
<S>                             <C>            <C>           <C>                        <C>
Centre Structured Trust 3......   $ 9,325,484       1.14%    Brinker International Inc.     Bondable 
Centre Structured Trust 6......   $ 8,585,451       1.05%    Brinker International Inc.     Bondable 
Centre Structured Trust 10.....   $13,958,108       1.71%    Brinker International Inc.     Bondable 
H.E. Butt Grocery Store #24....   $ 7,793,299       0.95%     H.E. Butt Grocery Company     Bondable 
H.E. Butt Grocery Store #34....   $ 8,433,247       1.03%     H.E. Butt Grocery Company     Bondable 
Star Market--Hyde Park ........   $ 7,666,425       0.94%    Star Markets Company, Inc.   Triple Net(1) 
Star Market--Sommerville.......   $ 4,195,308       0.51%    Star Markets Company, Inc.   Triple Net(1) 
</TABLE>

- ------------ 
(1)    The Tenant may cancel the Credit Lease under certain circumstances in 
       the event of a condemnation 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--Risks Relating 
       to Credit Tenant Properties" herein. 

   With respect to 3 Credit Lease Loans (loan numbers 20, 21 and 22 on Annex 
A), representing approximately 3.90% 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 the 2 Credit Lease Loans which are not secured by the 
assignment of a "bondable lease," identified as Loan Numbers 68 and 69 on 
Annex A hereto (the "Star 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 events arising out of a 
condemnation of a 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 

                              S-45           
<PAGE>
 by reason of the occurrence of certain casualty and condemnation events or 
the failure of the related Mortgagor, 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 Lease Enhancement Policies insuring the Star Loans, 
were issued by The Chubb Custom Insurance Company which, as of the Cut-off 
Date, has a claims paying ability rating of "AAA" by S&P (a "Lease 
Enhancement Insurer"). The Lease Enhancement Policies issued by the Lease 
Enhancement Insurer for the Star Loans Credit Leases are subject to certain 
limited exclusions and do not insure interest on Credit Lease Loans for a 
period of greater than 75 days past the date of the occurrence of a 
Condemnation Event. The Lease Enhancement Policies for the Star Loans Credit 
Leases permit payment of a lump sum payment of 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 condemnation. If the Star Loans Credit Leases permit the related Tenant 
to abate all or a portion of the rent in the event of a condemnation, 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 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 Insurer is also not required to pay amounts due under the 
Star Loans 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 Servicer or the Trustee for outstanding Servicing Advances. 

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

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

SECTION 8 HOUSING ASSISTANCE PAYMENTS PROGRAMS 

   1 of the Mortgage Loans (identified as Loan Number 51 on Annex A hereto) 
(the "HAP Loan"), representing approximately 0.27% of the Initial Pool 
Balance, is secured by a Mortgaged Property which receives project-based 
Section 8 housing assistance payments under a HAP Contract, with respect to 
100% of its dwelling units. The original term of this HAP Contract expired 
August 31, 1997 and the HAP Contract was renewed for a one-year term. 
Although HUD is authorized by current appropriation's legislation to renew 
the HAP Contract for another one-year term expiring August 31, 1999, there is 
no assurance of continued renewals. Loss of Section 8 rental subsidy, or a 
conversion of project-based subsidy to tenant-based assistance which may be 
used for other projects, could substantially adversely affect the operating 
revenues and value of the Mortgaged Property. Failure of the owner to 
maintain the Mortgaged Property in accordance with requirements of the HAP 
Contract, or other default by the owner, could result in suspension, 
reduction, or termination of housing assistance payments. There is no 
assurance that future increases in Contract Rents, if any, will be adequate 
to cover increases in operating expenses. 

   3 of the Mortgage Loans (identified as Loan Numbers 33, 35 and 50 on Annex 
A hereto), representing approximately 4.67% of the Initial Pool Balance, are 
secured by Mortgaged Properties that had been subject to mortgage loans 
insured by HUD under Section 236 or 221(d)3 of the National Housing Act. When 
the HUD-insured loans were repaid upon origination of such Mortgage Loans, 
the owner was permitted to increase rental rates to market rates on a portion 
of the units (subject in some cases to a phase-in of the increase). The local 
housing authority provided vouchers or certificates, provided by HUD, to 
low-income tenants in the remaining units. Both vouchers (issued pursuant to 
Section 8 Tenant-Based Assistance Rental Voucher Program) and certificates 
(issued pursuant to Section 8 Tenant-Based Assistance Rental Certificate 
Program) may be used at any property willing to accept 

                              S-46           
<PAGE>
 them; provided however, in the certificate program, that the rents may not 
exceed the payment standard determined by HUD. Under the certificate program, 
rental rates may be adjusted annually by an adjustment factor published by 
HUD and special adjustments may also be granted for certain types of cost 
increases, and the assistance payment covers the difference between the rents 
and the tenant portion (generally about 30% of the tenant's adjusted gross 
income). Under the voucher program, rental rates may be set by the owner, 
subject to an overall reasonableness requirement as determined by the housing 
authority; however, the assistance payment in the voucher program is limited 
to the difference between the tenant portion (generally 30% of the tenant's 
adjusted income) and the payment standard set by HUD. 

   No assurance can be given that the certificate or voucher programs will be 
continued in their 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. See "Risk Factors--Risks Relating to Section 8 Multifamily 
Properties" herein. 

CERTAIN TERMS AND CONDITIONS OF THE MORTGAGE LOANS 

   50 of the Mortgage Loans, representing approximately 47.03% of the Initial 
Pool Balance, have Due Dates that occur on the first day of each month, and 
28 Mortgage Loans, representing approximately 52.97% 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 (other than 1 Mortgage Loan, 
representing approximately 0.20% of the Initial Pool Balance, which provides 
for a 12 day grace period). 3 of the Mortgage Loans, representing 
approximately 5.14% of the Initial Pool Balance, whose Due Dates are the 
tenth day of each month provide for a 1 day grace period. All of the Mortgage 
Loans bear interest at a fixed rate. 25 Mortgage Loans, representing 
approximately 47.41% 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 53 Mortgage Loans, representing approximately 52.59% of the Initial 
Pool Balance, accrue interest on the basis of a 30-day month, assuming a 
360-day year. Approximately 86.34% of the Mortgage Loans (by Initial Pool 
Balance) provide for monthly payments (or, in the case of 3 Mortgage Loans 
representing approximately 3.90% of the Initial Pool Balance, annual 
payments) of principal based on amortization schedules significantly longer 
than the remaining terms of such Mortgage Loans. 1 Mortgage Loan (Loan Number 
3 on Annex A) (the "330 Madison Avenue Loan"), representing approximately 
7.34% of the Initial Pool Balance, provides for monthly payments of interest 
only over the term of the Mortgage Loan and the payment of the entire 
principal amount of the Mortgage Loan at maturity. In addition, the Embassy 
Suites Loan provides for monthly payments of principal that will result in a 
substantial principal payment at the Anticipated Repayment Date if the 
Embassy Suites Borrower prepays the Embassy Suites Loan at such date. Thus, 
such Mortgage Loans will have Balloon Payments due at their stated maturity 
dates, unless earlier prepaid. 

   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 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"). 69 of the 
Mortgage Loans, representing approximately 75.93% of the Initial Pool 
Balance, specify a period of time (generally between three and twelve months) 
immediately prior to the maturity date of such Mortgage Loan during which 
there are no restrictions on voluntary prepayments. In the case of the 
remaining 9 Mortgage Loans, representing approximately 24.07% of the Initial 
Pool Balance, such Mortgage Loans are locked out until their respective 
maturity dates (or with 

                              S-47           
<PAGE>
 respect to the Embassy Suites Loan, Anticipated Repayment Date). All 
Mortgage Loans require voluntary prepayments 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. 

   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 Loans: 

                              S-48           
<PAGE>
           PREPAYMENT RESTRICTIONS IN EFFECT AS OF THE CUT-OFF DATE 

<TABLE>
<CAPTION>
                                       PERCENTAGE 
ORIGINAL TERM TO  NUMBER   AGGREGATE   OF INITIAL  LOCKOUT 
  MATURITY/ARD      OF    CUT-OFF DATE    POOL     PERIOD           YIELD MAINTENANCE CHARGE OR 
      (MOS.)       LOANS    BALANCE      BALANCE   (MOS.)         PREPAYMENT PREMIUM DESCRIPTION 
- ----------------  ------ ------------  ---------- -------  -------------------------------------------- 
<S>               <C>    <C>           <C>        <C>      <C>
        60           1    $  7,730,831     0.95%        56                   Defeasance 
                                                            greater than of (i) 1% of UPB or (ii) Yield 
        84           3      26,481,474     3.24      23-35                   Maintenance 
       120           1       2,340,993     0.29         23        5%, 5%, 4%, 3%, 2% and 1% of UPB 
                                                            greater than of (i) 2% of UPB or (ii) Yield 
       120           1       8,000,000     0.98         23                   Maintenance 
       120          14     322,094,004    39.38    113-116                   Defeasance 
       121           1      18,085,597     2.21        114                   Defeasance 
                                                            greater than of (i) 1% of UPB or (ii) Yield 
     120-130        44     327,151,351    40.00      35-47                   Maintenance 
                                                            greater than of (i) 1% of UPB or (ii) Yield 
       180           2      23,385,846     2.86      47-71                   Maintenance 
                                                            greater than of (i) 1% of UPB or (ii) Yield 
       216           2      16,226,547     1.98         95                   Maintenance 
                                                            greater than of (i) 1% of UPB or (ii) Yield 
       240           3      17,894,240     2.19         59                   Maintenance 
       240           3      31,869,043     3.90        239                   Defeasance 
                                                            greater than of (i) 1% of UPB or (ii) Yield 
       300           1       4,753,127     0.58         71                   Maintenance 
                                                            greater than of (i) 1% of UPB or (ii) Yield 
       300           2      11,861,733     1.45        179                   Maintenance 
                         ------------  ----------          
      TOTAL         78    $817,874,785      100%           
                  ====== ============  ========== =======   ============================================ 
                                                           
</TABLE>                                                  

                    (RESTUBBED TABLE CONTINUED FROM ABOVE) 

<TABLE>
<CAPTION>
                      YIELD 
                   MAINTENANCE    PREPAYMENT 
                     CHARGES       PREMIUMS 
                  -------------- ------------ 
                            AND/OR 
                                                FREELY 
ORIGINAL TERM TO                              PREPAYABLE 
  MATURITY/ARD    BEGIN    END   BEGIN   END    DURING 
      (MOS.)      MONTH   MONTH  MONTH  MONTH  LAST (1) 
- ----------------  ----- -------  ----- -----  ---------- 
<S>               <C>   <C>      <C>   <C>    <C>           
        60          N/A      N/A  N/A    N/A       4 mos. 
        84        24-36       80  N/A    N/A       4 mos. 
       120          N/A      N/A   24    107      13 mos. 
       120           24      114  N/A    N/A       6 mos. 
       120          N/A      N/A  N/A    N/A     1-7 mos. 
       121          N/A      N/A  N/A    N/A       7 mos. 
     120-130      36-48  113-126  N/A    N/A       4 mos. 
       180        48-72      176  N/A    N/A       4 mos. 
       216           96      212  N/A    N/A       4 mos. 
       240           60  227-236  N/A    N/A    4-13 mos. 
       240          N/A      N/A  N/A    N/A       1 mos. 
       300           72      287  N/A    N/A      13 mos. 
       300          180      288  N/A    N/A      12 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, "ARD" means Anticipated Repayment Date. 

   As used above, "UPB" means unpaid principal balance. 
(1)    Number of months prior to maturity date or Anticipated Repayment Date, 
       as applicable. 

                              S-49           
<PAGE>
   Prepayment Premiums and Yield Maintenance Charges are distributable as 
described herein under "Description of the Certificates--Allocation of 
Prepayment Premiums and Yield Maintenance Charges." 

   Unless a Mortgage Loan is relatively near its stated maturity date or 
unless the sale price or the amount of the refinancing of the related 
Mortgaged Property is considerably higher than the current outstanding 
principal balance of such Mortgage Loan (due to an increase in the value of 
the Mortgaged Property or otherwise), the Yield Maintenance Charge or 
Prepayment Premium may, even in a relatively low interest rate environment, 
offset entirely or render insignificant any economic benefit to be received 
by the borrower upon a refinancing or sale of the Mortgaged Property. The 
Yield Maintenance Charge or Prepayment Premium provision of a Mortgage Loan 
creates an economic disincentive for the borrower to prepay such Mortgage 
Loan voluntarily and, accordingly, the related borrower may elect not to 
prepay such Mortgage Loan. However, there can be no assurance that the 
imposition of a Yield Maintenance Charge or Prepayment Premium will provide a 
sufficient disincentive to prevent a voluntary principal prepayment. 

   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" herein. 

                              S-50           
<PAGE>
   PERCENTAGE OF REMAINING POOL BALANCE SUBJECT TO PREPAYMENT RESTRICTIONS 
                    (DOLLAR AMOUNTS EXPRESSED IN MILLIONS) 

<TABLE>
<CAPTION>
                  IPB OUTSTANDING 
- --------------------------------------------------- 
                                   IPB OUTSTANDING 
                                  ----------------- 
            INITIAL    AMOUNT OF 
              POOL        IPB 
   DATE     BALANCE     MATURED    AMOUNT    % IPB 
- ---------  --------- -----------  -------- ------- 
<S>        <C>       <C>          <C>      <C>
 5/10/98     $817.9     $  0.0     $817.9     100% 
 5/10/99     $817.9     $  8.8     $809.1      99% 
 5/10/00     $817.9     $ 18.4     $799.5      98% 
 5/10/01     $817.9     $ 28.7     $789.2      96% 
 5/10/02     $817.9     $ 39.9     $778.0      95% 
 5/10/03     $817.9     $ 59.2     $758.7      93% 
 5/10/04     $817.9     $ 71.9     $745.9      91% 
 5/10/05     $817.9     $109.8     $708.1      87% 
 5/10/06     $817.9     $124.2     $693.7      85% 
 5/10/07     $817.9     $152.5     $665.4      81% 
 5/10/08     $817.9     $739.8     $ 78.1      10% 
 5/10/09     $817.9     $744.5     $ 73.4       9% 
 5/10/10     $817.9     $749.4     $ 68.4       8% 
 5/10/11     $817.9     $754.8     $ 63.1       8% 
 5/10/12     $817.9     $760.5     $ 57.3       7% 
 5/10/13     $817.9     $773.6     $ 44.2       5% 
 5/10/14     $817.9     $778.4     $ 39.4       5% 
 5/10/15     $817.9     $783.6     $ 34.3       4% 
 5/10/16     $817.9     $788.6     $ 29.2       4% 
 5/10/17     $817.9     $791.4     $ 26.4       3% 
 5/10/18     $817.9     $811.9     $  6.0       1% 
 5/10/19     $817.9     $813.0     $  4.9       1% 
 5/10/20     $817.9     $814.2     $  3.7       0% 
 5/10/21     $817.9     $815.5     $  2.4       0% 
 5/10/22     $817.9     $816.9     $  1.0       0% 
 5/10/23     $817.9     $817.9     $  0.0       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>
 5/10/98    $817.9    100.0%   $  0.0      0.0%    $0.0      0.0%    $ 0.0      0.0% 
 5/10/99    $809.1    100.0%   $  0.0      0.0%    $0.0      0.0%    $ 0.0      0.0% 
 5/10/00    $760.7     95.1%   $ 36.6      4.6%    $2.3      0.3%    $ 0.0      0.0% 
 5/10/01    $447.9     56.8%   $339.0     43.0%    $2.3      0.3%    $ 0.0      0.0% 
 5/10/02    $421.5     54.2%   $354.2     45.5%    $2.2      0.3%    $ 0.0      0.0% 
 5/10/03    $391.3     51.6%   $365.2     48.1%    $2.2      0.3%    $ 0.0      0.0% 
 5/10/04    $370.3     49.6%   $373.5     50.1%    $2.2      0.3%    $ 0.0      0.0% 
 5/10/05    $363.9     51.4%   $342.0     48.3%    $2.1      0.3%    $ 0.0      0.0% 
 5/10/06    $345.9     49.9%   $345.7     49.8%    $2.1      0.3%    $ 0.0      0.0% 
 5/10/07    $338.7     50.9%   $276.6     41.6%    $0.0      0.0%    $50.1      7.5% 
 5/10/08    $ 36.7     47.0%   $ 41.3     53.0%    $0.0      0.0%    $ 0.0      0.0% 
 5/10/09    $ 35.1     47.9%   $ 38.3     52.1%    $0.0      0.0%    $ 0.0      0.0% 
 5/10/10    $ 33.5     48.9%   $ 35.0     51.1%    $0.0      0.0%    $ 0.0      0.0% 
 5/10/11    $ 31.6     50.1%   $ 31.5     49.9%    $0.0      0.0%    $ 0.0      0.0% 
 5/10/12    $ 29.7     51.8%   $ 27.7     48.2%    $0.0      0.0%    $ 0.0      0.0% 
 5/10/13    $ 20.2     45.6%   $ 24.1     54.4%    $0.0      0.0%    $ 0.0      0.0% 
 5/10/14    $ 18.4     46.7%   $ 21.0     53.3%    $0.0      0.0%    $ 0.0      0.0% 
 5/10/15    $ 16.5     48.2%   $ 17.7     51.8%    $0.0      0.0%    $ 0.0      0.0% 
 5/10/16    $ 14.5     49.5%   $ 14.8     50.5%    $0.0      0.0%    $ 0.0      0.0% 
 5/10/17    $ 13.8     52.2%   $ 12.3     46.4%    $0.0      0.0%    $ 0.4      1.4% 
 5/10/18    $  0.0      0.0%   $  6.0    100.0%    $0.0      0.0%    $ 0.0      0.0% 
 5/10/19    $  0.0      0.0%   $  4.9    100.0%    $0.0      0.0%    $ 0.0      0.0% 
 5/10/20    $  0.0      0.0%   $  3.7    100.0%    $0.0      0.0%    $ 0.0      0.0% 
 5/10/21    $  0.0      0.0%   $  2.4    100.0%    $0.0      0.0%    $ 0.0      0.0% 
 5/10/22    $  0.0      0.0%   $  0.0      0.0%    $0.0      0.0%    $ 1.0    100.0% 
 5/10/23    $  0.0      0.0%   $  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. 

                              S-51           
<PAGE>
   Defeasance; Collateral Substitution. The terms of 19 of the Mortgage Loans 
(including the Embassy Suites Loan), representing approximately 46.43% of the 
Initial Pool Balance (the "Defeasance Loans"), permit the applicable borrower 
at any time after a specified period (the "Defeasance Lock-out Period"), 
which is generally the greater of approximately three years from the date of 
origination and two years from the Closing Date, provided no event of default 
exists, to obtain a release of a Mortgaged Property from the lien of the 
related Mortgage (a "Defeasance Option"), provided that, among other 
conditions, 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) an amount (the "Collateral 
Substitution Deposit") that will be sufficient to purchase 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 the Embassy Suites Loan, that such loan prepays on the related 
Anticipated Repayment 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 (z) 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 Collateral Substitution Deposit and the U.S. government obligations 
purchased with the Collateral Substitution Deposit 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 the DSCR 
with respect to the remaining Mortgaged Properties after the defeasance be no 
less than the greater of (x) the DSCR at origination and (y) the DSCR 
immediately prior to such defeasance. The 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 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 20, 21 and 22 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 (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 to 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 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 

                              S-52           
<PAGE>
 Servicer has received an opinion of counsel regarding certain matters 
required under the related Mortgage Loan documents. The Embassy Suites Loan 
also permits the substitution of a Mortgaged Property upon certain 
conditions. See "--Significant Mortgage Loans--The Embassy Suites 
Loan--Property Releases/Substitution of Properties" above. 

   "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 and not 
sold by the Mortgage Loan Seller to the Depositor as a result of prepayments, 
delinquencies, incomplete documentation or otherwise, if the Depositor or the 
Mortgage Loan Seller deems such removal necessary, appropriate or desirable. 
A limited number of other mortgage loans may be included in the Mortgage Pool 
prior to the issuance of the Certificates, unless including such mortgage 
loans would materially alter the characteristics of the Mortgage Pool as 
described herein. The Depositor believes that the information set forth 
herein will be representative of the characteristics of the Mortgage Pool as 
it will be constituted at the time the Certificates are issued, although the 
range of Mortgage Rates and maturities as well as other characteristics of 
the Mortgage Loans described herein may vary. 

   A Current Report on Form 8-K (the "Form 8-K") will be available to 
purchasers of the Offered Certificates on or shortly after the Closing Date 
and will be filed, together with the Pooling and Servicing Agreement, with 
the Securities and Exchange Commission within fifteen days after the initial 
issuance of the Offered Certificates. In the event that Mortgage Loans are 
removed from or added to the Mortgage Pool as set forth in the preceding 
paragraph, such removal or addition will be noted in the Form 8-K. 

                              S-53           
<PAGE>
                         TYPE OF MORTGAGED PROPERTIES 

<TABLE>
<CAPTION>
                                                                                     CUT-OFF DATE 
                           NUMBER      AGGREGATE    PERCENTAGE        NUMBER         BALANCE PER 
                             OF      CUT-OFF DATE   OF INITIAL    OF UNITS OR NRA       NUMBER 
PROPERTY TYPE            PROPERTIES     BALANCE    POOL BALANCE         (1)        OF UNITS OR NRA 
- -----------------------  ---------- -------------  ------------ -----------------  --------------- 
<S>                      <C>        <C>            <C>          <C>                <C>
Anchored Retail ........     21      $198,771,139      24.30%        2,899,151        $    68.56 
Office .................     12       174,024,190      21.28         2,114,718             82.29 
Hotel...................     12       156,514,567      19.14             2,618         59,784.02 
Multifamily ............     24       144,538,757      17.67             4,278         33,786.53 
Credit Lease ...........     23        59,957,322       7.33           351,621            170.52 
Mixed-Use ..............      2        36,882,443       4.51           177,496            207.79 
Unanchored Retail ......      4        17,763,796       2.17           201,021             88.37 
Single Tenant Retail  ..      5        15,166,285       1.85           163,100             92.99 
Industrial .............      2        11,958,171       1.46           656,528             18.21 
Mobile Home Community ..      1         2,298,115       0.28               175         13,132.08 
                         ---------- -------------  ------------ -----------------  --------------- 
TOTAL/WEIGHTED AVERAGE       106     $817,874,785        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 ........    7.47%      115       96%  1.38x     74.68%      64.01% 
Office .................    7.04%      131       98%  1.98x     57.44%      48.67% 
Hotel...................    7.51%      114       78%  2.20x     52.50%      42.83% 
Multifamily ............    7.29%      120       93%  1.37x     74.97%      63.78% 
Credit Lease ...........    7.21%      241      100%  1.05x     94.02%      22.67% 
Mixed-Use ..............    7.30%      141       98%  1.46x     56.76%      31.60% 
Unanchored Retail ......    7.24%      119       97%  1.45x     73.85%      63.55% 
Single Tenant Retail  ..    7.43%      127      100%  1.45x     72.64%      56.40% 
Industrial .............    7.30%      117       99%  1.37x     72.47%      60.18% 
Mobile Home Community ..    7.00%      119       94%  1.54x     74.13%      64.82% 
                         --------- ----------  ----- -----  ------------ ---------- 
TOTAL/WEIGHTED AVERAGE      7.32%      130       93%  1.65X     67.18%      51.82% 
                         ========= ==========  ===== =====  ============ ========== 
</TABLE>

- ------------ 
(1)    "NRA" means net rentable area and is applicable with respect to retail, 
       office and industrial properties. 
(2)    Calculated with respect to the Anticipated Repayment Date for the 
       Embassy Suites Loan. 

                              S-54           
<PAGE>
                RANGE OF MORTGAGE RATES AS OF THE CUT-OFF DATE 

<TABLE>
<CAPTION>
                                                                                     WEIGHTED AVERAGES 
                                                               ------------------------------------------------------------- 
                                                                              STATED 
                    NUMBER OF     AGGREGATE       PERCENTAGE                 REMAINING             CUT-OFF 
     RANGE OF        LOANS/      CUT-OFF DATE  OF INITIAL POOL   MORTGAGE      TERM                  DATE      LTV RATIO AT 
 MORTGAGE RATES    PROPERTIES      BALANCE         BALANCE         RATE      (MO.)(1)     DSCR    LTV RATIO    MATURITY (1) 
- ----------------  ------------ --------------  --------------- ----------  ------------ -------  ----------- -------------- 
<S>               <C>          <C>             <C>             <C>         <C>          <C>      <C>         <C>
6.520% to 6.749%       1/1       $ 60,000,000        7.34%         6.52%        120       2.90x     37.50%        37.50% 
6.750% to 6.999%      6/14        181,535,985       22.20          6.95%        115       2.18x     54.07%        45.14% 
7.000% to 7.249%      30/50       264,671,616       32.36          7.10%        140       1.32x     77.41%        53.92% 
7.250% to 7.499%      16/16       100,344,790       12.27          7.32%        118       1.41x     68.98%        59.63% 
7.500% to 7.999%      11/11       109,711,103       13.41          7.66%        155       1.29x     75.94%        52.49% 
8.000% to 8.499%       9/9         42,685,620        5.22          8.18%        112       1.32x     76.50%        67.80% 
8.500% to 9.500%       5/5         58,925,671        7.20          8.98%        125       1.54x     65.66%        51.48% 
                               --------------  --------------- ----------  ------------ -------  ----------- -------------- 
TOTAL/WEIGHTED 
 AVERAGE            78 / 106     $817,874,785         100%         7.32%        130       1.65X     67.18%        51.82% 
                  ============ ==============  =============== ==========  ============ =======  =========== ============== 
</TABLE>

- ------------ 
(1) Calculated with respect to the Anticipated Repayment Date for the Embassy 
Suites Loan. 

                          MORTGAGE LOANS BY STATE(1) 

<TABLE>
<CAPTION>
                                                                                    WEIGHTED AVERAGES 
                                                              ------------------------------------------------------------- 
                                                                             STATED 
                                 AGGREGATE       PERCENTAGE                 REMAINING             CUT-OFF 
                  NUMBER OF    CUT-OFF DATE   OF INITIAL POOL   MORTGAGE      TERM                  DATE      LTV RATIO AT 
     STATE       PROPERTIES       BALANCE         BALANCE         RATE      (MO.)(2)     DSCR    LTV RATIO    MATURITY (2) 
- --------------  ------------ ---------------  --------------- ----------  ------------ -------  ----------- -------------- 
<S>             <C>          <C>              <C>             <C>         <C>          <C>      <C>         <C>               
NEW YORK              8        $151,951,118        18.58%         6.93%        129       2.08X     54.08%        46.43% 
CALIFORNIA           18         128,048,578        15.66          7.35%        125       1.52X     66.86%        51.86% 
TEXAS                24         115,668,462        14.14          7.40%        142       1.46X     76.13%        44.86% 
MASSACHUSETTS        10         102,006,302        12.47          7.79%        141       1.35X     75.16%        54.99% 
OHIO                  5          63,693,910         7.79          6.96%        112       1.49X     73.08%        63.62% 
NEW JERSEY            3          36,787,081         4.50          7.06%        106       2.05X     54.22%        45.48% 
PENNSYLVANIA          4          25,096,552         3.07          7.31%        118       1.36X     73.62%        63.50% 
ILLINOIS              3          24,450,893         2.99          7.07%        123       2.03X     67.47%        53.74% 
GEORGIA               4          24,185,692         2.96          7.01%        111       2.08X     61.57%        48.63% 
FLORIDA               4          20,564,408         2.51          7.63%        159       1.34X     72.94%        50.58% 
NEVADA                5          20,453,967         2.50          7.54%        147       1.42X     73.54%        48.72% 
VIRGINIA              1          18,085,597         2.21          7.15%        120       1.26X     71.91%        63.03% 
NORTH CAROLINA        3          17,149,412         2.10          7.02%        140       2.12X     52.14%        34.49% 
MICHIGAN              4          15,642,676         1.91          7.42%        130       1.29X     77.53%        59.60% 
OREGON                1          13,879,373         1.70          8.75%        111       1.81X     60.35%        50.21% 
WISCONSIN             1          11,089,037         1.36          9.50%        119       1.22X     75.95%        68.58% 
KANSAS                1          10,348,097         1.27          6.99%        116       2.41X     49.28%        39.70% 
MAINE                 1           8,000,000         0.98          7.00%        120       1.41X     75.47%        60.57% 
TENNESSEE             2           3,070,099         0.38          7.16%        234       1.00X     99.04%        42.65% 
CONNECTICUT           1           2,553,593         0.31          6.94%        117       1.43X     79.80%        68.68% 
LOUISIANA             1           2,327,921         0.28          7.16%        234       1.00X     98.56%        42.65% 
COLORADO              1           1,478,358         0.18          7.16%        234       1.00X     98.56%        42.65% 
WASHINGTON            1           1,343,660         0.16          8.10%        113       1.39X     74.65%        66.04% 
                ------------ ---------------  --------------- ----------  ------------ -------  ----------- -------------- 
TOTAL/WEIGHTED 
 AVERAGE             106       $817,874,785          100%         7.32%        130       1.65X     67.18%        51.82% 
                ============ ===============  =============== ==========  ============ =======  =========== ============== 
</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 herein. 
(2)     Calculated with respect to the Anticipated Repayment Date for the 
        Embassy Suites Loan. 

                              S-55           
<PAGE>
                      RANGE OF REMAINING TERMS IN MONTHS 

<TABLE>
<CAPTION>
                                                                                   WEIGHTED AVERAGES 
                                                             ------------------------------------------------------------- 
                                                                            STATED 
    RANGE OF      NUMBER OF     AGGREGATE       PERCENTAGE                 REMAINING             CUT-OFF 
   REMAINING       LOANS/      CUT-OFF DATE  OF INITIAL POOL   MORTGAGE      TERM                  DATE      LTV RATIO AT 
   TERMS (1)     PROPERTIES      BALANCE         BALANCE         RATE      (MO.)(1)     DSCR    LTV RATIO    MATURITY (1) 
- --------------  ------------ --------------  --------------- ----------  ------------ -------  ----------- -------------- 
<S>             <C>          <C>             <C>             <C>         <C>          <C>      <C>         <C>
    57 to 72         1/1       $  7,730,831        0.95%         7.00%         57       1.93x     77.31%        73.04% 
   73 to 108         4/4         41,013,128        5.01          7.71%         90       1.61x     64.16%        56.99% 
   109 to 112        8/8         52,749,874        6.45          8.46%        111       1.50x     68.63%        59.03% 
   113 to 116       13/21       222,994,375       27.27          7.31%        116       1.87x     60.70%        51.24% 
   117 to 120       39/42       387,396,043       47.37          7.11%        119       1.67x     66.83%        58.61% 
   121 to 180        2/2         23,385,846        2.86          7.42%        177       1.39x     63.32%        23.13% 
   181 to 299       11/28        82,604,688       10.10          7.37%        242       1.13x     87.02%        20.52% 
                             --------------  --------------- ----------  ------------ -------  ----------- -------------- 
TOTAL/WEIGHTED 
 AVERAGE          78 / 106     $817,874,785         100%         7.32%        130       1.65X     67.18%        51.82% 
                ============ ==============  =============== ==========  ============ =======  =========== ============== 
</TABLE>

- ------------ 
(1)     Calculated with respect to the Anticipated Repayment Date for the 
        Embassy Suites Loan. 

                              YEARS OF MATURITY 

<TABLE>
<CAPTION>
                                                                                    WEIGHTED AVERAGES 
                                                             -------------------------------------------------------------- 
                                                                            STATED 
                  NUMBER OF     AGGREGATE       PERCENTAGE                 REMAINING             CUT-OFF 
    YEARS OF       LOANS/      CUT-OFF DATE  OF INITIAL POOL   MORTGAGE      TERM                  DATE        LTV RATIO 
 MATURITY (1)    PROPERTIES      BALANCE         BALANCE         RATE      (MO.)(1)     DSCR    LTV RATIO   AT MATURITY (1) 
- --------------  ------------ --------------  --------------- ----------  ------------ -------  ----------- --------------- 
<S>             <C>          <C>             <C>             <C>         <C>          <C>      <C>         <C>
      2003           1/1       $  7,730,831        0.95%         7.00%         57       1.93x     77.31%         73.04% 
      2005           3/3         26,481,474        3.24          6.93%         82       1.63x     63.12%         57.66% 
      2007          15/15       130,456,893       15.95          8.19%        112       1.39x     72.82%         63.17% 
      2008          46/57       547,215,053       66.91          7.12%        118       1.80x     63.06%         54.49% 
      2013           2/2         23,385,846        2.86          7.42%        177       1.39x     63.32%         23.13% 
      2016           2/2         16,226,547        1.98          7.00%        212       1.03x     88.67%          0.00% 
      2017          4/20         44,782,245        5.48          7.33%        234       1.11x     89.72%         37.84% 
      2018           2/3          4,981,037        0.61          7.13%        238       1.36x     73.04%          0.00% 
      2022           1/1          4,753,127        0.58          8.65%        290       1.28x     65.11%          0.00% 
      2023           2/2         11,861,733        1.45          7.63%        299       1.20x     89.19%          0.00% 
                ------------ --------------  --------------- ----------  ------------ -------  ----------- --------------- 
TOTAL/WEIGHTED 
 AVERAGE          78 / 106     $817,874,785         100%         7.32%        130       1.65X     67.18%         51.82% 
                ============ ==============  =============== ==========  ============ =======  =========== =============== 
</TABLE>

- ------------ 
(1)     Calculated with respect to the Anticipated Repayment Date for the 
        Embassy Suites Loan. 

                              S-56           
<PAGE>
                            RANGE OF YEARS BUILT(1) 

<TABLE>
<CAPTION>
                                                                                   WEIGHTED AVERAGES 
                                                             ------------------------------------------------------------- 
                                                                            STATED 
                                AGGREGATE       PERCENTAGE                 REMAINING             CUT-OFF 
    RANGE OF      NUMBER OF    CUT-OFF DATE  OF INITIAL POOL   MORTGAGE      TERM                  DATE      LTV RATIO AT 
  YEARS BUILT    PROPERTIES      BALANCE         BALANCE         RATE      (MO.)(2)     DSCR    LTV RATIO    MATURITY (2) 
- --------------  ------------ --------------  --------------- ----------  ------------ -------  ----------- -------------- 
<S>             <C>          <C>             <C>             <C>         <C>          <C>      <C>         <C>
 1883 to 1960        12        $ 91,637,920       11.20%         7.47%        134       1.62x     66.31%        52.53% 
 1961 to 1970         6         139,794,306       17.09          7.15%        117       2.14x     54.95%        49.75% 
 1971 to 1980        21         125,172,290       15.30          7.47%        146       1.34x     74.10%        53.00% 
 1981 to 1985        17         133,605,651       16.34          7.46%        120       1.74x     63.81%        53.99% 
 1986 to 1990        19         198,721,872       24.30          7.15%        113       1.70x     65.59%        55.87% 
 1991 to 1995        17          74,643,466        9.13          7.39%        170       1.22x     80.34%        39.91% 
 1996 to 1998        14          54,299,281        6.64          7.31%        150       1.31x     82.58%        51.45% 
                ------------ --------------  --------------- ----------  ------------ -------  ----------- -------------- 
TOTAL/WEIGHTED 
 AVERAGE             106       $817,874,785         100%         7.32%        130       1.65X     67.18%        51.82% 
                ============ ==============  =============== ==========  ============ =======  =========== ============== 
</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 herein. 
(2)     Calculated with respect to the Anticipated Repayment Date for the 
        Embassy Suites Loan. 

                          TEN LARGEST MORTGAGE LOANS 

<TABLE>
<CAPTION>
                                                                                      WEIGHTED AVERAGES 
                                                                ------------------------------------------------------------- 
                                                    PERCENTAGE                 STATED 
                                      AGGREGATE     OF INITIAL                REMAINING             CUT-OFF 
                       NUMBER OF    CUT-OFF DATE       POOL       MORTGAGE      TERM                  DATE      LTV RATIO AT 
    PROPERTY NAME     PROPERTIES       BALANCE        BALANCE       RATE      (MO.)(1)     DSCR    LTV RATIO    MATURITY (1) 
- -------------------  ------------ ---------------  ------------ ----------  ------------ -------  ----------- -------------- 
<S>                  <C>          <C>              <C>          <C>         <C>          <C>      <C>         <C>
Embassy Suites             9        $113,431,059       13.87%       6.99%        116       2.40x     47.33%        38.13% 
330 Madison Avenue         1          60,000,000        7.34        6.52%        120       2.90x     37.50%        37.50% 
Franklin Village 
 Shopping Center           1          29,889,497        3.65        7.60%        115       1.23x     76.64%        67.03% 
G&K Portfolio I            4          27,000,000        3.30        7.14%        120       1.31x     78.15%        68.55% 
Hamptons Apartments        1          25,978,049        3.18        6.85%        119       1.77x     72.56%        62.22% 
55 West 47th Street        1          22,969,516        2.81        7.36%        118       1.46x     57.42%        50.73% 
740-744 Broadway           1          21,000,000        2.57        6.95%        120       1.96x     58.17%        50.77% 
Ingram Festival 
 Shopping Center           1          18,798,584        2.30        7.74%        114       1.25x     79.66%        69.92% 
Waterfront I & II          1          18,085,597        2.21        7.15%        120       1.26x     71.91%        63.03% 
Delco Plaza                1          17,700,000        2.16        7.00%        120       1.34x     73.29%        64.05% 
                     ------------ ---------------  ------------ ----------  ------------ -------  ----------- -------------- 
TOTAL/WEIGHTED 
 AVERAGE                  21        $354,852,303       43.39%       7.03%        118       2.00X     57.88%        50.35% 
                     ============ ===============  ============ ==========  ============ =======  =========== ============== 
</TABLE>

- ------------ 
(1)     Calculated with respect to the Anticipated Repayment Date for the 
        Embassy Suites Loan. 

   The following table sets forth a range of Debt Service Coverage Ratios for 
the Mortgage Loans as of the Cut-off Date. The "Debt Service Coverage Ratio" 
or "DSCR" for any Mortgage Loan is the ratio of (i) Underwritten Net Cash 
Flow produced by the related Mortgaged Property or Mortgaged Properties to 
(ii) the aggregate amount of the Monthly Payments due for the 12-month period 
immediately following the Cut-off Date, except with respect to 5 Mortgage 
Loans (identified as Loan Numbers 8, 14, 53, 57 and 61 on Annex A hereto), 
representing approximately 4.58% of the Initial Pool Balance, where Monthly 
Payments are interest-only until approximately 3-18 months after origination, 
after which date such Mortgage Loans amortize based upon a 25-30-year 
amortization schedule (for the purposes of calculating DSCR, the debt service 
of such Mortgage Loans 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-57           
<PAGE>
         RANGE OF DEBT SERVICE COVERAGE RATIOS AS OF THE CUT-OFF DATE 

<TABLE>
<CAPTION>
                                                                                        WEIGHTED AVERAGES 
                                                                  ------------------------------------------------------------- 
                                                                                 STATED 
                       NUMBER OF     AGGREGATE       PERCENTAGE                 REMAINING             CUT-OFF 
      RANGE OF          LOANS/      CUT-OFF DATE  OF INITIAL POOL   MORTGAGE      TERM                  DATE      LTV RATIO AT 
        DSCRS         PROPERTIES      BALANCE         BALANCE         RATE      (MO.)(1)     DSCR    LTV RATIO    MATURITY (1) 
- -------------------  ------------ --------------  --------------- ----------  ------------ -------  ----------- -------------- 
<S>                  <C>          <C>             <C>             <C>         <C>          <C>      <C>         <C>
   1.0000 to 1.1999 
         (2)             9/25       $ 66,840,593        8.17%         7.30%        227       1.06x     92.31%        27.40% 
  1.2000 to 1.2999       11/11       109,226,204       13.35          7.76%        124       1.24x     75.01%        63.38% 
  1.3000 to 1.3999       27/31       210,527,304       25.74          7.32%        129       1.34x     74.75%        61.04% 
  1.4000 to 1.4999       18/18       131,580,282       16.09          7.32%        124       1.44x     68.83%        54.37% 
  1.5000 to 1.9999       10/10       120,773,740       14.77          7.63%        108       1.77x     64.85%        55.96% 
  2.0000 to 2.9450       3/11        178,926,661       21.88          6.84%        117       2.56x     44.46%        38.39% 
                     ------------ --------------  --------------- ----------  ------------ -------  ----------- -------------- 
TOTAL/WEIGHTED 
 AVERAGE               78 / 106     $817,874,785         100%         7.32%        130       1.65X     67.18%        51.82% 
                     ============ ==============  =============== ==========  ============ =======  =========== ============== 
</TABLE>

- ------------ 
(1)     Calculated with respect to the Anticipated Repayment Date for the 
        Embassy Suites Loan. 
(2)     7 of such Mortgage Loans, representing approximately 7.33% of the 
        Initial Pool Balance, are Credit Lease Loans meeting the guidelines 
        described under "--Underwriting Standards" herein. 

                     RANGE OF CURRENT OCCUPANCY RATES (1) 

<TABLE>
<CAPTION>
                                                                                     WEIGHTED AVERAGES (2) 
                                                                 ------------------------------------------------------------- 
                                                                                STATED 
                                    AGGREGATE       PERCENTAGE                 REMAINING             CUT-OFF 
     RANGE OF        NUMBER OF    CUT-OFF DATE   OF INITIAL POOL   MORTGAGE      TERM                  DATE      LTV RATIO AT 
 OCCUPANCY RATES    PROPERTIES       BALANCE         BALANCE         RATE      (MO.)(3)     DSCR    LTV RATIO    MATURITY (3) 
- -----------------  ------------ ---------------  --------------- ----------  ------------ -------  ----------- -------------- 
<S>                <C>          <C>              <C>             <C>         <C>          <C>      <C>         <C>
 63.00% to 79.99%       11        $139,249,746        17.03%         7.59%        114       2.16x     54.50%        44.92% 
 80.00% to 91.99%       11          93,120,551        11.39          7.52%        137       1.51x     65.42%        48.93% 
 92.00% to 93.99%        8          60,717,715         7.42          7.29%        109       1.56x     74.21%        64.86% 
 94.00% to 95.99%       11          70,919,179         8.67          7.40%        123       1.34x     76.62%        63.69% 
 96.00% to 97.99%       10         150,010,055        18.34          6.92%        120       1.98x     57.78%        52.29% 
 98.00% to 98.99%        5          28,857,283         3.53          7.31%        103       1.62x     65.36%        58.20% 
99.00% to 100.00%       50         275,000,257        33.62          7.32%        150       1.34x     76.00%        49.82% 
                   ------------ ---------------  --------------- 
TOTAL/WEIGHTED 
 AVERAGE                106       $817,874,785          100%         7.32%        130       1.65X     67.18%        51.82% 
                   ============ ===============  =============== 
</TABLE>

- ------------ 
(1)     Current occupancy rates have been calculated herein 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 herein. 
(3)     Calculated with respect to the Anticipated Repayment Date for the 
        Embassy Suites Loan. 

                              S-58           
<PAGE>
                        RANGE OF CUT-OFF DATE BALANCES 

<TABLE>
<CAPTION>
                                                                                           WEIGHTED AVERAGES 
                                                                    ------------------------------------------------------------- 
   
                                                                                    STATED 
       RANGE OF          NUMBER OF     AGGREGATE       PERCENTAGE                 REMAINING              CUT-OFF 
     CUT-OFF DATE         LOANS/      CUT-OFF DATE  OF INITIAL POOL   MORTGAGE       TERM                 DATE      LTV RATIO AT 
       BALANCES         PROPERTIES      BALANCE         BALANCE         RATE       (MO.)(1)     DSCR    LTV RATIO   MATURITY (1) 
- ---------------------- ------------ --------------  --------------- ----------  ------------  ------- -----------  -------------- 
   
<S>                    <C>          <C>             <C>             <C>         <C>           <C>     <C>          <C>
$ 887,919 to 
 $4,000,000                20/21      $ 51,322,083        6.28%         7.49%        126       1.34x      74.36%        58.87% 
$4,000,001 to 
 $8,000,000                28/28       176,055,999       21.53          7.39%        136       1.40x      75.02%        54.21% 
$8,000,001 to 
 $12,000,000               11/20       111,001,726       13.57          7.45%        141       1.30x      77.98%        55.27% 
$12,000,001 to 
 $18,000,000               10/17       142,342,674       17.40          7.73%        143       1.43x      70.40%        48.84% 
$18,000,001 to 
 $30,000,000               7/10        163,721,244       20.02          7.25%        118       1.46x      71.00%        62.04% 
$30,000,001 to 
 $60,000,000                1/1         60,000,000        7.34          6.52%        120       2.90x      37.50%        37.50% 
$60,000,001 to 
 $113,431,059               1/9        113,431,059       13.87          6.99%        116       2.40x      47.33%        38.13% 
                       ------------ --------------  --------------- 
TOTAL/WEIGHTED 
 AVERAGE                 78 / 106     $817,874,785         100%         7.32%        130       1.65X      67.18%        51.82% 
                       ============ ==============  =============== 
</TABLE>

- ------------ 
(1)     Calculated with respect to the Anticipated Repayment Date for the 
        Embassy Suites Loan. 

   The following two tables set forth the range of LTV Ratios of the Mortgage 
Loans as of the Cut-off Date and the maturity dates or Anticipated Repayment 
Date of the Mortgage Loans. An "LTV Ratio" for any Mortgage Loan, as of any 
date of determination, is a fraction, expressed as a percentage, the 
numerator of which is the scheduled principal balance of such Mortgage Loan 
as of such date (assuming no defaults or prepayments on such Mortgage Loan 
prior to such date), and the denominator of which is the appraised value of 
the related Mortgaged Property or Mortgaged Properties as determined by an 
appraisal thereof obtained in connection with the origination of such 
Mortgage Loan. The LTV Ratio as of the Mortgage Loan maturity dates or 
Anticipated Repayment Date, as the case may be, described below was 
calculated based on the principal balance of the related Mortgage Loan on the 
maturity date or Anticipated Repayment Date, as the case may be, assuming all 
principal payments required to be made on or prior to the Mortgage Loan's 
maturity date or Anticipated Repayment Date, as the case may be (not 
including the balloon payment), are made. In addition, because it is based on 
the value of a Mortgaged Property determined as of loan origination, 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>
                                                                                     WEIGHTED AVERAGES 
                                                               ------------------------------------------------------------- 
                                                                              STATED 
                    NUMBER OF     AGGREGATE       PERCENTAGE                 REMAINING             CUT-OFF 
     RANGE OF        LOANS/      CUT-OFF DATE  OF INITIAL POOL   MORTGAGE      TERM                  DATE      LTV RATIO AT 
    LTV RATIOS     PROPERTIES      BALANCE         BALANCE         RATE      (MO.)(1)     DSCR    LTV RATIO    MATURITY (1) 
- ----------------  ------------ --------------  --------------- ----------  ------------ -------  ----------- -------------- 
<S>               <C>          <C>             <C>             <C>         <C>          <C>      <C>         <C>
37.50% to 49.99%      2/10       $173,431,059       21.21%         6.83%        117       2.58x     43.93%        37.91% 
50.00% to 59.99%       5/5         72,792,496        8.90          7.11%        123       1.68x     56.66%        40.79% 
60.00% to 69.99%      12/12        91,836,870       11.23          8.18%        139       1.56x     64.71%        46.97% 
70.00% to 73.33%      12/12       128,982,218       15.77          7.21%        122       1.42x     72.22%        60.83% 
73.34% to 76.66%      25/26       179,392,820       21.93          7.46%        119       1.34x     75.34%        64.45% 
76.67% to 79.99%      14/17       105,561,999       12.91          7.48%        112       1.34x     78.78%        69.57% 
80.00% to 99.48%      8/24         65,877,322        8.05          7.20%        230       1.07x     92.76%        26.94% 
                  ------------ --------------  --------------- 
TOTAL/WEIGHTED 
 AVERAGE            78 / 106     $817,874,785         100%         7.32%        130       1.65X     67.18%        51.82% 
                  ============ ==============  =============== 
</TABLE>

- ------------ 
(1)     Calculated with respect to the Anticipated Repayment Date for the 
        Embassy Suites Loan. 

                              S-59           
<PAGE>
            RANGE OF LTV RATIOS AS OF MORTGAGE LOAN MATURITY DATES 

<TABLE>
<CAPTION>
                                                                                     WEIGHTED AVERAGES 
                                                               ------------------------------------------------------------- 
                                                                              STATED 
     RANGE OF       NUMBER OF     AGGREGATE       PERCENTAGE                 REMAINING             CUT-OFF 
     MATURITY        LOANS/      CUT-OFF DATE  OF INITIAL POOL   MORTGAGE      TERM                  DATE      LTV RATIO AT 
 LTV RATIOS (1)    PROPERTIES      BALANCE         BALANCE         RATE      (MO.)(1)     DSCR    LTV RATIO    MATURITY (1) 
- ----------------  ------------ --------------  --------------- ----------  ------------ -------  ----------- -------------- 
<S>               <C>          <C>             <C>             <C>         <C>          <C>      <C>         <C>              
 0.00% TO 39.99%      11/20      $238,079,632       29.11%         6.99%        149       2.22X     52.25%        29.03% 
40.00% TO 49.99%      4/20         43,858,812        5.36          7.06%        193       1.26X     86.17%        44.25% 
50.00% TO 59.99%      14/14       141,202,818       17.26          7.78%        118       1.60X     63.58%        53.31% 
60.00% TO 63.33%      10/10        99,558,798       12.17          7.12%        118       1.43X     72.38%        61.95% 
63.34% TO 66.66%      20/20       122,754,940       15.01          7.32%        118       1.38X     74.26%        64.89% 
66.67% TO 69.99%      12/15       134,891,453       16.49          7.50%        114       1.29X     77.53%        68.29% 
70.00% TO 73.04%       7/7         37,528,333        4.59          7.80%        102       1.41X     79.02%        70.89% 
                  ------------ --------------  --------------- 
TOTAL/WEIGHTED 
 AVERAGE            78 / 106     $817,874,785         100%         7.32%        130       1.65X     67.18%        51.82% 
                  ============ ==============  =============== 
</TABLE>

- ------------ 
(1)     Calculated with respect to the Anticipated Repayment Date for the 
        Embassy Suites Loan. 

   The foregoing characteristics, along with certain additional 
characteristics of the Mortgage Loans presented on a loan-by-loan basis, are 
set forth in Annex A to this Prospectus Supplement. Certain additional 
information regarding the Mortgage Loans is set forth herein below under 
"--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 1996. In determining other income for each Mortgaged 
Property, the Mortgage Loan Seller generally relied on historical operating 
statements for 1996 or, if available and more recent, the other income 
received over a consecutive 12-month period ("Rolling 12 Months"). Operating 
statements were generally certified but unaudited. 

   Vacancy. In determining the vacancy allowance for each Mortgaged Property 
(other than a Mortgaged Property improved by a hotel), the Mortgage Loan 
Seller generally used 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. 

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

   Replacement Reserves. Replacement reserves were calculated in accordance 
with the expected useful life of the components of the related Mortgaged 
Property during the term of the Mortgage Loan. 

                              S-60           
<PAGE>
 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 3.90% 
of the Initial Pool Balance, was in compliance with the Code of Professional 
Ethics and Standards of Professional Conduct of the Appraisal Institute and 
the Uniform Standards of Professional Appraisal Practice as adopted by the 
Appraisal Standards Board of the Appraisal Foundation and accepted and 
incorporated into the Financial Institutions Reform, Recovery and Enforcement 
Act of 1989, 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, generally in 
accordance with the underwriting criteria described below. 

   The information set forth herein 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-61           
<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 all 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. Should a Credit 
Lease not be a "bondable lease", Chase requires the Tenant obtain an 
insurance policy or surety bond issued by a highly-rated entity to cover any 
lease termination or rent abatement events. 

   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>
                           DSCR      LTV RATIO 
PROPERTY TYPE           GUIDELINE    GUIDELINE 
- ---------------------  ----------- ----------- 
<S>                    <C>         <C>
Multifamily...........     1.20x         80% 
Mobile Home 
 Community............     1.25x         75% 
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% 
</TABLE>

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

                              S-62           
<PAGE>
    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 
Mobile Home Community .... $50 per pad 
</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; 

     (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, enforceable 
    in accordance with their terms, except as such enforcement may be limited 
    by bankruptcy, insolvency, reorganization, moratorium or other laws 
    affecting the enforcement of creditors' rights generally, or by general 
    principles of equity (regardless of whether such enforcement is considered 
    in a proceeding in equity or at law); 

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

                              S-63           
<PAGE>
      (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 19 Mortgage Loans, representing approximately 46.43% 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, 4 Mortgage Loans, 
    representing approximately 17.77% (which includes the Embassy Suites Loan 
    which represents approximately 13.87% of the Initial Pool Balance) of the 
    Initial Pool Balance, which permit the related borrower to substitute a 
    replacement property, as described in "--Defeasance; Collateral 
    Substitution" above, and, except with respect to 2 Mortgage Loans, 
    representing approximately 3.05% of the Initial Pool Balance, which 
    provide for the 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 in consideration of payment therefor; 

     (vii) other than with respect to each Credit Lease under a Credit Lease 
    Loan and except with respect to 1 Mortgage Loan, representing 
    approximately 1.92% of the Initial Pool Balance, which is subject to a 
    prior lease, 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) other than with respect to each Credit Lease under a Credit Lease 
    Loan, the lien of each related Mortgage as a first priority lien (except 
    with respect to 1 Mortgage Loan representing approximately 1.92% of the 
    Initial Pool Balance, which is subject to the prior lease of the only 
    tenant at the Mortgaged Property) in the original principal amount of such 
    Mortgage Loan (as set forth on the Mortgage Loan Schedule) after all 
    advances of principal is insured by an ALTA lender's title insurance 
    policy (or a binding commitment therefor), or its equivalent as adopted in 
    the applicable jurisdiction, insuring the Mortgage Loan Seller, its 
    successors and assigns, subject only to (a) the lien of current real 
    property taxes, ground rents, water charges, sewer rents and assessments 
    not yet due and payable, (b) covenants, conditions and restrictions, 
    rights of way, easements and other matters of public record, none of 
    which, individually or in the aggregate, materially interferes with the 
    current use of the Mortgaged Property or the security intended to be 
    provided by such Mortgage or with the borrower's ability to pay its 
    obligations when they become due or materially and adversely affects the 
    value of the Mortgaged Property and (c) the exceptions (general and 
    specific) set forth in such policy, none of which, individually or in the 
    aggregate, materially interferes with the current use of the Mortgaged 
    Property, security intended to be provided by such Mortgage or with the 
    borrower's ability to pay its obligations when they become due or 
    materially and adversely affects the value of the Mortgaged Property; the 
    Mortgage Loan Seller or its successors or assigns is the sole named 
    insured of such policy; such policy is assignable to the Depositor without 
    the consent of or any notification to the insurer, and is in full force 
    and effect 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; 

                              S-64           
<PAGE>
      (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, other 
    than with respect to 1 Mortgaged Property representing approximately 1.70% 
    of the Initial Pool Balance, which was damaged by a fire and for which the 
    Mortgaged Property is fully covered by insurance except to the extent of a 
    $10,000 deductible, 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 1 Mortgage 
    Loan, representing approximately 1.92% of the Initial Pool Balance, which 
    allows the sole tenant to self-insure the related Mortgaged Property), in 
    an amount not less than the replacement cost 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 (or rent loss insurance) 
    and comprehensive general liability insurance in amounts generally 
    required by institutional lenders for similar properties; all premiums on 
    such insurance policies required to be paid as of the date hereof have 
    been paid; such insurance policies require prior notice to the insured of 
    termination or cancellation, and no such notice has been received; each 
    related Mortgage or loan agreement obligates the related borrower to 
    maintain all such insurance and, at such borrower's failure to do so, 
    authorizes the mortgagee to maintain such insurance at the borrower's cost 
    and expense and to seek reimbursement therefor from such borrower; 

     (xviii) there is no material default, breach, violation or event of 
    acceleration existing under the related Mortgage or the related Mortgage 
    Note, and to the Mortgage Loan Seller's knowledge, no event (other than 
    payments due but not yet delinquent) which, with the passage of time or 
    with notice and the expiration of any grace or cure period, would and does 
    constitute a default, breach, violation or event of acceleration. To the 
    best of the Mortgage Loan Seller's knowledge, there is no default, 

                              S-65           
<PAGE>
     breach, violation or event of acceleration that may have occurred as a 
    result of any failure of the related borrower to comply with any "due on 
    sale" provision contained in the related Mortgage Note or Mortgage. 
    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 later of 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 2 Mortgage Loans, 
    representing approximately 1.89% of the Initial Pool Balance (see "Risk 
    Factors--Potential Liability to the Trust Fund Relating to a Materially 
    Adverse Environmental Condition" herein), 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--Potential Liability to the Trust Fund Relating to a Materially 
    Adverse Environmental Condition" herein; 

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

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

                              S-66           
<PAGE>
     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, 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 3.90% 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, by the Depositor to the Trustee) to 
repurchase the affected Mortgage Loan within such 90-day period at a price 
(the "Purchase Price") equal to the sum of (i) the outstanding principal 
balance of such Mortgage Loan as of the date of purchase, (ii) all accrued 
and unpaid interest on such Mortgage Loan at the related Mortgage Rate, in 
effect from time to time, to but not including the Due Date in the Due Period 
of purchase, (iii) all related unreimbursed Servicing Advances plus accrued 
and unpaid interest on related Advances at the Reimbursement Rate, and unpaid 
Special Servicing Fees allocable to such Mortgage Loan and (iv) all 
reasonable out-of-pocket expenses reasonably incurred or to be incurred by 
the Special Servicer, the Depositor and the Trustee in respect of the breach 
giving rise to the repurchase obligation, including any expenses arising out 
of the enforcement of the repurchase obligation. 

   The foregoing repurchase obligation will constitute the sole remedy 
available to the Certificateholders and the Trustee for any breach of 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 to the Depositor, and 
none of the Depositor, the 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 10 Mortgage Loans representing 
approximately 32.97% of the Initial Pool Balance (the "Lock Box Loans"), one 
or more accounts (collectively, the "Lock Box 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 4 of the Lock Box Loans, representing approximately 11.24% 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 6 
Lock Box Loans, representing approximately 21.73% of the Initial Pool 
Balance, provide for the establishment of a Lock Box Account upon the 
occurrence and continuation of certain events, generally relating to the 
failure of certain major tenants to renew or extend their respective leases, 
or the failure of 

                              S-67           
<PAGE>
 the related borrower to lease such premises to new tenants acceptable to the 
lender. Additionally, the Embassy Suites Loan provides that a Lock Box 
Account must be established upon the occurrence of a Sweep Event as described 
under "--Significant Mortgage Loans--The Embassy Suites Loan--Cash Management 
Account; Reserve Accounts" 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 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-68           
<PAGE>
                       DESCRIPTION OF THE CERTIFICATES 

GENERAL 

   The Certificates will be issued pursuant to the Pooling and Servicing 
Agreement and will represent in the aggregate the entire beneficial ownership 
interest in the Trust Fund consisting of: (i) the Mortgage Loans and all 
payments under and proceeds of the Mortgage Loans received after the Cut-off 
Date (exclusive of payments of principal and interest due on or before the 
Cut-off Date); (ii) any REO Property; (iii) such funds or assets as from time 
to time are deposited in the Certificate Account, the Distribution Accounts, 
the Interest Reserve Account and the REO Account, if established; (iv) the 
rights of the mortgagee under all insurance policies with respect to the 
Mortgage Loans; and (v) certain rights of the Depositor under the Purchase 
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 
1998-1 (the "Certificates") will consist of the following fourteen classes 
(each, a "Class"): the Class A-1 and Class A-2 Certificates (collectively, 
the "Class A Certificates"), the Class X, Class B, Class C, Class D, Class E, 
Class F, Class G, Class H, Class I, Class J and Class R and Class LR 
Certificates. The Class A Certificates and the Class X Certificates are 
referred to collectively herein as the "Senior Certificates." The Class B, 
Class C, Class D, Class E, Class F, Class G, Class H, Class I and Class J 
Certificates are referred to collectively herein as the "Subordinate 
Certificates." The Class B, Class C, Class D and Class E Certificates are 
referred to collectively herein as the "Subordinate Offered Certificates." 
The Class R and Class LR Certificates are referred to collectively herein as 
the "Residual Certificates." 

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

   The "Certificate Balance" of any Class of Certificates (other than the 
Class X and Residual Certificates) outstanding at any time represents the 
maximum amount which the holders thereof are entitled to receive as 
distributions allocable to principal from the cash flow on the Mortgage Loans 
and the other assets in the Trust Fund. On each Distribution Date, the 
Certificate Balance of each Class of Certificates will be reduced by any 
distributions of principal actually made on, and any Collateral Support 
Deficit actually allocated to, such Class of Certificates on such 
Distribution Date. The initial Certificate Balance of each Class of Offered 
Certificates (other than the Class X Certificates) is expected to be the 
balance set forth on the cover of this Prospectus Supplement. The Class X 
Certificates will not have a Certificate Balance or entitle their holders to 
distributions of principal. 

   The Class X Certificates will, however, represent the right to receive 
distributions of interest accrued as described herein on a notional amount 
(the "Notional Amount"). The Notional Amount of the Class X Certificates 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 $81,787,479. 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 $25,000 initial Certificate Balance, or 
in the case of the Class X Certificates, $1,000,000 initial Notional Amount, 
and integral multiples of $1,000 in excess thereof. The "Percentage Interest" 
evidenced by any Certificate (other than the Residual Certificates) is equal 
to the initial denomination thereof as of the Closing Date, divided by the 
initial Certificate Balance or Notional Amount of the Class to which it 
belongs. 

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

   Until Definitive Certificates are issued, interests in any Class of 
Offered Certificates will be transferred on the book-entry records of DTC and 
its Participants. 

PAYING AGENT, CERTIFICATE REGISTRAR AND AUTHENTICATING AGENT 

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

BOOK-ENTRY REGISTRATION AND DEFINITIVE CERTIFICATES 

   General. Certificate Owners 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 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 

                              S-70           
<PAGE>
 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 setttlement 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 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. 

   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. 

                              S-71           
<PAGE>
    None of the Depositor, the 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 herein 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 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 June 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 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 Agreement. 
The Servicer is required to deposit in the Certificate Account on a daily 
basis (and in no event later than the business day following receipt in 
available funds) all payments and collections due after the Cut-off Date and 
other amounts received or advanced with respect to the Mortgage Loans 
(including, without limitation, Insurance and Condemnation Proceeds and 
Liquidation Proceeds), and will be permitted to make withdrawals therefrom as 
set forth in the Pooling and Servicing Agreement. 

                              S-72           
<PAGE>
    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 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 herein. Each of the Certificate Account and 
the Distribution Accounts will conform to certain eligibility requirements 
set forth in the Pooling and Servicing Agreement. 

   The Paying Agent 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 Servicer will be required to deposit, in 
respect of each of the Mortgage Loans identified as Loan Numbers 3, 7, 9, 19, 
26, 27, 31, 37, 43, 51 and 63 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 Servicer will be 
required to withdraw from the Interest Reserve Account an amount equal to the 
Withheld Amounts from the preceding January (if applicable) and February, if 
any, and deposit such amount into the Lower-Tier Distribution Account. The 
Servicer is authorized but not required to direct the investment of funds 
held in the Interest Reserve Account and the Distribution Accounts in 
Permitted Investments, and the Servicer will be entitled to retain any 
interest or other income earned on such funds. The Servicer will be required 
to bear any losses resulting from the investment of such funds. 

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

     (a) the total amount of all cash received on the Mortgage Loans and any 
    REO Properties that is on deposit in the Certificate Account and the 
    Lower-Tier Distribution Account as of the business day preceding the 
    related Servicer Remittance Date, exclusive of (without duplication): 

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

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

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

        (iv) all Prepayment Premiums and Yield Maintenance Charges; 

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

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

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

                              S-73           
<PAGE>
      (c) for the Distribution Date occurring in each March, the related 
    Withheld Amounts required to be deposited in the Lower-Tier Distribution 
    Account pursuant to the Pooling Agreement. 

   The "Due Period" for each Distribution Date and each Mortgage Loan will be 
the period commencing on the second day of the month preceding the month in 
which such Distribution Date occurs and ending on the first 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 3, 
6, 7, 9, 10, 11, 12, 13, 15, 19, 26, 27, 30, 31, 33, 35, 38, 41, 43, 44, 50, 
51, 56, 58, 65, 72, 76 and 77, the period commencing on the eleventh day of 
the month preceding the month in which such Distribution Date occurs and 
ending on the tenth day of the month in which such Distribution Date occurs). 
Notwithstanding the foregoing, in the event that the last day of a Due Period 
is not a business day, any payments received with respect to the Mortgage 
Loans relating to such Due Period on the business day immediately following 
such day shall be deemed to have been received during such Due Period and not 
during any other Due Period. For purposes of the discussion in the 
Prospectus, the Due Period is also the Prepayment Period (as defined in the 
Prospectus). 

   Priority. On each Distribution Date, for so long as the Certificate 
Balances of the Certificates have not been reduced to zero, the Paying Agent 
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; 

   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; 

                              S-74           
<PAGE>
    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; 

   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 

                              S-75           
<PAGE>
 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 (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 0.8289% 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 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 

                              S-76           
<PAGE>
 would have to accrue in respect of such Mortgage Loan on the basis of a 
360-day year consisting of twelve 30-day months in order to produce the 
aggregate amount of interest actually accrued in respect of such Mortgage 
Loan during such one-month period at the related Mortgage Rate; provided, 
however, that with respect to each Withheld Loan, the Mortgage Rate for the 
one month period (i) preceding the Due Dates in January and February in any 
year which is not a leap year or in February in any year which is a leap 
year, and (ii) preceding the Due Date in March, will be the per annum rate 
stated in the related Mortgage Note. 

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

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

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

   The "Scheduled Principal Distribution Amount" for each Distribution Date 
will equal the aggregate of the principal portions of (a) all Monthly 
Payments (excluding Balloon Payments) due during or, if and to the extent not 
previously received or advanced and distributed to Certificateholders on a 
preceding Distribution Date, prior to, the related Due Period and all Assumed 
Scheduled Payments for the related Due Period, in each case to the extent 
paid by the related borrower as of the business day preceding the related 
Servicer Remittance Date or advanced by the Servicer or the Trustee, as 
applicable, and (b) all Balloon Payments to the extent received during the 
related Due Period, and to the extent not included in clause (a) above. The 
Scheduled Principal Distribution Amount from time to time will include all 
late payments of principal made by a borrower, including late payments in 
respect of a delinquent Balloon Payment, regardless of the timing of such 
late payments, except to the extent such late payments are otherwise 
reimbursable to the Servicer or the Trustee, as the case may be, for prior 
Advances. 

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

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

   For purposes of the foregoing definitions of Principal Distribution 
Amount, the term "Principal Shortfall" for any Distribution Date means the 
amount, if any, by which (i) the Principal Distribution 

                              S-77           
<PAGE>
 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" herein and in the Prospectus, 
when used in such context, will be deemed to also be references to or to also 
include, as the case may be, any REO Loans. Each REO Loan will generally be 
deemed to have the same characteristics as its actual predecessor Mortgage 
Loan, including the same fixed Mortgage Rate (and, accordingly, the same Net 
Mortgage Rate) and the same unpaid principal balance and Stated Principal 
Balance. Amounts due on such predecessor Mortgage Loan, including any portion 
thereof payable or reimbursable to the Servicer, will continue to be "due" in 
respect of the REO Loan; and amounts received in respect of the related REO 
Property, net of payments to be made, or reimbursement to the Servicer or the 
Special Servicer for payments previously advanced, in connection with the 
operation and management of such property, generally will be applied by the 
Servicer as if received on the predecessor Mortgage Loan. 

ALLOCATION OF PREPAYMENT PREMIUMS AND YIELD MAINTENANCE CHARGES 

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

                              S-78           
<PAGE>
    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" herein. See also "Certain Legal 
Aspects of the Mortgage Loans--Default Interest and Limitations on 
Prepayments" in the Prospectus regarding the enforceability of Yield 
Maintenance Charges and Prepayment Premiums. 

ASSUMED FINAL DISTRIBUTION DATE; RATED FINAL DISTRIBUTION DATE 

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

<TABLE>
<CAPTION>
                           ASSUMED FINAL 
CLASS DESIGNATION        DISTRIBUTION DATE 
- ---------------------  --------------------- 
<S>                    <C>
Class A-1............. December 18, 2006 
Class A-2............. May 18, 2008 
Class X............... April 18, 2023 
Class B............... May 18, 2008 
Class C............... May 18, 2008 
Class D............... May 18, 2008 
Class E............... May 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 Embassy Suites Loan is 
prepaid on its Anticipated Repayment Date. Since the rate of payment 
(including prepayments) of the Mortgage Loans may exceed the scheduled rate 
of payments, and could exceed such scheduled rate by a substantial amount, 
the actual final Distribution Date for one or more Classes of the Offered 
Certificates may be earlier, and could be substantially earlier, than the 
related Assumed Final Distribution Date(s). The rate of payments (including 
prepayments) on the Mortgage Loans will depend on the characteristics of the 
Mortgage Loans, as well as on the prevailing level of interest rates and 
other economic factors, and no assurance can be given as to actual payment 
experience. Finally, the Assumed Distribution Dates were calculated assuming 
that there would not be an early termination of the Trust Fund. 

                              S-79           
<PAGE>
    The "Rated Final Distribution Date" for each Class of Offered 
Certificates will be May 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 
(other than the 330 Madison Avenue Loan, which is an interest-only loan). 

SUBORDINATION; ALLOCATION OF COLLATERAL SUPPORT DEFICIT 

   The rights of holders of the Subordinate Certificates to receive 
distributions of amounts collected or advanced on the Mortgage Loans will be 
subordinated, to the extent described herein, to the rights of holders of the 
Senior Certificates. Moreover, to the extent described herein, the rights of 
the holders of the Class J Certificates will be subordinated to the rights of 
the Class I Certificates, the rights of the holders of the Class J and Class 
I Certificates will be subordinated to the rights of the holders of the Class 
H Certificates, the rights of the holders of the Class H, Class I and Class J 
Certificates will be subordinated to the rights of the holders of the Class G 
Certificates, the rights of the holders of the Class G, Class H, Class I and 
Class J Certificates will be subordinated to the rights of the holders of the 
Class F Certificates, the rights of the holders of the Class F, Class G, 
Class H, Class I and Class J Certificates will be subordinated to the rights 
of the holders of the Class E Certificates, the rights of the holders of the 
Class E, Class F, Class G, Class H, Class I and Class J Certificates will be 
subordinated to the rights of the holders of the Class D Certificates, the 
rights of the holders of the Class D, Class E, Class F, Class G, Class H, 
Class I and Class J Certificates will be subordinated to the rights of the 
holders of the Class C Certificates, and the rights of the holders of the 
Class C, Class D, Class E, Class F, Class G, Class H, Class I and Class J 
Certificates will be subordinated to the rights of the holders of the Class B 
Certificates. This subordination is intended to enhance the likelihood of 
timely receipt by the holders of the Senior Certificates of the full amount 
of all interest payable in respect of the Senior Certificates on each 
Distribution Date, and the ultimate receipt by the holders of the Class A 
Certificates of principal in an amount equal to, in each case, the entire 
Certificate Balance of such Class of Certificates. Similarly, but to 
decreasing degrees, this subordination is also intended to enhance the 
likelihood of timely receipt by the holders of the Class B Certificates, the 
holders of the Class C Certificates, the holders of the Class D Certificates 
and the holders of the Class E Certificates of the full amount of interest 
payable in respect of such Classes of Certificates on each Distribution Date, 
and the ultimate receipt by the holders of the Class B Certificates, the 
holders of the Class C Certificates, the holders of the Class D Certificates 
and the holders of the Class E Certificates of principal equal to, in each 
case, the entire Certificate Balance of such Class of Certificates. The 
protection afforded to the holders of the Class E Certificates by means of 
the subordination of the Non-Offered Certificates that are Subordinate 
Certificates (the "Non-Offered Subordinate Certificates"), to the holders of 
the Class D Certificates by the subordination of the Class E Certificates and 
the Non-Offered Subordinate Certificates, to the holders of the Class C 
Certificates by means of the subordination of the Class D and Class E 
Certificates and the Non-Offered Subordinate Certificates, to the holders of 
the Class B Certificates by means of the subordination of the Class C, Class 
D and Class E Certificates and the Non-Offered Subordinate Certificates and 
to the holders of the Senior Certificates by means of the subordination of 
the Subordinate Certificates, will be accomplished by the application of the 
Available Distribution Amount on each Distribution Date in accordance with 
the order of priority described under "--Distributions" above and by the 
allocation of Collateral Support Deficits in the manner described below. No 
other form of credit support will be available for the benefit of the holders 
of the Offered Certificates. 

   Allocation to the Class A Certificates (unless the Cross-Over Date has 
occurred, first to the Class A-1 Certificates until the Certificate Balance 
has been reduced to zero and then to the Class A-2 Certificates), for so long 
as they are outstanding, of the entire Principal Distribution Amount for each 
Distribution Date will have the effect of reducing the aggregate Certificate 
Balance of the Class A Certificates at a proportionately faster rate than the 
rate at which the aggregate Stated Principal Balance of the Mortgage Pool 
will reduce. Thus, as principal is distributed to the holders of such Class A 
Certificates, the percentage interest in the Trust Fund evidenced by such 
Class A Certificates will be decreased (with a corresponding increase in the 
percentage interest in the Trust Fund evidenced by the Subordinate 
Certificates), thereby increasing, relative to their respective Certificate 
Balances, the subordination afforded such Class A Certificates by the 
Subordinate Certificates. 

                              S-80           
<PAGE>
    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 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" herein, and the payment of 
interest on Advances and certain servicing expenses; and (ii) certain 
unanticipated, non-Mortgage Loan specific expenses of the Trust Fund, 
including certain reimbursements to the Trustee as described under 
"Description of the Pooling Agreements--Certain Matters Regarding the 
Trustee" in the Prospectus, certain reimbursements to the Servicer and the 
Depositor as described under "Description of the Pooling Agreements--Certain 
Matters Regarding the Servicer and the Depositor" in the Prospectus, and 
certain federal, state and local taxes, and certain tax-related expenses, 
payable out of the Trust Fund as described under "Certain Federal Income Tax 
Consequences--Federal Income Tax Consequences for REMIC Certificates" and 
"--Taxes That May Be Imposed on the REMIC Pool" in the Prospectus. 
Accordingly, the allocation of Collateral Support Deficit as described above 
will constitute an allocation of losses and other shortfalls experienced by 
the Trust Fund. 

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

ADVANCES 

   On the business day immediately preceding each Distribution Date (the 
"Servicer Remittance Date"), the Servicer will be obligated, subject to the 
recoverability determination described below, to make advances (each, a "P&I 
Advance") out of its own funds or, subject to the replacement thereof as 
provided in the Pooling and Servicing Agreement, certain funds held in the 
Certificate Account that are not required to be part of the Available 
Distribution Amount for such Distribution Date, in an amount equal to (but 
subject to reduction as described in the following paragraph) the aggregate 
of: (i) all Monthly Payments (net of the applicable Servicing Fee), other 
than Balloon Payments, which were due on the Mortgage Loans during the 
related Due Period and delinquent (or not advanced by any subservicer) as of 
the business day preceding such Servicer Remittance Date; and (ii) in the 
case of each Mortgage Loan delinquent in respect of its Balloon Payment as of 
the end of the related Due Period (including any REO Loan as to which the 
Balloon Payment would have been past due), an amount equal to the Assumed 
Scheduled Payment therefor. The Servicer's obligations to make P&I Advances 
in respect 

                              S-81           
<PAGE>
 of any Mortgage Loan or REO Property will continue through liquidation of 
such Mortgage Loan or disposition of such REO Property, as the case may be. 
To the extent that the Servicer fails to make a P&I Advance that it is 
required to make under the Pooling and Servicing Agreement, the Trustee will 
make such required P&I Advance pursuant to the Pooling and Servicing 
Agreement. 

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

   In addition to P&I Advances, the Servicer will also be obligated (subject 
to the limitations described herein) to make advances ("Servicing Advances" 
and, collectively with P&I Advances, "Advances") in connection with the 
servicing and administration of any Mortgage Loan in respect of which a 
default, delinquency or other unanticipated event has occurred or is 
reasonably foreseeable or in connection with the servicing and administration 
of any Mortgaged Property or REO Property, to pay delinquent real estate 
taxes, assessments and hazard insurance premiums and to cover other similar 
costs and expenses necessary to preserve the priority of or enforce the 
related Mortgage Loan documents or to protect, lease, manage and maintain the 
related Mortgaged Property. To the extent that the Servicer fails to make a 
Servicing Advance that it is required to make under the Pooling and Servicing 
Agreement and the Trustee has notice of such failure, the Trustee will make 
such required Servicing Advance pursuant to the Pooling and Servicing 
Agreement. 

   The Servicer or the Trustee, as applicable, will be entitled to recover 
any Advance made out of its own funds from any amounts collected in respect 
of the Mortgage Loan as to which such Advance was made, whether in the form 
of late payments, Insurance and Condemnation Proceeds, Liquidation Proceeds 
or otherwise from the Mortgage Loan ("Related Proceeds"). Notwithstanding the 
foregoing, neither the Servicer nor the Trustee will be obligated to make any 
Advance that it determines in its reasonable good faith judgment would, if 
made, not be recoverable (including interest thereon) out of Related Proceeds 
(a "Nonrecoverable Advance"), and the Servicer or the Trustee will be 
entitled to recover any Advance that it so determines to be a Nonrecoverable 
Advance out of general funds on deposit in the Certificate Account. The 
Trustee will be entitled to rely conclusively on any non-recoverability 
determination of the Servicer. Nonrecoverable Advances will represent a 
portion of the losses to be borne by the Certificateholders. See "Description 
of the Certificates--Advances in Respect of Delinquencies" and "Description 
of the Pooling Agreements--Certificate Account" in the Prospectus. 

   In connection with its recovery of any Advance, each of the Servicer and 
the Trustee will be entitled to be paid, out of any amounts then on deposit 
in the Certificate Account, interest at the Prime Rate (the "Reimbursement 
Rate") accrued on the amount of such Advance from the date made to but not 
including the date of reimbursement. The "Prime Rate" shall be the rate, for 
any day, set forth as such in The Wall Street Journal, New York edition. 

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

APPRAISAL REDUCTIONS 

   After an Appraisal Reduction Event has occurred, an Appraisal Reduction 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 

                              S-82           
<PAGE>
 Mortgage Loan, or a change in any other material economic term of the 
Mortgage Loan (other than an extension of its maturity), becomes effective as 
a result of a modification of such Mortgage Loan by the Special Servicer, 
(iv) 60 days after a receiver has been appointed, (v) 60 days after a 
borrower declares bankruptcy and (vi) immediately after a Mortgage Loan 
becomes an REO Loan; provided, however, that an Appraisal Reduction Event 
shall not occur at any time when the aggregate Certificate Balances of all 
Classes of Certificates (other than the Class A Certificates) has been 
reduced to zero. The "Appraisal Reduction" for any Distribution Date and for 
any Mortgage Loan as to which any Appraisal Reduction Event has occurred will 
be an amount equal to the excess of (a) the outstanding Stated Principal 
Balance of such Mortgage Loan over (b) the excess of (i) 90% of the appraised 
value of the related Mortgaged Property as determined (A) by one or more 
independent MAI appraisals with respect to any Mortgage Loan with an 
outstanding principal balance equal to or in excess of $2,000,000 (the costs 
of which shall be paid by the Servicer as an Advance), and (B) by an internal 
valuation performed by the Special Servicer with respect to any Mortgage Loan 
with an outstanding principal balance less than $2,000,000, over (ii) the sum 
as of the Due Date occurring in the month of such Distribution Date of (A) to 
the extent not previously advanced by the Servicer or the Trustee, all unpaid 
interest on such Mortgage Loan at a per annum rate equal to the Mortgage 
Rate, (B) all unreimbursed Advances and interest thereon at the Reimbursement 
Rate in respect of such Mortgage Loan and (C) all currently due and unpaid 
real estate taxes and assessments, insurance premiums and ground rents and 
all other amounts due and unpaid under the Mortgage Loan (which tax, 
premiums, ground rents and other amounts have not been the subject of an 
Advance by the Servicer and/or for which funds have not been escrowed). 
Within 60 days after the Appraisal Reduction Event, the Special Servicer will 
be required to receive such appraisal; provided, however, that with respect 
to an Appraisal Reduction Event described in clause (ii), the Special 
Servicer will be required to receive such appraisal within the 120-day period 
set forth in such clause (ii). On the first Determination Date occurring on 
or after the delivery of such MAI appraisal, the Special Servicer will be 
required to calculate and report to the Servicer, and the Servicer will 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" 
herein. 

   With respect to each Mortgage Loan as to which an Appraisal Reduction has 
occurred (unless such Mortgage Loan has become a Corrected Mortgage Loan and 
has remained current for twelve consecutive Monthly Payments, and with 
respect to which no other Appraisal Reduction Event has occurred with respect 
thereto during the preceding twelve months), the Special Servicer is 
required, within 30 days of 

                              S-83           
<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 Servicer and the Special Servicer during the Due 
Period for such Distribution Date; (v) the aggregate Stated Principal Balance 
of the Mortgage Loans and any REO Loans outstanding immediately before and 
immediately after such Distribution Date; (vi) the number, aggregate 
principal balance, weighted average remaining term to maturity and weighted 
average Mortgage Rate of the Mortgage Loans as of the end of the related Due 
Period for such Distribution Date; (vii) the number and aggregate principal 
balance of Mortgage Loans (A) delinquent one month, (B) delinquent two 
months, (C) delinquent three or more months and (D) as to which foreclosure 
proceedings have been commenced; (viii) the value of any REO Property 
included in the Trust Fund as of the end of the related Due Period for such 
Distribution Date, based on the most recent appraisal or valuation; (ix) the 
Available Distribution Amount for such Distribution Date; (x) the amount of 
the distribution on such Distribution Date to the holders of such Class of 
Certificates allocable to (A) Prepayment Premiums and (B) Yield Maintenance 
Charges; (xi) the Pass-Through Rate for such Class of Certificates for such 
Distribution Date and the next succeeding Distribution Date; (xii) the 
Scheduled Principal Distribution Amount and the Unscheduled Principal 
Distribution Amount for such Distribution Date; (xiii) the Certificate 
Balance or Notional Amount, as the case may be, of each Class of Certificates 
immediately before and immediately after such Distribution Date, separately 
identifying any reduction therein as a result of the allocation of any 
Collateral Support Deficit on such Distribution Date; (xiv) the fraction, 
expressed as a decimal carried to eight places, the numerator of which is the 
then related Certificate Balance, and the denominator of which is the related 
initial aggregate Certificate Balance, for each Class of Certificates (other 
than the Residual Certificates) immediately following such Distribution Date; 
(xv) the amount of any Appraisal Reductions effected in connection with such 
Distribution Date on a loan-by-loan basis, the total Appraisal Reduction 
effected in connection with such Distribution Date and the total Appraisal 
Reduction Amounts as of such Distribution Date; (xvi) the number and related 
principal balances of any Mortgage Loans extended or modified during the 
related Due Period; (xvii) the amount of any remaining unpaid interest 
shortfalls for such Class as of such Distribution Date; (xviii) a 
loan-by-loan listing of each Mortgage Loan which was the subject of a 
Principal Prepayment during the related Due Period and the amount and the 
type of Principal Prepayment occurring; (xix) a loan-by-loan listing of any 
Mortgage Loan which was defeased during the related Due Period and (xx) all 
deposits into, withdrawals from, and the balance of the Interest Reserve 
Account on the related Servicer Remittance Dates. In the case of 

                              S-84           
<PAGE>
 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 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 (f) only) make available at its offices 
primarily responsible for administration of the Trust Fund, during normal 
business hours, for review by any holder of an Offered Certificate, the 
Depositor, the Special Servicer, the Servicer, any Rating Agency or any other 
person to whom the Paying Agent (or the Trustee, if applicable) believes such 
disclosure is appropriate, originals or copies of, among other things, the 
following items: (a) the Pooling and Servicing Agreement and any amendments 
thereto, (b) all Distribution Date Statements delivered to holders of the 
relevant Class of Offered Certificates since the Closing Date, (c) all 
officer's certificates delivered to the Paying Agent since the Closing Date 
as described under "Description of the Pooling Agreements--Evidence as to 
Compliance" in the Prospectus, (d) all accountants' reports delivered to the 
Paying Agent since the Closing Date as described under "Description of the 
Pooling Agreements--Evidence as to Compliance" in the Prospectus, (e) the 
most recent property inspection report prepared by or on behalf of the 
Servicer or the Special Servicer and delivered to the Paying Agent in respect 
of each Mortgaged Property, (f) copies of the Mortgage Loan documents, (g) 
any and all modifications, waivers and amendments of the terms of a Mortgage 
Loan entered into by the Servicer or the Special Servicer and delivered to 
the Paying Agent, and (h) any and all statements and reports delivered to, or 
collected by, the Servicer or the Special Servicer, from the borrowers, 
including the most recent annual property operating statements, rent rolls 
and borrower financial statements, but only to the extent such statements and 
reports have been delivered to the Paying Agent. Copies of any and all of the 
foregoing items will be available to Certificateholders from the Paying Agent 
(or the Trustee with respect to clause (f) only) upon request; however, the 
Paying Agent (or the Trustee with respect to clause (f) only) will be 
permitted to require payment of a sum sufficient to cover the reasonable 
costs and expenses of providing such copies. Pursuant to the Pooling and 
Servicing Agreement, the Servicer will be responsible for enforcing all 
provisions of the Mortgage Loan documents relating to the submission of 
financial and property information. 

   The Pooling and Servicing Agreement will require the Servicer and the 
Paying Agent, subject to certain restrictions set forth therein, to provide 
the reports available to Certificateholders set forth above, as well as 
certain other information received by the Servicer or the Paying Agent, as 
the case may be, to any Certificateholder, the 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 
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 

                              S-85           
<PAGE>
 Participants to such Certificate Owners, will be governed by arrangements 
among them, subject to any statutory or regulatory requirements as may be in 
effect from time to time. Except as otherwise set forth in this paragraph, 
the Servicer, the Special Servicer, the Trustee, the Depositor, the Paying 
Agent and the Certificate Registrar are required to recognize as 
Certificateholders only those persons in whose names the Certificates are 
registered on the books and records of the Offered Certificate Registrar. The 
initial registered holder of the Offered Certificates will be Cede & Co. as 
nominee for DTC. 

VOTING RIGHTS 

   At all times during the term of the Pooling and Servicing Agreement, the 
voting rights for the Certificates (the "Voting Rights") shall be allocated 
among the respective Classes of Certificateholders as follows: (i) 4% in the 
case of the Class X Certificates, and (ii) in the case of any other Class of 
Certificates (other than the Residual Certificates), a percentage equal to 
the product of 96% and a fraction, the numerator of which is equal to the 
aggregate Certificate Balance of such Class, in each case, determined as of 
the Distribution Date immediately preceding such time, and the denominator of 
which is equal to the aggregate Certificate Balance of all Classes of 
Certificates, each determined as of the Distribution Date immediately 
preceding such time. Neither the Class R nor the Class LR Certificates will 
be entitled to any Voting Rights. For purposes of determining Voting Rights, 
the Certificate Balance of any Class shall be deemed to be reduced by the 
amount allocated to such Class of any Appraisal Reductions related to 
Mortgage Loans as to which Liquidation Proceeds or other final payment has 
not yet been received. Voting Rights allocated to a Class of 
Certificateholders shall be allocated among such Certificateholders in 
proportion to the Percentage Interests evidenced by their respective 
Certificates. Solely for purposes of giving any consent, approval or waiver 
pursuant to the Pooling and Servicing Agreement, neither the Servicer, the 
Special Servicer nor the Depositor will be entitled to exercise any Voting 
Rights with respect to any Certificates registered in its name, if such 
consent, approval or waiver would in any way increase its compensation or 
limit its obligations in such capacity under the Pooling and Servicing 
Agreement; provided, however, that such restrictions will not apply to the 
exercise of the Special Servicer's rights, if any, as a member of the 
Controlling Class. 

TERMINATION; RETIREMENT OF CERTIFICATES 

   The obligations created by the Pooling and Servicing Agreement will 
terminate upon payment (or provision for payment) to all Certificateholders 
of all amounts held by or on behalf of the Trustee and required to be paid 
following the earlier of (i) the final payment (or advance in respect 
thereof) or other liquidation of the last Mortgage Loan or REO Property 
subject thereto or (ii) the purchase of all of the assets of the Trust Fund 
by the holders of the Controlling Class, the Special Servicer, the 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, Special Servicer, the Servicer and 
the holders of the Class LR Certificates (in that order) will have the right 
to purchase all of the assets of the Trust Fund. Any such purchase of all the 
Mortgage Loans and other assets in the Trust Fund is required to be made at a 
price equal to the sum of (i) the aggregate Purchase Price of all the 
Mortgage Loans (exclusive of REO Loans) then included in the Trust Fund and 
(ii) the aggregate fair market value of all REO Properties then included in 
the Trust Fund (which fair market value for any REO Property may be less than 
the Purchase Price for the corresponding REO Loan), as determined by an 
appraiser selected and mutually agreed upon by the Servicer and the Trustee, 
and approved by more than 50% of the Voting Rights of the Classes of 
Certificates then outstanding, other than the Controlling Class, unless the 
Controlling Class is the only Class of Certificates outstanding. Such 
purchase will effect early retirement of the then outstanding Offered 
Certificates, but the right of the Servicer, the Special Servicer, the 
holders of the Controlling Class or the holders of the Class LR Certificates 
to effect such termination is subject to the requirement that the then 
aggregate Stated Principal Balance of the Mortgage Pool be less than 1% of 
the Initial Pool Balance. 

                              S-86           
<PAGE>
    On the final Distribution Date, the aggregate amount paid by the holders 
of the Controlling Class, the Special Servicer, the Servicer or the holders 
of the Class LR Certificates, as the case may be, for the Mortgage Loans and 
other assets in the Trust Fund (if the Trust Fund is to be terminated as a 
result of the purchase described in the preceding paragraph), together with 
all other amounts on deposit in the Certificate Account and not otherwise 
payable to a person other than the Certificateholders (see "Description of 
the Pooling Agreements--Certificate Account" in the Prospectus), will be 
applied generally as described above under "Distributions--Priority." 

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

THE TRUSTEE 

   State Street Bank and Trust Company will act as Trustee of the Trust Fund. 
The corporate trust office of the Trustee responsible for administration of 
the Trust is located at Two International Place-5th Floor, Boston, 
Massachusetts 02110, Attention: Corporate Trust Department, Ref. Chase 
Commercial Mortgage Securities Corp., Series 1998-1. 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 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 0.006% 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-87           
<PAGE>
                       SERVICING OF THE MORTGAGE LOANS 

GENERAL 

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

   Each of the Servicer (directly or through one or more subservicers) and 
the Special Servicer will be required to service and administer the Mortgage 
Loans for which it is responsible. The Servicer may delegate and/or assign 
some or all of its servicing obligations and duties with respect to some or 
all of the Mortgage Loans to one or more affiliates so long as such 
delegation and/or assignment, in and of itself, does not cause the 
qualification, withdrawal or downgrading of the then-current ratings assigned 
to any Class of Certificates as confirmed in writing by the Rating Agencies. 
Except in certain limited circumstances set forth in the Pooling and 
Servicing Agreement, the Special Servicer will not be permitted to appoint 
subservicers with respect to any of its servicing obligations and duties. 

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

   Except as otherwise described under "--Inspections; Collection of 
Operating Information" below, the Servicer initially will be responsible for 
the servicing and administration of the entire Mortgage Pool. With respect to 
any Mortgage Loan (i) as to which a payment default has occurred at its 
original maturity date, or, if the original maturity date has been extended, 
at its extended maturity, (ii) as to which any 

                              S-88           
<PAGE>
 Monthly Payment (other than a Balloon Payment) is more than 60 days 
delinquent, (iii) as to which the borrower has entered into or consented to 
bankruptcy, appointment of a receiver or conservator or a similar insolvency 
proceeding, or the borrower has become the subject of a decree or order for 
such a proceeding (provided that if such appointment, decree or order is 
stayed or discharged, or such consent revoked within 60 days such Mortgage 
Loan shall not be considered a Specially Serviced Mortgage Loan during such 
period), or the related borrower has admitted in writing its inability to pay 
its debts generally as they become due, (iv) as to which the Servicer shall 
have received notice of the foreclosure or proposed foreclosure of any other 
lien on the Mortgaged Property, (v) as to which, in the judgment of the 
Servicer, a payment default has occurred or is reasonably foreseeable and is 
not likely to be cured by the borrower within 60 days, and prior to 
acceleration of amounts due under the related Mortgage Note or commencement 
of any foreclosure or similar proceedings or (vi) as to which a default of 
which the Servicer has notice (other than a failure by the related borrower 
to pay principal or interest) and which materially and adversely affects the 
interests of the Certificateholders has occurred and remains unremediated for 
the applicable grace period specified in such Mortgage Loan (or if no grace 
period is specified, 60 days), the Servicer will 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 herein as the "Specially Serviced Mortgage Loans". 
The Servicer shall have no responsibility for the performance by the Special 
Servicer of its duties under the Pooling and Servicing Agreement. 

   If any Specially Serviced Mortgage Loan, in accordance with its original 
terms or as modified in accordance with the Pooling and Servicing Agreement, 
becomes a performing Mortgage Loan for at least 90 days (provided no 
additional event of default is foreseeable in the reasonable judgment of the 
Special Servicer), the Special Servicer will be required to return servicing 
of such Mortgage Loan (a "Corrected Mortgage Loan") to the 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 30 days after the servicing of such Mortgage 
Loan is transferred to the Special Servicer. Each Asset Status Report will be 
delivered to the Directing Certificateholder (as defined below) and the 
Rating Agencies, 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 an affirmative determination that such 
objection is not in the best interest of all the Certificateholders. In 
connection with making such affirmative determination, the Special Servicer 
will request a vote by all Certificateholders. If the Directing 
Certificateholder disapproves such Asset Status Report and the Special 
Servicer has not made the affirmative determination described above, the 
Special Servicer will 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 

                              S-89           
<PAGE>
 Certificateholder is so selected or (iii) upon receipt of a notice from a 
majority of the Controlling Class Certificateholders, by Certificate Balance, 
that a Directing Certificateholder is no longer designated, the Controlling 
Class Certificateholder that owns the largest aggregate Certificate Balance 
of the Controlling Class will be the Directing Certificateholder. 

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

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

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

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

THE SERVICER 

   The Chase Manhattan Bank will act as servicer (in such capacity, the 
"Servicer") and in such capacity will be responsible for servicing the 
Mortgage Loans. The principal offices of the Servicer are located at 270 Park 
Avenue, New York, New York 10017. As of 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 information set forth herein concerning the Servicer has been provided 
by the 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 

   CRIIMI MAE Services Limited Partnership, a Maryland limited partnership, 
will serve as the Special Servicer and in such capacity will be responsible 
for servicing the Specially Serviced Mortgage loans. The principal offices of 
the Special Servicer are located at 11200 Rockville Pike, Rockville, Maryland 
20852. As of December 31, 1997, the Special Servicer was responsible for the 
servicing of approximately 3,600 commercial and multifamily loans with an 
aggregate principal balance of approximately $16.5 billion, the collateral 
for which is located in forty-nine states, Puerto Rico and District of 
Columbia. 

   The information set forth herein 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. 

SERVICING AND OTHER COMPENSATION AND PAYMENT OF EXPENSES 

   The fee of the Servicer (the "Servicing Fee") will be payable monthly on a 
loan-by-loan basis from amounts received in respect of interest on each 
Mortgage Loan, and will accrue at a rate (the "Servicing 

                              S-90           
<PAGE>
 Fee Rate"), calculated on a basis of a 360-day year consisting of twelve 
30-day months equal to 0.12% per annum with respect to the Mortgage Loan 
identified as Loan Number 56 on Annex A hereto, 0.03% per annum with respect 
to the Embassy Suites Loan and the 330 Madison Avenue Loan, and 0.085% per 
annum for all other Mortgage Loans, 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 
0.131% per annum with respect to the Mortgage Loan identified as Loan Number 
56 on Annex A hereto, 0.041% with respect to the Embassy Suites Loan and the 
330 Madison Avenue Loan and 0.096% per annum for all other Mortgage Loans. In 
addition to the Servicing Fee, the Servicer will be entitled to retain, as 
additional servicing compensation, (i) a percentage of all assumption and 
modification fees paid by the borrowers on Mortgage Loans that are not 
Specially Serviced Mortgage Loans, and (ii) late payment charges and default 
interest paid by the borrowers (other than on Specially Serviced Mortgage 
Loans), but only to the extent the amounts are not needed to pay interest on 
Advances. The Servicer also is authorized but not required to invest or 
direct the investment of funds held in the Certificate Account and the 
Distribution Accounts in Permitted Investments, and the Servicer will be 
entitled to retain any interest or other income earned on such funds and will 
bear any losses resulting from the investment of such funds. The Servicer 
also is entitled to retain any interest earned on any servicing escrow 
account to the extent such interest is not required to be paid to the related 
borrowers. The Servicer will be obligated to pay the annual fees of each 
Rating Agency. 

   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 Special Servicer 
will be entitled to receive a fee (the "Standby Fee"), 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. In addition, 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. A "Workout Fee" 
will in general be payable with respect to each Corrected Mortgage Loan. As 
to each Corrected Mortgage Loan, the Workout Fee will be payable out of, and 
will be calculated by application of a "Workout Fee Rate" of 1% to each 
collection of interest and principal (including scheduled payments, 
prepayments, Balloon Payments, and payments at maturity) received on such 
Mortgage Loan for so long as it remains a Corrected Mortgage Loan. The 
Workout Fee with respect to any Corrected Mortgage Loan will cease to be 
payable if such Corrected Mortgage Loan again becomes a Specially Serviced 
Mortgage Loan; provided that a new Workout Fee will become payable if and 
when such Mortgage Loan again becomes a Corrected Mortgage Loan. If the 
Special Servicer is terminated (other than for cause), it shall retain the 
right to receive any and all Workout Fees payable with respect to Mortgage 
Loans that became Corrected Mortgage Loans during the period that it acted as 
Special Servicer and were still such at the time of such termination or 
resignation (and the successor Special Servicer shall not be entitled to any 
portion of such Workout Fees), in each case until the Workout Fee for any 
such loan ceases to be payable in accordance with the preceding sentence. A 
"Liquidation Fee" will be payable with respect to each Specially Serviced 
Mortgage Loan as to which the Special Servicer obtains a full or discounted 
payoff with respect thereto from the related borrower and, except as 
otherwise described below, with respect to any Specially Serviced Mortgage 
Loan or REO Property as to which the Special Servicer receives any 
Liquidation Proceeds. As to each such Specially Serviced Mortgage Loan, the 
Liquidation Fee will be payable from, and will be calculated by application 
of a "Liquidation Fee Rate" of 1% to the related payment or proceeds. 
Notwithstanding anything to the contrary described above, no Liquidation Fee 
will be payable based on, or out of, Liquidation Proceeds received in 
connection with the repurchase of any Mortgage Loan by the Mortgage Loan 
Seller for a breach of representation or warranty or for defective or 
deficient Mortgage Loan documentation, the purchase of any Specially Serviced 
Mortgage Loan by the Servicer or the Special Servicer or the purchase of all 
of the Mortgage Loans and REO Properties in connection with an optional 
termination of the Trust Fund. If, however, Liquidation Proceeds are received 

                              S-91           
<PAGE>
 with respect to any Corrected Mortgage Loan and the Special Servicer is 
properly entitled to a Workout Fee, such Workout Fee will be payable based on 
and out of the portion of such Liquidation Proceeds that constitutes 
principal and/or interest. The Special Servicer will be entitled to 
additional servicing compensation in the form of a percentage of all 
assumption fees, extension fees and modification fees received on or with 
respect to Mortgage Loans and all assumption fees, modification fees and all 
extension fees received on or with respect to Specially Serviced Mortgage 
Loans, except for those such fees to which the Servicer is entitled as 
described above. The Special Servicer will also be entitled to late payment 
charges and default interest paid by the borrowers on Specially Serviced 
Mortgage Loans, but only to the extent such amounts are not needed to pay 
interest on Advances. The Special Servicer will not be entitled to retain any 
portion of Excess Interest paid on the Embassy Suites Loan. 

   Although the Servicer and the Special Servicer are each required to 
service and administer the Mortgage Pool in accordance with the Servicing 
Standards above and, accordingly, without regard to its right to receive 
compensation under the Pooling and Servicing Agreement, additional servicing 
compensation in the nature of assumption and modification fees may under 
certain circumstances provide the Servicer or the Special Servicer, as the 
case may be, with an economic disincentive to comply with such standard. 

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

   Each of the Servicer and the Special Servicer generally will be required 
to pay all expenses incurred by it in connection with its servicing 
activities under the Pooling and Servicing Agreement and will not be entitled 
to reimbursement therefor except as expressly provided in the Pooling and 
Servicing Agreement. In connection therewith, the Servicer will be 
responsible for all fees of any subservicers. See "Description of the 
Certificates--Distributions--Method, Timing and Amount" herein and 
"Description of the Pooling Agreements--Certificate Account" and "--Servicing 
Compensation and Payment of Expenses" in the Prospectus. 

MAINTENANCE OF INSURANCE 

   To the extent permitted by the related Mortgage Loan and required by the 
Servicing Standards, the Servicer will be required to use its reasonable best 
efforts to cause each borrower to maintain, and if the borrower does not so 
maintain, will be required to itself maintain to the extent available at 
commercially reasonable rates (as determined by the Servicer in accordance 
with Servicing Standards), a fire and hazard insurance policy with extended 
coverage covering the related Mortgaged Property. The coverage of each such 
policy will be in an amount that is not less than the lesser of the full 
replacement cost of the improvements securing such Mortgage Loan or the 
outstanding principal balance owing on such Mortgage Loan, but in any event, 
in an amount sufficient to avoid the application of any co-insurance clause 
unless otherwise noted in the related Mortgage Loan documents. During all 
such times as the Mortgaged Property is located in an area identified as a 
federally designated special flood hazard area (and such flood insurance has 
been made available), the Servicer will be required to use its reasonable 
best efforts to cause each borrower to maintain (to the extent required by 
the related Mortgage Loan), and if the borrower does not so maintain, will be 
required to itself maintain to the extent available at commercially 
reasonable rates (as determined by the Servicer in accordance with the 
Servicing Standards), a flood insurance policy in an amount representing 
coverage not less than the lesser of (i) the outstanding principal balance of 
the related Mortgage Loan and (ii) the maximum amount of insurance which is 
available under the Flood Disaster Protection Act of 1973, as amended, but 
only to the extent that the related Mortgage Loan permits the lender to 
require such coverage and maintaining such coverage is consistent with the 
Servicing Standards. The Special Servicer will be required to maintain (or 
cause to be maintained), fire and hazard insurance on each REO Property, to 
the extent obtainable, in an amount which is at least equal to the lesser of 
(i) an amount necessary to avoid the application of any co-insurance clause 
and (ii) the full replacement cost of the improvements on such REO Property. 
In addition, during all such times as the REO Property is located in an area 
identified as a federally designated special flood hazard area, the Special 
Servicer will be required to cause to be maintained, to 

                              S-92           
<PAGE>
 the extent available at commercially reasonable rates (as determined by the 
Special Servicer in accordance with the Servicing Standards), a flood 
insurance policy meeting the requirements of the current guidelines of the 
Federal Insurance Administration in an amount representing coverage not less 
than the maximum amount of insurance which is available under the Flood 
Disaster Protection Act of 1973, as amended. The Pooling and Servicing 
Agreement provides that the Servicer and the Special Servicer may satisfy 
their respective obligations to cause each borrower to maintain a hazard 
insurance policy by maintaining a blanket or master single interest policy 
insuring against hazard losses on the Mortgage Loans and REO Properties. Any 
losses incurred with respect to Mortgage Loans or REO Properties due to 
uninsured risks (including earthquakes, mudflows and floods) or insufficient 
hazard insurance proceeds may adversely affect payments to 
Certificateholders. Any cost incurred by the Servicer in maintaining any such 
insurance policy if the borrower defaults on its obligation to do so shall be 
advanced by the Servicer as a Servicing Advance and will be charged to the 
related borrower. Generally, no borrower is required by the Mortgage Loan 
documents to maintain earthquake insurance on any Mortgaged Property and the 
Special Servicer will not be required to maintain earthquake insurance on any 
REO Properties. Any cost of maintaining any such required insurance or other 
earthquake insurance obtained by the Special Servicer shall be paid out of a 
segregated custodial account created and maintained by the Special Servicer 
on behalf of the Trustee in trust for the Certificateholders (the "REO 
Account") or advanced by the Servicer as a Servicing Advance. 

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

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

MODIFICATIONS, WAIVER AND AMENDMENTS 

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

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

                              S-93           
<PAGE>
    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 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" herein. 

REALIZATION UPON DEFAULTED MORTGAGE LOANS 

   Pursuant to the Pooling and Servicing Agreement, if a default on a 
Mortgage Loan has occurred or, in the Special Servicer's judgment, a payment 
default is imminent, the Special Servicer, on behalf of the Trustee, may at 
any time institute foreclosure proceedings, exercise any power of sale 
contained in the related Mortgage, obtain a deed in lieu of foreclosure or 
otherwise acquire title to the related Mortgaged Property, by operation of 
law or otherwise. The Special Servicer 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 Servicer as a Servicing Advance) and 
either: 

     (i) such report indicates that (a) the Mortgaged Property is in 
    compliance with applicable environmental laws and regulations and (b) 
    there are no circumstances or conditions present at the Mortgaged Property 
    that have resulted in any contamination for which investigation, testing, 
    monitoring, containment, clean-up or remediation could be required under 
    any applicable environmental laws and regulations; or 

     (ii) the Special Servicer, based solely (as to environmental matters and 
    related costs) on the information set forth in such report, determines 
    that taking such actions as are necessary to bring the Mortgaged Property 
    into compliance with applicable environmental laws and regulations and/or 
    taking the actions contemplated by clause (i)(b) above, is reasonably 
    likely to produce a greater recovery, taking into account the time value 
    of money, than not taking such actions. See "Certain Legal Aspects of 
    Mortgage Loans--Environmental Risks" in the Prospectus. 

                              S-94           
<PAGE>
    The Pooling and Servicing Agreement grants to the Servicer and the 
Special Servicer a right of first refusal to purchase from the Trust Fund, at 
the Purchase Price, any Mortgage Loan as to which a specified number of 
scheduled payments are delinquent. In addition, the Special Servicer may 
offer to sell any defaulted Mortgage Loan if and when the Special Servicer 
determines, consistent with the Servicing Standards, that such a sale would 
produce a greater recovery, taking into account the time value of money, than 
would liquidation of the related Mortgaged Property. In the absence of any 
such sale, the Special Servicer will generally be required to proceed against 
the related Mortgaged Property, subject to the discussion above. 

   If title to any Mortgaged Property is acquired by the Trust Fund, the 
Special Servicer, on behalf of the Trust Fund, will be required to sell the 
Mortgaged Property prior to the close of the third calendar year following 
the year of acquisition, unless (i) the Internal Revenue Service (the "IRS") 
grants an extension of time to sell such property or (ii) the Trustee 
receives an opinion of independent counsel to the effect that the holding of 
the property by the Trust Fund longer than such period will not result in the 
imposition of a tax on either the Upper-Tier REMIC or the Lower-Tier REMIC or 
cause the Trust Fund (or either the Upper-Tier REMIC or the Lower-Tier REMIC) 
to fail to qualify as a REMIC under the Code at any time that any Certificate 
is outstanding. Subject to the foregoing and any other tax-related 
limitations, pursuant to the Pooling and Servicing Agreement, the Special 
Servicer will generally be required to attempt to sell any Mortgaged Property 
so acquired on the same terms and conditions it would if it were the owner. 
The Special Servicer will also be required to ensure that any Mortgaged 
Property acquired by the Trust Fund is administered so that it constitutes 
"foreclosure property" within the 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. Because 
these sources of income, if they exist, are already in place with respect to 
the Mortgaged Properties, it is generally viewed as beneficial to 
Certificateholders to permit the Trust Fund to continue to earn them if it 
acquires a Mortgaged Property, even at the cost of this tax. Any such taxes 
would be chargeable against the related income for purposes of determining 
the proceeds available for distribution to holders of Certificates. See 
"Certain Federal Income Tax Consequences--Federal Income Tax Consequences for 
REMIC Certificates" and "--Taxes That May Be Imposed on the REMIC Pool--Net 
Income from Foreclosure Property" in the Prospectus. 

                              S-95           
<PAGE>
    To the extent that Liquidation Proceeds collected with respect to any 
Mortgage Loan are less than the sum of (i) the outstanding principal balance 
of such Mortgage Loan, (ii) interest accrued thereon and (iii) the aggregate 
amount of outstanding reimbursable expenses (including any unreimbursed 
Servicing Advances and unpaid and accrued interest thereon) incurred with 
respect to such Mortgage Loan, then the Trust Fund will realize a loss in the 
amount of such shortfall. The Trustee, the Servicer and/or the Special 
Servicer will be entitled to reimbursement out of the Liquidation Proceeds 
recovered on any Mortgage Loan, prior to the distribution of such Liquidation 
Proceeds to Certificateholders, of any and all amounts that represent unpaid 
servicing compensation in respect of such Mortgage Loan, certain unreimbursed 
expenses incurred with respect to such Mortgage Loan and any unreimbursed 
Advances made with respect to such Mortgage Loan. In addition, amounts 
otherwise distributable on the Certificates will be further reduced by 
interest payable to the Servicer or Trustee on any such Advances. 

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

INSPECTIONS; COLLECTION OF OPERATING INFORMATION 

   The Servicer will 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 
Servicer has a reasonable basis to believe that (i) the DSCR with respect to 
any Mortgage Loan has decreased by 25% or more from the DSCR as of the 
Cut-off Date or (ii) the DSCR with respect to any Mortgaged Property has 
decreased to 0.90x or less, the Servicer shall inspect the related Mortgaged 
Property as soon as practicable thereafter (the cost of which inspection 
shall be a Servicing Advance); provided, further, however, that if any 
scheduled payment becomes more than 60 days delinquent on the related 
Mortgage Loan, the Special Servicer 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 
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 Servicer, as applicable, is also 
required to collect and review the annual operating statements of the related 
Mortgaged Property. Most of the Mortgages obligate the related borrower to 
deliver annual property operating statements. However, there can be no 
assurance that any operating statements required to be delivered will in fact 
be delivered, nor is the Special Servicer or the Servicer likely to have any 
practical means of compelling such delivery in the case of an otherwise 
performing Mortgage Loan. 

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

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

   The Pooling and Servicing Agreement permits the Servicer and the Special 
Servicer to resign from their respective obligations thereunder only upon (a) 
in the case of the Servicer only, the appointment of, 

                              S-96           
<PAGE>
 and the acceptance of such appointment by, a successor thereto and receipt 
by the Trustee of written confirmation from each applicable Rating Agency 
that such resignation and appointment will, in and of itself, not cause a 
downgrade, withdrawal or qualification of the rating assigned by such Rating 
Agency to any Class of Certificates or (b) a determination that such 
obligations are no longer permissible with respect to the Servicer or the 
Special Servicer, as the case may be, under applicable law or are in material 
conflict by reason of applicable law with any other activities carried on by 
it. No such resignation will become effective until the Trustee or other 
successor has assumed the obligations and duties of the resigning Servicer or 
Special Servicer, as the case may be, under the Pooling and Servicing 
Agreement. 

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

   In addition, the Pooling and Servicing Agreement will provide that none of 
the Servicer, the Special Servicer or the Depositor will be under any 
obligation to appear in, prosecute or defend any legal action that is not 
incidental to its respective responsibilities under the Pooling and Servicing 
Agreement and that in its opinion may involve it in any expense or liability. 
However, each of the Servicer, the Special Servicer and the Depositor will be 
permitted, in the exercise of its discretion, to undertake any such action 
that it may deem necessary or desirable with respect to the enforcement 
and/or protection of the rights and duties of the parties to the Pooling and 
Servicing Agreement and the interests of the Certificateholders thereunder. 
In such event, the legal expenses and costs of such action, and any liability 
resulting therefrom, will be expenses, costs and liabilities of the 
Certificateholders, and the Servicer, the Special Servicer or the Depositor, 
as the case may be, will be entitled to charge the Certificate Account 
therefor. 

   Pursuant to the Pooling and Servicing Agreement, the Servicer and Special 
Servicer will each be required to maintain a fidelity bond and errors and 
omissions policy or their equivalent that provides coverage against losses 
that may be sustained as a result of an officer's or employee's 
misappropriation of funds or errors and omissions, subject to certain 
limitations as to amount of coverage, deductible amounts, conditions, 
exclusions and exceptions permitted by the Pooling and Servicing Agreement. 
Notwithstanding the foregoing, the Servicer will be allowed to self-insure 
with respect to a fidelity bond so long as certain conditions set forth in 
the Pooling and Servicing Agreement are met. 

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

EVENTS OF DEFAULT 

   "Events of Default" under the Pooling and Servicing Agreement with respect 
to the Servicer or the Special Servicer, as the case may be, will include, 
without limitation, (i) any failure by the Servicer to make 

                              S-97           
<PAGE>
 any remittance required to be made by the Servicer on the day and by the 
time such remittance is required to be made under the terms of the Pooling 
and Servicing Agreement; (ii) any failure by the Special Servicer to deposit 
into the REO Account within one business day after the day such deposit is 
required to be made, or to remit to the Servicer for deposit in the 
Certificate Account any such remittance required to be made by the Special 
Servicer on the day such remittance is required to be made under the Pooling 
and Servicing Agreement; (iii) any failure by the Servicer or the Special 
Servicer duly to observe or perform in any material respect any of its other 
covenants or obligations under the Pooling and Servicing Agreement, which 
failure continues unremedied for thirty days after written notice thereof has 
been given to the Servicer or the Special Servicer, as the case may be, by 
any other party to the Pooling and Servicing Agreement, or to the Servicer or 
the Special Servicer, as the case may be, with a copy to each other party to 
the related Pooling and Servicing Agreement, by Certificateholders of any 
Class, evidencing, as to such Class, Percentage Interests aggregating not 
less than 25%; (iv) certain events of insolvency, readjustment of debt, 
marshaling of assets and liabilities or similar proceedings in respect of or 
relating to the Servicer or the Special Servicer, and certain actions by or 
on behalf of the Servicer or the Special Servicer indicating its insolvency 
or inability to pay its obligations; and (v) the Trustee shall have received 
written notice from either Rating Agency that the continuation of the 
Servicer or the Special Servicer in such capacity would result, or has 
resulted, in a downgrade, qualification or withdrawal of any rating then 
assigned by such Rating Agency to any Class of Certificates. 

RIGHTS UPON EVENT OF DEFAULT 

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

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

AMENDMENT 

   The Pooling and Servicing Agreement may be amended by the parties thereto, 
without the consent of any of the holders of Certificates (i) to cure any 
ambiguity, (ii) to correct or supplement any provision therein which may be 
inconsistent with any other provision therein or to correct any error, (iii) 
to change the timing and/or nature of deposits in the Certificate Account, 
the Distribution Accounts or the REO 

                              S-98           
<PAGE>
 Account, provided that (A) such change would not adversely affect in any 
material respect the interests of any Certificateholder, as evidenced by an 
opinion of counsel (at the expense of the party requesting the amendment) and 
(B) such change would not result in the downgrading, qualification or 
withdrawal of the ratings assigned to any Class of Certificates by any Rating 
Agency, as evidenced by a letter from each Rating Agency, (iv) to modify, 
eliminate or add to any of its provisions (A) to such extent as shall be 
necessary to maintain the qualification of the Trust Fund (or either the 
Upper-Tier REMIC or Lower-Tier REMIC) as a REMIC or to avoid or minimize the 
risk of imposition of any tax on the Trust Fund, provided that the Trustee 
has received an opinion of counsel (at the expense of the party requesting 
the amendment) to the effect that (1) such action is necessary or desirable 
to maintain such qualification or to avoid or minimize such risk and (2) such 
action will not adversely affect in any material respect the interests of any 
holder of the Certificates or (B) to restrict the transfer of the Residual 
Certificates, provided that the Depositor has determined that the 
then-current ratings of any Class of the Certificates will not be downgraded, 
qualified or withdrawn, as evidenced by a letter from each Rating Agency, and 
that any such amendment will not give rise to any tax with respect to the 
transfer of the Residual Certificates to a non-permitted transferee (see 
"Certain Federal Income Tax Consequences--Federal Income Tax Consequences for 
REMIC Certificates--Taxation of Residual Certificates--Tax-Related 
Restrictions on Transfer of Residual Certificates" in the Prospectus), (v) to 
make any other provisions with respect to matters or questions arising under 
the Pooling and Servicing Agreement or any other change, provided that such 
action will not adversely affect in any material respect the interests of any 
Certificateholder or (vi) to amend or supplement any provision of the Pooling 
and Servicing Agreement to the extent necessary to maintain the ratings 
assigned to each Class of Certificates by each Rating Agency. 

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

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

                              S-99           
<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" herein. 

   Rate and Timing of Principal Payments. The yield to holders of Offered 
Certificates that are purchased at a discount or premium will be affected by 
the rate and timing of principal payments on the Mortgage Loans (including 
principal prepayments on the Mortgage Loans resulting from both voluntary 
prepayments by the mortgagors and involuntary liquidations). The rate and 
timing of principal payments on the Mortgage Loans will in turn be affected 
by the amortization schedules thereof, the dates on which Balloon Payments 
are due, any extensions of maturity dates by the Servicer or the Special 
Servicer and the rate and timing of principal prepayments and other 
unscheduled collections thereon (including for this purpose, collections made 
in connection with liquidations of Mortgage Loans due to defaults, casualties 
or condemnations affecting the Mortgaged Properties, or purchases of Mortgage 
Loans out of the Trust Fund). In addition, although the Embassy Suites 
Borrower may have certain incentives to prepay the Embassy Suites Loan on the 
Anticipated Repayment Date, there can be no assurance that the Embassy Suites 
Borrower will be able to prepay the Embassy Suites Loan on the Anticipated 
Repayment Date. The failure of the Embassy Suites Borrower to prepay the 
Embassy Suites Loan on the Anticipated Repayment Date will not be an event of 
default under the terms of the Embassy Suites Loan, and pursuant to the terms 
of the Pooling and Servicing Agreement, neither the Servicer nor the Special 
Servicer will be permitted to take any enforcement action with respect to 
Embassy Suites 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 Embassy Suites 
Loan; provided, that the Servicer or the Special Servicer, as the case may 
be, may take action to enforce the Trust Fund's right to apply excess cash 
flow to principal in accordance with the terms of the Embassy Suites Loan 
documents. See "Risk Factors--Risks Associated with Balloon Payments and 
Loans with Anticipated Repayment Dates" herein. 

   Prepayments and, assuming the respective stated maturity dates therefor 
have not occurred, liquidations and purchases of the Mortgage Loans, will 
result in distributions on the Offered Certificates of amounts that would 
otherwise be distributed over the remaining terms of the Mortgage Loans. 
Defaults on the Mortgage Loans, particularly at or near their stated maturity 
dates, may result in significant delays in payments of principal on the 
Mortgage Loans (and, accordingly, on the Offered Certificates) while 
work-outs are negotiated or foreclosures are completed. See "Servicing of the 
Mortgage Loans--Modifications, Waiver and Amendments" and "--Realization Upon 
Defaulted Mortgage Loans" herein and "Certain Legal Aspects of Mortgage 
Loans--Foreclosure" in the Prospectus. In general, the Class X Certificates 
will be extremely sensitive to the rate of principal prepayments, principal 
losses and interest rate reductions due to modifications on the Mortgage 
Loans. Because the rate of principal payments on the Mortgage Loans will 
depend on future events and a variety of factors (as described below), no 
assurance can be given as to such rate or the rate of principal prepayments 
in particular. The Depositor is not aware of any relevant publicly available 
or authoritative statistics with respect to the historical prepayment 
experience of a large group of mortgage loans comparable to the Mortgage 
Loans. 

   The extent to which the yield to maturity of any Class of Offered 
Certificates may vary from the anticipated yield will depend upon the degree 
to which such Certificates are purchased at a discount or premium and when, 
and to what degree, payments of principal on the Mortgage Loans are in turn 
distributed on such Certificates. An investor should consider, in the case of 
any Offered Certificate purchased at a discount, the risk that a slower than 
anticipated rate of principal payments on the Mortgage 

                              S-100           
<PAGE>
 Loans will result in an actual yield to such investor that is lower than the 
anticipated yield and, in the case of any Offered Certificate purchased at a 
premium, particularly the Class X Certificates, the risk that a faster than 
anticipated rate of principal payments on the Mortgage Loans will result in 
an actual yield to such investor that is lower than the anticipated yield. In 
general, the earlier a payment of principal is distributed on an Offered 
Certificate purchased at a discount or premium, the greater will be the 
effect on an investor's yield to maturity. As a result, the effect on an 
investor's yield of principal payments distributed on such investor's Offered 
Certificates occurring at a rate higher (or lower) than the rate anticipated 
by the investor during any particular period would not be fully offset by a 
subsequent like reduction (or increase) in the rate of principal payments. 

   Losses and Shortfalls. The yield to holders of the Offered Certificates 
will also depend on the extent to which such holders are required to bear the 
effects of any losses or shortfalls on the Mortgage Loans. Losses and other 
shortfalls on the Mortgage Loans will generally be borne by the holders of 
the Class J, Class I, Class H, Class G, Class F, Class E, Class D, Class C 
and Class B Certificates, in that order, and in each case to the extent of 
amounts otherwise distributable in respect of such Class of Certificates. In 
the event of the reduction of the Certificate Balances of all such Classes of 
Certificates to zero, such losses and shortfalls will then be borne, pro 
rata, by the Class A-1 and Class A-2 Certificates (and Class X Certificates 
with respect to shortfalls of interest). 

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

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

   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). 

   Unpaid Distributable Certificate Interest. As described under "Description 
of the Certificates--Distributions--Priority" herein, if the portion of the 
Available Distribution Amount distributable in 

                              S-101           
<PAGE>
 respect of interest on any Class of Offered Certificates on any Distribution 
Date is less than the Distributable Certificate Interest then payable for 
such Class, the shortfall will be distributable to holders of such Class of 
Certificates on subsequent Distribution Dates, to the extent of available 
funds. Any such shortfall will not bear interest, however, and will therefore 
negatively affect the yield to maturity of such Class of Certificates for so 
long as it is outstanding. 

WEIGHTED AVERAGE LIFE 

   The weighted average life of an Offered Certificate (other than the Class 
X Certificates) refers to the average amount of time that will elapse from 
the date of its issuance until each dollar allocable to principal of such 
Certificate is distributed to the investor. The weighted average life of an 
Offered Certificate will be influenced by, among other things, the rate at 
which principal on the Mortgage Loans is paid or otherwise collected, which 
may be in the form of scheduled amortization, voluntary prepayments, 
Insurance and Condemnation Proceeds and Liquidation Proceeds. 

   Prepayments on mortgage loans may be measured by a prepayment standard or 
model. The model used in this Prospectus Supplement is the "Constant 
Prepayment Rate" or "CPR" model. The CPR model represents an assumed constant 
annual rate of prepayment each month, expressed as a per annum percentage of 
the then-scheduled principal balance of the pool of mortgage loans. As used 
in each of the following tables, the column headed "0% CPR" assumes that none 
of the Mortgage Loans is prepaid before maturity or the Anticipated Repayment 
Date, as the case may be. The columns headed "3% CPR", "6% CPR", "9% CPR" and 
"12% CPR" assume that prepayments on the Mortgage Loans are made at those 
levels of CPR following the expiration of any Lockout Period. There is no 
assurance, however, that prepayments of the Mortgage Loans will conform to 
any level of CPR, and no representation is made that the Mortgage Loans will 
prepay at the levels of CPR shown or at any other prepayment rate. 

   The following tables indicate the percentage of the initial Certificate 
Balance of each Class of the Offered Certificates (other than the Class X 
Certificates) that would be outstanding after each of the dates shown at 
various CPRs and the corresponding weighted average life of each such Class 
of Certificates. The tables have been prepared on the basis of the following 
assumptions, among others: (i) scheduled monthly payments of principal and/or 
interest on the Mortgage Loans (or, with respect to 3 Mortgage Loans, 
representing approximately 3.90% 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 June 1998; (ii) the Mortgage Rate in 
effect for each Mortgage Loan as of the Cut-off Date will remain in effect to 
maturity or the Anticipated Repayment Date, as the case may be, and will be 
adjusted as required pursuant to the definition of Mortgage Rate; (iii) the 
monthly (except with respect to the Mortgage Loans (identified as Loan 
numbers 20, 21 and 22 on Annex A hereto) which Mortgage Loans 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 Repayment Date, as the case may be, except in the case of the 
4 Mortgage Loans (identified as Loan Numbers 8, 53, 57 and 61 on Annex A 
hereto), which Mortgage Loan is assumed to amortize in accordance with the 
amortization schedules set forth on Annex A after an interest-only period of 
approximately 3-17 months from origination; (iv) any principal prepayments on 
the Mortgage Loans will be received on their respective Due Dates after the 
expiration of any applicable Lockout Period at the respective levels of CPR 
set forth in the tables; (v) the Mortgage Loan Seller will not be required to 
repurchase any Mortgage Loan, and none of the Servicer, the Special Servicer, 
the holders of the Controlling Class or the holders of the Class LR 
Certificates will exercise its option to purchase all the Mortgage Loans and 
thereby cause an early termination of the Trust Fund; (vi) no Prepayment 
Premiums or Yield Maintenance Charges are included in any allocations or 
calculations; (vii) any principal prepayments received on the Mortgage Loans 
are prepayments in full; (viii) the Closing Date is May 15, 1998; (ix) the 
Embassy Suites Loan prepays on the Anticipated Repayment Date; and (x) with 
respect to the table for Class X Certificates, there are no Withheld Loans. 
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 

                              S-102           
<PAGE>
 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 
May 18, 1999 ...........................      93         93          93         93          93 
May 18, 2000 ...........................      86         86          86         86          85 
May 18, 2001 ...........................      78         74          70         66          62 
May 18, 2002 ...........................      70         58          47         35          24 
May 18, 2003 ...........................      55         36          18          0           0 
May 18, 2004 ...........................      46         19           0          0           0 
May 18, 2005 ...........................      17          0           0          0           0 
May 18, 2006 ...........................       6          0           0          0           0 
May 18, 2007 ...........................       0          0           0          0           0 
May 18, 2008 ...........................       0          0           0          0           0 
Weighted Average Life (Years)(A)  ......     5.1        4.2         3.7        3.4         3.2 
Estimated Month of First Principal  ....       1          1           1          1           1 
Estimated Month of Maturity ............     103         81          69         60          57 
</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-103           
<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 
MAY 18, 1999 .......................    100      100       100      100       100 
MAY 18, 2000 .......................    100      100       100      100       100 
MAY 18, 2001 .......................    100      100       100      100       100 
MAY 18, 2002 .......................    100      100       100      100       100 
MAY 18, 2003 .......................    100      100       100      100        95 
MAY 18, 2004 .......................    100      100        98       92        86 
MAY 18, 2005 .......................    100       96        88       81        74 
MAY 18, 2006 .......................    100       91        82       74        66 
MAY 18, 2007 .......................     96       84        74       65        58 
MAY 18, 2008 .......................      0        0         0        0         0 
WEIGHTED AVERAGE LIFE (YEARS)(A)  ..    9.7      9.4       9.1      8.8       8.4 
ESTIMATED MONTH OF FIRST PRINCIPAL      103       81        69       60        57 
ESTIMATED MONTH OF MATURITY  .......    120      120       120      120       119 
</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 
MAY 18, 1999 .......................    100       100      100       100       100 
MAY 18, 2000 .......................    100       100      100       100       100 
MAY 18, 2001 .......................    100       100      100       100       100 
MAY 18, 2002 .......................    100       100      100       100       100 
MAY 18, 2003 .......................    100       100      100       100       100 
MAY 18, 2004 .......................    100       100      100       100       100 
MAY 18, 2005 .......................    100       100      100       100       100 
MAY 18, 2006 .......................    100       100      100       100       100 
MAY 18, 2007 .......................    100       100      100       100       100 
MAY 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       119 
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-104           
<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 
MAY 18, 1999 .......................    100       100      100       100       100 
MAY 18, 2000 .......................    100       100      100       100       100 
MAY 18, 2001 .......................    100       100      100       100       100 
MAY 18, 2002 .......................    100       100      100       100       100 
MAY 18, 2003 .......................    100       100      100       100       100 
MAY 18, 2004 .......................    100       100      100       100       100 
MAY 18, 2005 .......................    100       100      100       100       100 
MAY 18, 2006 .......................    100       100      100       100       100 
MAY 18, 2007 .......................    100       100      100       100       100 
MAY 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 
MAY 18, 1999 .......................    100       100      100       100       100 
MAY 18, 2000 .......................    100       100      100       100       100 
MAY 18, 2001 .......................    100       100      100       100       100 
MAY 18, 2002 .......................    100       100      100       100       100 
MAY 18, 2003 .......................    100       100      100       100       100 
MAY 18, 2004 .......................    100       100      100       100       100 
MAY 18, 2005 .......................    100       100      100       100       100 
MAY 18, 2006 .......................    100       100      100       100       100 
MAY 18, 2007 .......................    100       100      100       100       100 
MAY 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-105           
<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 
MAY 18, 1999 .......................    100       100      100       100       100 
MAY 18, 2000 .......................    100       100      100       100       100 
MAY 18, 2001 .......................    100       100      100       100       100 
MAY 18, 2002 .......................    100       100      100       100       100 
MAY 18, 2003 .......................    100       100      100       100       100 
MAY 18, 2004 .......................    100       100      100       100       100 
MAY 18, 2005 .......................    100       100      100       100       100 
MAY 18, 2006 .......................    100       100      100       100       100 
MAY 18, 2007 .......................    100       100      100       100       100 
MAY 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 SERVICER, THE 
HOLDERS OF THE CONTROLLING CLASS OR THE HOLDERS OF THE CLASS LR CERTIFICATES 
WOULD RESULT IN PREPAYMENT IN FULL OF THE CERTIFICATES AND WOULD HAVE AN 
ADVERSE EFFECT ON THE YIELD OF THE CLASS X CERTIFICATES BECAUSE A TERMINATION 
WOULD HAVE AN EFFECT SIMILAR TO A PRINCIPAL PREPAYMENT IN FULL OF THE 
MORTGAGE LOANS (WITHOUT, HOWEVER, THE PAYMENT OF ANY PREPAYMENT PREMIUMS OR 
YIELD MAINTENANCE CHARGES) AND, AS A RESULT, INVESTORS IN THE CLASS X 
CERTIFICATES AND ANY OTHER CERTIFICATES PURCHASED AT PREMIUM MIGHT NOT FULLY 
RECOUP THEIR INITIAL INVESTMENT. SEE "DESCRIPTION OF THE 
CERTIFICATES--TERMINATION; RETIREMENT OF CERTIFICATES" HEREIN. 

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

                              S-106           
<PAGE>
    The table below has been prepared based on the assumption that 
distributions are made in accordance with "Description of the Certificates" 
herein and on the assumptions described in clauses (i) through (x) on pages 
S-102 and S-103 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 May 1, 1998 to the Closing Date. 

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

<TABLE>
<CAPTION>
    ASSUMED 
PURCHASE PRICE   0% CPR    3%CPR   6% CPR    9%CPR   12% CPR 
- --------------  -------- -------  -------- -------  --------- 
<S>             <C>      <C>      <C>      <C>      <C>
     4.85%        8.44%    7.37%    6.38%    5.45%     4.57% 
     4.90         8.20     7.13     6.14     5.21      4.33 
     4.95         7.96     6.90     5.90     4.97      4.10 
</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 Code, including the REMIC Provisions, for federal income tax 
purposes, the Trust Fund will qualify as two separate real estate mortgage 
investment conduits (the "Upper-Tier REMIC" and the "Lower-Tier REMIC," 
respectively, and each a "REMIC") within the meaning of Sections 860A through 
860G (the "REMIC Provisions") of the Code, and (i) the Class A-1, Class A-2, 
Class X, Class B, Class C, Class D, Class E, Class F, Class G, Class H, Class 
I and Class J Certificates will evidence the "regular interests" in the 
Upper-Tier REMIC and (ii) the Class R and Class LR Certificates will be the 
sole classes of "residual interests" in the Upper-Tier REMIC and Lower-Tier 
REMIC, respectively, within the meaning of the REMIC Provisions in effect on 
the date hereof. The Offered Certificates are "Regular Certificates" as 
defined in the Prospectus. 

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

                              S-107           
<PAGE>
tion"). 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 herein under "Description of the Certificates--Allocation of 
Prepayment Premiums and Yield Maintenance Charges." It is not entirely clear 
under the Code when the amount of Prepayment Premiums or Yield Maintenance 
Charges so allocated should be taxed to the holder of an Offered Certificate, 
but it is not expected, for federal income tax reporting purposes, that 
Prepayment Premiums and Yield Maintenance Charges will be treated as giving 
rise to any income to the holder of an Offered Certificate prior to the 
Servicer's actual receipt of a Prepayment Premium or Yield Maintenance 
Charge. It appears that Prepayment Premiums and Yield Maintenance Charges, if 
any, will be treated as ordinary income rather than capital gain. However, 
that is not entirely clear and Certificateholders should consult their own 
tax advisers concerning the treatment of Prepayment Premiums and Yield 
Maintenance Charges. 

   The Offered Certificates will be treated as "real estate assets" within 
the meaning of Section 856(c)(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 and mobile home 
communities, respectively. As of the Cut-off Date, Mortgage Loans secured by 
multifamily properties will represent approximately 17.67% of the Initial 
Pool Balance and the Mortgage Loan secured by a mobile home community will 
represent approximately 0.28% of the Initial Pool Balance. See "Certain 
Federal Income Tax Consequences--Federal Income Tax Consequences for REMIC 
Certificates--Status of REMIC Certificates" in the Prospectus. 

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

                              S-108           
<PAGE>
                            METHOD OF DISTRIBUTION 

   Subject to the terms and conditions set forth in the underwriting 
agreement, dated as of the date hereof (the "Underwriting Agreement"), among 
Chase Securities Inc. (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 $2,100,000, will be 105.747% of the initial aggregate 
Certificate Balance of the Offered Certificates, plus accrued interest on the 
Offered Certificates from May 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, the 
Mortgage Loan Seller which is also acting as the Servicer. 

   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 
herein 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-109           
<PAGE>
                                    RATING 

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

<TABLE>
<CAPTION>
 CLASS        S&P      MOODY'S 
- ---------  -------- ----------- 
<S>        <C>      <C>
A-1.......    AAA        Aaa 
A-2.......    AAA        Aaa 
X.........   AAAr        Aaa 
B.........    AA         Aa2 
C.........     A         A2 
D.........    BBB       Baa2 
E.........   BBB-       Baa3 
</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 Final Rate 
of 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 herein, 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 Moody's 
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 uncertainties may adversely 
affect the liquidity of the Offered Certificates. Accordingly, all 
institutions 

                              S-110           
<PAGE>
 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. 

                             ERISA CONSIDERATIONS 

   A fiduciary of any employee benefit plan or other retirement plan or 
arrangement, including individual retirement accounts and annuities, Keogh 
plans and collective investment funds and separate accounts in which such 
plans, annuities, accounts or arrangements are invested, including insurance 
company general accounts, that is subject to the fiduciary responsibility 
rules of ERISA, or Section 4975 of the Code (an "ERISA Plan") or which is a 
governmental plan, as defined in Section 3(32) of ERISA, subject to any 
federal, state or local law ("Similar Law") which is, to a material extent, 
similar to the foregoing provisions of ERISA or the Code (collectively, with 
an ERISA Plan, a "Plan") should review with its legal advisors whether the 
purchase or holding of Offered Certificates could give rise to a transaction 
that is prohibited or is not otherwise permitted either under ERISA, the Code 
or Similar Law or whether there exists any statutory or administrative 
exemption applicable thereto. Moreover, each Plan fiduciary should determine 
whether an investment in the Offered Certificates is appropriate for the 
Plan, taking into account the overall investment policy of the Plan and the 
composition of the Plan's investment portfolio. 

   The U.S. Department of Labor has issued to Chase Securities Inc. 
individual prohibited transaction exemptions, PTE 90-33, 55 Fed. Reg. 23, 151 
(June 6, 1990) (the "Exemption"), which generally exempts from the 
application of the prohibited transaction provisions of Section 406 of ERISA, 
and the excise taxes imposed on such prohibited transactions pursuant to 
Sections 4975(a) and (b) of the Code, certain transactions, among others, 
relating to the servicing and operation of mortgage pools, such as the 
Mortgage Pool, and the purchase, sale and holding of mortgage pass-through 
certificates, such as the 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 S&P, 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 Servicer, 
the Special Servicer, any sub-servicer and any mortgagor with respect to 
Mortgage Loans constituting more than 5% of the aggregate unamortized 
principal balance of the Mortgage Loans as of the date of initial issuance of 
the Senior Certificates. Fifth, the sum of all payments made to and retained 
by the 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 Servicer, 
the Special Servicer and any sub-servicer must represent not more than 
reasonable compensation for such person's services under the Pooling and 
Servicing Agreement and reimbursement of such person's reasonable expenses in 
connection therewith. Sixth, the investing Plan must be an accredited 
investor as defined in Rule 501(a)(1) of Regulation D of the Securities and 
Exchange Commission under the Securities Act of 1933, as amended. 

   Because the Class A and Class X Certificates are not subordinated to any 
other Class of Certificates, the second general condition set forth above is 
satisfied with respect to such Certificates. It is a condition of the 
issuance of the Class A Certificates that they be rated not lower than "AAA" 
by S&P and "Aaa" Moody's, and it is a condition of the issuance of the Class 
X Certificates that they be rated no lower than 

                              S-111           
<PAGE>
 "AAAr" by S&P and "Aaa" by Moody's. 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 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 "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 

                              S-112           
<PAGE>
 transactions or the imposition of excise taxes or civil penalties. In no 
event may any transfer of a Subordinate Offered Certificate or any interest 
therein be made to a Plan or to any person who is directly or indirectly 
purchasing such Certificate or interest therein on behalf of, as named 
fiduciary of, as trustee of, or with assets of a Plan, unless the purchase 
and holding of such Certificate or interest therein is exempt from the 
prohibited transaction provisions of Section 406 of ERISA and the related 
excise tax provisions of Section 4975 of the Code under Prohibited 
Transaction Class Exemption 95-60, which provides an exemption from the 
prohibited transaction rules for certain transactions involving an insurance 
company general account. Any such Plan or person to whom a transfer of any 
such Certificate or interest therein is made shall be deemed to have 
represented to the Depositor, the Servicer, the Special Servicer, the 
Trustee, the Underwriter, any sub-servicer and any borrower with respect to 
the Mortgage Loans that the purchase and holding of such Certificate or 
interest therein is so exempt on the basis of Prohibited Transaction Class 
Exemption 95-60. See "ERISA Considerations" in the Prospectus. Any Plan 
fiduciary considering whether to purchase an Offered Certificate on behalf of 
a Plan should consult with its counsel regarding the applicability of the 
fiduciary responsibility and prohibited transaction provisions of ERISA and 
the Code to such investment. 

   The sale of Certificates to a Plan is in no respect a representation by 
the Depositor or 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-113           
<PAGE>
                        INDEX OF PRINCIPAL DEFINITIONS 

<TABLE>
<CAPTION>
<S>                                      <C>
330 Madison Avenue Borrower ............              S-43 
330 Madison Avenue Interest Rate .......              S-43 
330 Madison Avenue Loan ................  S-16, S-43, S-47 
330 Madison Avenue Property ............              S-43 
330 Madison Avenue Property Manager  ...              S-44 
Administrative Cost Rate ...............              S-91 
Advances ...............................        S-22, S-82 
Affiliate Debt .........................        S-29, S-39 
Anticipated Repayment Date .............        S-17, S-40 
Appraisal Reduction ....................              S-83 
Appraisal Reduction Amount .............              S-83 
Appraisal Reduction Event ..............              S-82 
Asset Status Report ....................              S-89 
Assumed Final Distribution Date  .......              S-79 
Assumed Scheduled Payment ..............              S-77 
Authenticating Agent ...................              S-70 
Available Distribution Amount ..........              S-73 
Balloon Payment ........................              S-16 
Balloon Payments .......................              S-30 
Base Interest Fraction .................              S-79 
bondable lease .........................              S-62 
Cash Collateral Accounts ...............              S-68 
Cedel ..................................   S-1, S-11, S-38 
Centre Structured Trust Loans ..........              S-52 
Centre Structured Trust Replacement 
 Property ..............................              S-52 
Certificate Account ....................              S-72 
Certificate Balance ....................         S-4, S-69 
Certificate Owner ......................              S-11 
Certificate Registrar ..................              S-70 
Certificates ...........................         S-1, S-69 
Chase ..................................        S-10, S-61 
Class ..................................         S-1, S-69 
Class A Certificates ...................         S-1, S-69 
Class X Pass-Through Rate ..............              S-76 
Closing Date ...........................               S-1 
Code ...................................              S-26 
Collateral Substitution Deposit  .......              S-52 
Collateral Support Deficit .............        S-23, S-81 
Constant Prepayment Rate ...............             S-102 
Controlling Class ......................              S-90 
Controlling Class Certificateholder ....              S-90 
Corrected Mortgage Loan ................              S-89 
CPR ....................................       S-25, S-102 
Credit Facility ........................              S-41 
Credit Lease ...........................              S-44 
Credit Lease Assignment ................              S-45 
Credit Lease Default ...................              S-45 
Credit Lease Loan ......................              S-34 
Credit Lease Loans .....................        S-34, S-44 
Credit Lease Property ..................              S-45 
Credit Leases ..........................              S-34 
Cross-Over Date ........................              S-76 
Current Occupancy Rate .................              S-13 
Cut-off Date ...........................               S-3 
Cut-off Date Balance ...................              S-39 
DCR ....................................             S-111 
Debt Service Coverage Ratio ............              S-57 
Defeasance Loans .......................              S-52 
Defeasance Lock-out Period .............              S-52 
Defeasance Option ......................              S-52 
Definitive Certificate .................              S-11 
Depositories ...........................              S-70 
Determination Date .....................              S-83 
Directing Certificateholder ............              S-89 
Distributable Certificate Interest  ....        S-19, S-77 
Distribution Accounts ..................              S-73 
Distribution Date ......................         S-4, S-72 
Distribution Date Statement ............              S-84 
DSCR ...................................        S-13, S-57 
DTC ....................................         S-1, S-11 
Due Date ...............................              S-16 
Due Period .............................              S-74 
Embassy Suites Borrower ................              S-40 
Embassy Suites Cash Management Account                S-41 
Embassy Suites Initial Interest Rate  ..              S-40 
Embassy Suites Lessee ..................              S-41 
Embassy Suites Loan .................... S-17, S-28, S-30, 
                                                      S-40 
Embassy Suites Manager .................              S-42 
Embassy Suites Properties ..............              S-40 
Embassy Suites Replacement Property  ...              S-42 
ERISA ..................................              S-26 
ERISA Plan .............................             S-111 
Euroclear ..............................   S-1, S-11, S-38 
Events of Default ......................              S-97 
Excess Interest ........................        S-17, S-40 
Exemption ..............................       S-26, S-111 
FIRREA .................................              S-61 
Fitch ..................................             S-111 
Form 8-K ...............................              S-53 
GLA ....................................              S-44 
Guarantor ..............................              S-34 
Guarantors .............................              S-34 
HAP Contract ...........................              S-34 
HAP Loan ...............................              S-46 
HAP Loans ..............................              S-34 
Hazardous Materials ....................              S-66 
Indirect Participants ..................              S-70 
Initial Pool Balance ...................               S-3 
Interest Accrual Period ................               S-4 
Interest Distribution Amount ...........        S-19, S-77 
Interest Reserve Account ...............              S-73 
IRS ....................................              S-95 
Lease Enhancement Insurer ..............              S-46 
Lease Enhancement Policy ...............              S-45 
Liquidation Fee ........................              S-91 
Liquidation Fee Rate ...................              S-91 
Lock Box Accounts ......................              S-67 
Lock Box Loans .........................              S-67 
Lockout Period .........................              S-47 
Lower-Tier Distribution Account  .......              S-73 
Lower-Tier Regular Interests ...........              S-19 
Lower-Tier REMIC .......................  S-3, S-19, S-107 
LTV Ratio ..............................        S-13, S-59 
Monthly Payments .......................              S-16 
Monthly Rental Payments ................              S-44 
Moody's ................................         S-3, S-25 

                               S-114           
<PAGE>



Mortgage ...............................              S-39 
Mortgage Loan ..........................              S-78 
Mortgage Loan Seller ...................              S-10 
Mortgage Loans .........................         S-3, S-78 
Mortgage Note ..........................              S-39 
Mortgage Pool ..........................         S-3, S-78 
Mortgage Rate ..........................              S-76 
Mortgaged Property .....................        S-12, S-39 
Negative Adjustment ....................             S-108 
Net Mortgage Rate ......................              S-76 
Non-Offered Certificates ...............        S-19, S-69 
Non-Offered Subordinate Certificates  ..              S-80 
Nonrecoverable Advance .................              S-82 
Nonrecoverable Advances ................              S-22 
Notional Amount ........................   S-4, S-18, S-69 
Notional Principal Window ..............               S-6 
Offered Certificates ...................         S-1, S-69 
OID ....................................              S-24 
Participants ...........................              S-70 
Pass-Through Rate ......................               S-4 
Paying Agent ...........................              S-70 
Percentage Interest ....................              S-69 
P&I Advance ............................              S-81 
P&I Advances ...........................              S-22 
Plan ...................................       S-26, S-111 
Pooling and Servicing Agreement  .......              S-18 
Prepayment Assumption ..................             S-107 
Prepayment Premium Period ..............              S-47 
Prepayment Premiums ....................              S-47 
Primary Term ...........................              S-44 
Prime Rate .............................              S-82 
Principal Distribution Amount ..........              S-77 
Principal Shortfall ....................              S-77 
Principal Window .......................               S-6 
Purchase Agreement .....................              S-12 
Purchase Price .........................              S-67 
Rated Final Distribution Date ..........              S-80 
Record Date ............................              S-72 
Regular Certificates ...................             S-107 
Reimbursement Rate .....................              S-82 
Related Proceeds .......................              S-82 
Release Date ...........................              S-52 
REMIC ..................................  S-3, S-19, S-107 
REMIC Pool .............................               S-3 
REMIC Provisions .......................             S-107 
REO Account ............................              S-93 
REO Loan ...............................              S-78 
REO Property ...........................              S-89 
Reserve Accounts .......................              S-68 
Residual Certificates ..................         S-1, S-69 
Restricted Group .......................             S-111 
Revised Interest Rate ..................              S-40 
Rolling 12 Months ......................              S-60 
Rules ..................................              S-71 
Scheduled Principal Distribution Amount               S-77 
Senior Certificates ....................         S-1, S-69 
Servicer ...............................              S-90 
Servicer Remittance Date ...............              S-81 
Servicing Advances .....................        S-22, S-82 
Servicing Fee ..........................              S-90 
Servicing Fee Rate .....................              S-90 
Servicing Standards ....................              S-88 
Similar Law ............................       S-26, S-111 
S&P ....................................         S-3, S-25 
Special Servicing Fee ..................              S-91 
Special Servicing Fee Rate .............              S-91 
Specially Serviced Mortgage Loans ......              S-89 
Standby Fee ............................              S-91 
Standby Fee Rate .......................              S-91 
Star Loans .............................              S-45 
Stated Principal Balance ...............              S-78 
Subordinate Certificates ...............         S-1, S-69 
Subordinate Offered Certificates  ......         S-1, S-69 
Sweep Event ............................              S-41 
Tenant .................................        S-34, S-44 
Tenants ................................              S-34 
Terms and Conditions ...................              S-71 
Trust Fund .............................               S-3 
Trustee Fee ............................              S-87 
Trustee Fee Rate .......................              S-87 
bondable lease .........................              S-45 
Underwriter ............................  S-1, S-26, S-109 
Underwriting Agreement .................             S-109 
Underwritten Net Cash Flow .............              S-60 
Unscheduled Principal Distribution 
 Amount ................................              S-77 
Upper-Tier Distribution Account  .......              S-73 
Upper-Tier REMIC .......................  S-3, S-19, S-107 
Voting Rights ..........................              S-86 
Weighted Average Life ..................               S-6 
Withheld Amounts .......................              S-73 
Withheld Loans .........................              S-73 
Workout Fee ............................              S-91 
Workout Fee Rate .......................              S-91 
Yield Maintenance Charge ...............              S-48 
Yield Maintenance Period ...............              S-47 
Yield Rate .............................              S-48 
Zoning Laws ............................              S-37
</TABLE>

                              S-115           



<PAGE>

<TABLE>
<CAPTION>
                                                    % OF                  MORTGAGE
                                                 INITIAL POOL  # OF      LOAN SELLER     ORIGINAL
ID          PROPERTY NAME                          BALANCE   PROPERTIES      (1)         BALANCE   CUT-OFF DATE BALANCE
- ----------------------------------------------------------------------------------------------------------------------
<S>         <C>                                     <C>      <C>         <C>            <C>        <C> 
1           1900 Northern Boulevard                 0.36%        1          Chase       $2,925,000     $2,920,285
2           299 Broadway                            1.58%        1          Chase       13,000,000     12,913,203
3           330 Madison Avenue (2)                  7.34%        1          Chase       60,000,000     60,000,000
4           3937 Campus Drive                       0.39%        1          Chase        3,200,000     3,195,353
5           460 Ward Drive                          0.46%        1          Chase        3,750,000     3,739,040
- ----------------------------------------------------------------------------------------------------------------------
6           55 West 47th Street                     2.81%        1          Chase       23,000,000     22,969,516
7           560 Broadway                            1.49%        1          Chase       12,150,000     12,150,000
8           7 - 11 Audubon Road                     0.73%        1          Chase        6,000,000     6,000,000
9           740- 744 Broadway                       2.57%        1          Chase       21,000,000     21,000,000
10          801 and 949 East Erie Avenue            0.55%        1          Chase        4,500,000     4,494,058
- ----------------------------------------------------------------------------------------------------------------------
11          905 East Golf Road                      0.87%        1          Chase        7,150,000     7,150,000
12          Alum Rock Plaza                         0.42%        1          Chase        3,460,000     3,460,000
13          Baymeadows Festival Shopping Center     0.59%        1          Chase        4,815,000     4,811,281
14          Beachwestern Commons                    0.86%        1          Chase        7,000,000     7,000,000
15          Berlin Circle Plaza                     1.47%        1          Chase       12,000,000     11,989,769
- ----------------------------------------------------------------------------------------------------------------------
16          Blockbuster & Frazee Paint              0.15%        2          Chase        1,200,000     1,195,449
    16a     Blockbuster (at Vista Plaza)            0.07%        1                         536,646      534,611
    16b     Frazee Paint                            0.08%        1                         663,354      660,838
17          Brazos Park Apartments                  0.40%        1          Chase        3,280,000     3,260,163
18          Builder's Square                        0.70%        1          Chase        5,750,000     5,737,367
- ----------------------------------------------------------------------------------------------------------------------
19          Canton Shopping Center                  0.62%        1          Chase        5,100,000     5,088,369
20          Centre Structured Trust 10 (3)          1.71%        8          Chase       13,969,505     13,958,108
    20a     On The Border (Store #2)                0.22%        1                       1,764,569     1,763,129
    20b     On The Border (Store #28)               0.20%        1                       1,666,537     1,665,178
    20c     On The Border (Store #32)               0.25%        1                       2,058,664     2,056,984
- ----------------------------------------------------------------------------------------------------------------------
    20d     Macaroni Grill (Store #45)              0.28%        1                       2,254,727     2,252,888
    20e     Chili's (Store #352)                    0.19%        1                       1,519,490     1,518,250
    20f     Chili's (Store #418)                    0.19%        1                       1,568,506     1,567,226
    20g     Chili's (Store #436)                    0.17%        1                       1,372,443     1,371,323
    20h     Chili's (Store #447)                    0.22%        1                       1,764,569     1,763,129
- ----------------------------------------------------------------------------------------------------------------------
21          Centre Structured Trust 3 (3)           1.14%        6          Chase        9,332,939     9,325,484
    21a     On The Border (Store #23)               0.28%        1                       2,329,783     2,327,921
    21b     Chili's (Store #313)                    0.18%        1                       1,479,540     1,478,358
    21c     Chili's (Store #380)                    0.16%        1                       1,282,268     1,281,244
    21d     Chili's (Store #393)                    0.16%        1                       1,282,268     1,281,244
- ----------------------------------------------------------------------------------------------------------------------
    21e     Chili's (Store #414)                    0.18%        1                       1,479,540     1,478,358
    21f     Chili's (Store #465)                    0.18%        1                       1,479,540     1,478,358
22          Centre Structured Trust 6 (3)           1.05%        5          Chase        8,592,095     8,585,451
    22a     Chili's (Store #320)                    0.19%        1                       1,592,972     1,591,741
    22b     Chili's (Store #399)                    0.22%        1                       1,792,094     1,790,708
- ----------------------------------------------------------------------------------------------------------------------
    22c     Chili's (Store #411)                    0.24%        1                       1,991,215     1,989,676
    22d     Chili's (Store #433)                    0.20%        1                       1,622,841     1,621,586
    22e     Chili's (Store #481)                    0.19%        1                       1,592,972     1,591,741
23          Cobblestone Grove Apartments            1.41%        1          Chase       11,600,000     11,571,421
24          Columbia Wellness Center                1.16%        1          Chase        9,500,000     9,472,919
- ----------------------------------------------------------------------------------------------------------------------
25          Coppertree Apartments                   0.77%        1          Chase        6,300,000     6,257,519
26          Cortland Estates                        0.28%        1          Chase        2,300,000     2,298,115
27          Delco Plaza                             2.16%        1          Chase       17,700,000     17,700,000
28          Depotech Corp. Building                 1.70%        1          Chase       14,000,000     13,912,926
29          Drum Hill Shopping Center               1.12%        1          Chase        9,200,000     9,165,086
- ----------------------------------------------------------------------------------------------------------------------
30          El Paseo Elegante                       0.24%        1          Chase        2,000,000     1,998,440
31          Embassy Suites                         13.87%        9          Chase      114,000,000    113,431,059
    31a     Embassy Suites #1                       1.66%        1                      13,650,000     13,581,877
    31b     Embassy Suites #2                       1.96%        1                      16,100,000     16,019,650
    31c     Embassy Suites #3                       1.27%        1                      10,400,000     10,348,097
    31d     Embassy Suites #4                       1.67%        1                      13,750,000     13,681,378
- ----------------------------------------------------------------------------------------------------------------------
</TABLE>


<PAGE>
<TABLE>
<CAPTION>
            
                        INTEREST              ORIGINAL    STATED         ORIGINAL     NUMBER OF
            MORTGAGE     ACCRUAL   WITHHELD   TERM TO    REMAINING     AMORTIZATION INTEREST ONLY
ID            RATE        BASIS      LOAN     MATURITY    TERM(MO.)      TERM (MO.)     MONTHS
- --------------------------------------------------------------------------------------------------
<S>           <C>         <C>        <C>          <C>         <C>           <C>            <C>
1             7.100%      30/360       No         84          82            360            0
2             7.750%      30/360       No        240         234            300            0
3             6.520%     ACT/360      Yes        120         120                          120
4             7.625%      30/360       No        120         118            360            0
5             7.625%      30/360       No        120         116            360            0
- --------------------------------------------------------------------------------------------------
6             7.360%     ACT/360       No        120         118            360            0
7             7.120%     ACT/360      Yes        120         120            360            0
8             7.250%      30/360       No        124         120            300            4
9             6.945%     ACT/360      Yes        120         120            360            0
10            7.375%     ACT/360       No        120         118            360            0
- --------------------------------------------------------------------------------------------------
11            7.250%      30/360       No        120         120            360            0
12            7.250%     ACT/360       No        120         120            300            0
13            7.300%     ACT/360       No        120         119            360            0
14            7.154%      30/360       No        120         118            330           18
15            6.800%      30/360       No         84          83            360            0
- --------------------------------------------------------------------------------------------------
16            7.125%      30/360       No        240         238            240            0
    16a       7.125%                   No        240         239            240            0
    16b       7.125%                   No        240         239            240            0
17            8.126%      30/360       No        120         111            360            0
18            7.750%      30/360       No        120         118            300            0
- --------------------------------------------------------------------------------------------------
19            7.000%     ACT/360      Yes        120         118            300            0
20            7.156%      30/360       No        240         234            330            0
    20a       7.156%                   No        240         234            330            0
    20b       7.156%                   No        240         234            330            0
    20c       7.156%                   No        240         234            330            0
- --------------------------------------------------------------------------------------------------
    20d       7.156%                   No        240         234            330            0
    20e       7.156%                   No        240         234            330            0
    20f       7.156%                   No        240         234            330            0
    20g       7.156%                   No        240         234            330            0
    20h       7.156%                   No        240         234            330            0
- --------------------------------------------------------------------------------------------------
21            7.156%      30/360       No        240         234            330            0
    21a       7.156%                   No        240         234            330            0
    21b       7.156%                   No        240         234            330            0
    21c       7.156%                   No        240         234            330            0
    21d       7.156%                   No        240         234            330            0
- --------------------------------------------------------------------------------------------------
    21e       7.156%                   No        240         234            330            0
    21f       7.156%                   No        240         234            330            0
22            7.156%      30/360       No        240         234            330            0
    22a       7.156%                   No        240         234            330            0
    22b       7.156%                   No        240         234            330            0
- --------------------------------------------------------------------------------------------------
    22c       7.156%                   No        240         234            330            0
    22d       7.156%                   No        240         234            330            0
    22e       7.156%                   No        240         234            330            0
23            7.020%      30/360       No         84          81            360            0
24            7.750%      30/360       No        180         176            360            0
- --------------------------------------------------------------------------------------------------
25            8.126%      30/360       No        120         110            360            0
26            7.000%     ACT/360      Yes        120         119            360            0
27            7.000%     ACT/360      Yes        120         120            360            0
28            7.200%      30/360       No        180         178            180            0
29            8.375%      30/360       No        121         115            360            0
- --------------------------------------------------------------------------------------------------
30            7.250%     ACT/360       No        120         119            360            0
31            6.988%     ACT/360      Yes      120 (4)     116 (4)          300            0
    31a       6.988%                   No        120         116            300            0
    31b       6.988%                   No        120         116            300            0
    31c       6.988%                   No        120         116            300            0
    31d       6.988%                   No        120         116            300            0
- --------------------------------------------------------------------------------------------------
</TABLE>
<PAGE>

                             LOAN CHARACTERISTICS
                                    ANNEX A


<TABLE>
<CAPTION>
                                            ANNUAL
               FIRST                     PRINCIPAL &
              PAYMENT                      INTEREST  ANNUAL INTEREST                 1997 OR ROLLING
ID             DATE     MATURITY DATE      PAYMENTS  ONLY PAYMENTS   1996 NOI          12 MO. NOI
- --------------------------------------------------------------------------------------------------
<S>            <C>          <C>            <C>        <C>             <C>              <C>
1              4/1/98       3/1/05         $235,883                   $329,884
2             12/1/97      11/1/17        1,178,313                  1,470,346         $1,827,537
3             6/10/98      5/10/08        3,966,333   $3,966,333     16,001,053        12,853,502
4              4/1/98       3/1/08          271,793
5              2/1/98       1/1/08          318,507                   493,640
- --------------------------------------------------------------------------------------------------
6             4/10/98      3/10/08        1,903,443                  2,966,050          3,224,911
7             6/10/98      5/10/08          981,790                  1,481,383          1,564,601
8              2/1/98       5/1/08          520,421
9             6/10/98      5/10/08        1,667,264                  2,917,059          3,110,173
10            4/10/98      3/10/08          372,965                   687,973
- --------------------------------------------------------------------------------------------------
11            6/10/98      5/10/08          585,307
12            6/10/98      5/10/08          300,109                   445,321             538,148
13            5/10/98      4/10/08          396,123                   618,331             589,648
14             4/1/98       3/1/08          582,740                   116,316             665,400
15            5/10/98      4/10/05          938,772                  1,257,770          1,423,912
- --------------------------------------------------------------------------------------------------
16             4/1/98       3/1/18          112,726
    16a        4/1/98                        50,412
    16b        4/1/98                        62,314
17             9/1/97       8/1/07          292,274                   372,895             343,818
18             4/1/98       3/1/08          521,177                   764,806
- --------------------------------------------------------------------------------------------------
19            4/10/98      3/10/08          432,549                   598,559             566,262
20            12/1/97      11/1/17        1,029,861
    20a       12/1/97                       130,088
    20b       12/1/97                       122,861
    20c       12/1/97                       151,769
- --------------------------------------------------------------------------------------------------
    20d       12/1/97                       166,223
    20e       12/1/97                       112,020
    20f       12/1/97                       115,634
    20g       12/1/97                       101,179
    20h       12/1/97                       130,088
- --------------------------------------------------------------------------------------------------
21            12/1/97      11/1/17          687,895
    21a       12/1/97                       171,719
    21b       12/1/97                       109,051
    21c       12/1/97                        94,511
    21d       12/1/97                        94,511
- --------------------------------------------------------------------------------------------------
    21e       12/1/97                       109,051
    21f       12/1/97                       109,051
22            12/1/97      11/1/17          633,085
    22a       12/1/97                       117,374
    22b       12/1/97                       132,045
- --------------------------------------------------------------------------------------------------
    22c       12/1/97                       146,717
    22d       12/1/97                       119,575
    22e       12/1/97                       117,374
23             3/1/98       2/1/05          927,972                                     1,284,335
24             2/1/98       1/1/13          816,710
- --------------------------------------------------------------------------------------------------
25             8/1/97       7/1/07          561,381                   761,006             837,844
26            5/10/98      4/10/08          183,624                   248,593             280,807
27            6/10/98      5/10/08        1,413,102                  2,250,325          2,202,638
28             4/1/98       3/1/13        1,528,878                  2,148,773          2,313,542
29            12/1/97      12/1/07          839,120                   811,240           1,061,583
- --------------------------------------------------------------------------------------------------
30            5/10/98      4/10/08          163,722                   193,942             181,205
31            2/10/98    1/10/08 (4)      9,658,269                                    24,000,000
    31a       2/10/98                     1,156,451                  3,842,806          3,322,202
    31b       2/10/98                     1,364,019                  3,530,485          3,772,804
    31c       2/10/98                       881,105                  2,310,446          2,484,758
    31d       2/10/98                     1,164,923                  3,514,814          3,214,359
- --------------------------------------------------------------------------------------------------
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                             LOCKBOX IN
                               PLACE                             CUT-OFF
                UNDERWRITTEN  (HARD OR                          DATE LTV   LTV RATIO @     PREPAYMENT
ID              NET CASH FLOW  SOFT)    DSCR   APPRAISED VALUE    RATIO     MATURITY      LOCKOUT ENDS
- -------------------------------------------------------------------------------------------------------
<S>             <C>             <C>      <C>      <C>              <C>         <C>         <C>
1                   $338,446             1.43       $5,000,000     58%         53%         2/29/00
2                  1,644,660             1.40       19,000,000     68%         26%         10/31/02
3                 11,520,957    Hard     2.90      160,000,000     38%         38%          2/9/08
4                    348,923             1.28        4,300,000     74%         65%         2/28/01
5                    407,539             1.28        5,400,000     69%         61%         12/31/00
- -------------------------------------------------------------------------------------------------------
6                  2,788,379             1.46       40,000,000     57%         51%         12/9/07
7                  1,429,696             1.46       16,200,000     75%         66%          2/9/08
8                    744,910             1.43        9,300,000     65%         51%         4/30/01
9                  3,259,652             1.96       36,100,000     58%         51%          2/9/08
10                   525,646             1.41        6,200,000     72%         64%          3/9/01
- -------------------------------------------------------------------------------------------------------
11                   808,989             1.38        9,400,000     76%         66%          5/9/01
12                   453,441             1.51        4,975,000     70%         56%          5/9/01
13                   558,513             1.41        6,400,000     75%         66%          1/9/08
14                   777,195             1.33        8,880,000     79%         68%         2/28/01
15                 1,840,042             1.96       22,500,000     53%         49%          5/9/00
- -------------------------------------------------------------------------------------------------------
16                   156,078             1.38        1,610,000     74%         0%          2/28/03
    16a               69,799             1.38          720,000     74%         0%
    16b               86,279             1.38          890,000     74%         0%
17                   389,166             1.33        4,100,000     80%         70%         7/31/00
18                   685,823             1.32        7,700,000     75%         60%         2/28/01
- -------------------------------------------------------------------------------------------------------
19                   585,400             1.35        6,700,000     76%         61%          3/9/01
20                 1,029,861             1.00       14,250,000     98%         43%         10/31/17
    20a              130,088             1.00        1,800,000     98%         43%
    20b              122,861             1.00        1,700,000     98%         43%
    20c              151,769             1.00        2,100,000     98%         43%
- -------------------------------------------------------------------------------------------------------
    20d              166,223             1.00        2,300,000     98%         43%
    20e              112,020             1.00        1,550,000     98%         43%
    20f              115,634             1.00        1,600,000     98%         43%
    20g              101,179             1.00        1,400,000     98%         43%
    20h              130,088             1.00        1,800,000     98%         43%
- -------------------------------------------------------------------------------------------------------
21                   687,895             1.00        9,462,000     99%         43%         10/31/17
    21a              171,719             1.00        2,362,000     99%         43%
    21b              109,051             1.00        1,500,000     99%         43%
    21c               94,511             1.00        1,300,000     99%         43%
    21d               94,511             1.00        1,300,000     99%         43%
- -------------------------------------------------------------------------------------------------------
    21e              109,051             1.00        1,500,000     99%         43%
    21f              109,051             1.00        1,500,000     99%         43%
22                   633,085             1.00        8,630,000     99%         43%         10/31/17
    22a              117,374             1.00        1,600,000     99%         43%
    22b              132,045             1.00        1,800,000     99%         43%
- -------------------------------------------------------------------------------------------------------
    22c              146,717             1.00        2,000,000     99%         43%
    22d              119,575             1.00        1,630,000     99%         43%
    22e              117,374             1.00        1,600,000     99%         43%
23                 1,231,105             1.33       15,535,000     74%         68%         1/31/01
24                 1,069,585    Hard     1.31       12,700,000     75%         57%         12/31/01
- -------------------------------------------------------------------------------------------------------
25                   834,366             1.49        8,700,000     72%         64%         6/30/00
26                   282,267             1.54        3,100,000     74%         65%          4/9/08
27                 1,894,780             1.34       24,150,000     73%         64%          5/9/01
28                 2,214,518             1.45       25,000,000     56%         0%          2/29/04
29                 1,104,619             1.32       11,600,000     79%         70%         10/31/00
- -------------------------------------------------------------------------------------------------------
30                   232,395             1.42        2,700,000     74%         65%          4/9/01
31                23,217,344    Hard     2.40      239,650,000     47%       38% (4)        1/9/08
    31a            2,776,247             2.40       30,400,000     45%         36%
    31b            3,273,881             2.40       26,200,000     61%         49%
    31c            2,123,347             2.41       21,000,000     49%         40%
    31d            2,799,988             2.40       34,000,000     40%         32%
- -------------------------------------------------------------------------------------------------------
</TABLE>


<PAGE>

<TABLE>
<CAPTION>
                                                                      FREE
                                                 YIELD MAINTENANCE   PREPAY
                  YIELD MAINTENANCE CHARGE OR   CHARGE OR PREPAYMENT PERIOD
ID                     PREPAYMENT PREMIUM         PREMIUM END DATE    (MO.)   ADDRESS
- ------------------------------------------------------------------------------------------------------------------------
<S>               <C>                             <C>                 <C>     <C>
1                        > of 1% or YM                11/30/04          3     1900 Northern Blvd
2                        > of 1% or YM                7/31/17           3     299 Broadway
3                         Defeasance                                    3     330 Madison Avenue
4                        > of 1% or YM                11/30/07          3     3937 Campus Drive
5                        > of 1% or YM                9/30/07           3     460 Ward Drive
- ------------------------------------------------------------------------------------------------------------------------
6                         Defeasance                                    3     55 West 47th Street
7                         Defeasance                                    3     560 Broadway
8                        > of 1% or YM                1/31/08           3     7, 9 & 11 Audubon Road
9                         Defeasance                                    3     440 Lafayette Street
10                       > of 1% or YM                12/9/07           3     801 and 949 East Erie Avenue
- ------------------------------------------------------------------------------------------------------------------------
11                       > of 1% or YM                 2/9/08           3     905 E. Golf Road
12                       > of 1% or YM                 2/9/08           3     2602-2650 Alum Rock Avenue
13                        Defeasance                                    3     8552-8650 Baymeadows Rd
14                       > of 1% or YM                11/30/07          3     4551 Center Western Boulevard
15                       > of 1% or YM                 1/9/05           3     Corner of Route 73 & Walker Avenue
- ------------------------------------------------------------------------------------------------------------------------
16                       > of 1% or YM                2/28/17           12    Multiple
    16a                                                                       4500-4598 East Tropicana Avenue
    16b                                                                       191 North Pecos Road
17                       > of 1% or YM                1/31/07           6     1800 North Lake Brazos Drive
18                       > of 1% or YM                11/30/07          3     SE Corner Tittabawassee Rd & Fortune Blvd
- ------------------------------------------------------------------------------------------------------------------------
19                       > of 1% or YM                 9/9/07           6     42001-42089  Ford Road
20                        Defeasance                                    0     Multiple
    20a                                                                       2011 Copeland Road
    20b                                                                       4306 West Loop 250 North
    20c                                                                       5117 South Padre Island Drive
- ------------------------------------------------------------------------------------------------------------------------
    20d                                                                       5005 West Park Boulevard
    20e                                                                       1940 North Central Expressway
    20f                                                                       685 Interstate 30
    20g                                                                       3950 West Loop 306
    20h                                                                       2711 South IH 35
- ------------------------------------------------------------------------------------------------------------------------
21                        Defeasance                                    0     Multiple
    21a                                                                       2552 Citiplace Court
    21b                                                                       3024 High Point Road
    21c                                                                       6330 East State Street
    21d                                                                       3704 Northside Drive
- ------------------------------------------------------------------------------------------------------------------------
    21e                                                                       120 West Mabsy Hood Road
    21f                                                                       585 McCasin Boulevard
22                        Defeasance                                    0     Multiple
    22a                                                                       7800 North Point Parkway
    22b                                                                       26782 Portola Parkway
- ------------------------------------------------------------------------------------------------------------------------
    22c                                                                       725 McCullough Drive
    22d                                                                       8071 Challis Road
    22e                                                                       8100 Giacosa Drive
23                       > of 1% or YM                10/31/04          3     3800 Woodridge Blvd
24                       > of 1% or YM                9/30/12           3     759-761 Worcester Road
- ------------------------------------------------------------------------------------------------------------------------
25                       > of 1% or YM                12/31/06          6     2425 Cromwell Circle
26                        Defeasance                                    0     Route 13 and Star Road
27                       > of 1% or YM                11/9/07           6     285 Broadway
28                       > of 1% or YM                11/30/12          3     10450 Science Center Drive
29                       > of 1% or YM                8/31/07           3     66 Parkhurst Road
- ------------------------------------------------------------------------------------------------------------------------
30                       > of 1% or YM                 1/9/08           3     73151 El Paseo
31                        Defeasance                                    0     Multiple
    31a                                                                       1030 Crown Pointe Parkway
    31b                                                                       707 East Butterfield Road
    31c                                                                       10601 Metcalf Avenue
    31d                                                                       4700 Creedmoor Road
- ------------------------------------------------------------------------------------------------------------------------
</TABLE>


<PAGE>

<TABLE>
<CAPTION>

                                                                                                 NET
                                                                                               RENTABLE  NUMBER OF
ID                CITY                    STATE   ZIP CODE  PROPERTY TYPE        YEAR BUILT      AREA      UNITS
- -------------------------------------------------------------------------------------------------------------------
<S>               <C>                     <C>      <C>      <C>                   <C>          <C>       <C>
1                 Manhasset                 NY      11030   Anchored Retail         1974        22,017
2                 New York                  NY      10007   Office                  1910       229,770
3                 New York                  NY      10017   Office                  1963       771,016
4                 Pontiac                   MI      48341   Office                  1998        40,800
5                 Santa Barbara             CA      93111   Office                  1973        69,631
- -------------------------------------------------------------------------------------------------------------------
6                 New York                  NY      10036   Mixed-Use               1963        93,138
7                 New York                  NY      10012   Office                  1883       126,855
8                 Wakefield                 MA      01880   Office                  1960        69,977
9                 New York                  NY      10003   Office                  1910       313,073
10                Philadelphia              PA      19124   Industrial              1950       471,904
- -------------------------------------------------------------------------------------------------------------------
11                Schaumburg                IL      60173   Anchored Retail         1970       100,773
12                San Jose                  CA      95116   Unanchored Retail       1982        36,125
13                Jacksonville              FL      32256   Unanchored Retail       1984        69,764
14                Fort Worth                TX      76137   Anchored Retail         1996        87,038
15                Berlin                    NJ      08009   Anchored Retail         1987       285,263
- -------------------------------------------------------------------------------------------------------------------
16                Henderson                 NV      89014   Single Tenant Retail    1997         9,300
    16a           Las Vegas                 NV      89121   Single Tenant Retail    1978         4,500
    16b           Henderson                 NV      89014   Single Tenant Retail    1997         4,800
17                Waco                      TX      76704   Multifamily             1985                   158
18                Saginaw                   MI      48604   Single Tenant Retail    1994       109,800
- -------------------------------------------------------------------------------------------------------------------
19                Canton                    MI      48187   Anchored Retail         1986        73,021
20                Multiple               Multiple Multiple  Credit Lease                        51,468
    20a           Arlington                 TX      76011   Credit Lease            1997         6,899
    20b           Midland                   TX      79707   Credit Lease            1996         6,658
    20c           Corpus Christi            TX      72411   Credit Lease            1996         6,899
- -------------------------------------------------------------------------------------------------------------------
    20d           Plano                     TX      75093   Credit Lease            1993         7,328
    20e           McKinney                  TX      75070   Credit Lease            1993         5,693
    20f           Rockwall                  TX      75087   Credit Lease            1995         5,997
    20g           San Angelo                TX      76904   Credit Lease            1995         5,997
    20h           Round Rock                TX      78664   Credit Lease            1996         5,997
- -------------------------------------------------------------------------------------------------------------------
21                Multiple               Multiple Multiple  Credit Lease                        35,555
    21a           Baton Rouge               LA      70808   Credit Lease            1995         7,113
    21b           Greensboro                NC      27403   Credit Lease            1993         5,693
    21c           Rockford                  Il      61108   Credit Lease            1994         5,693
    21d           Macon                     GA      31210   Credit Lease            1995         5,693
- -------------------------------------------------------------------------------------------------------------------
    21e           Knoxville                 TN      37922   Credit Lease            1995         5,693
    21f           Louisville                CO      80027   Credit Lease            1997         5,670
22                Multiple               Multiple Multiple  Credit Lease                        29,359
    22a           Alpharetta                GA      30202   Credit Lease            1993         5,693
    22b           Foothill Ranch            CA      92610   Credit Lease            1995         5,693
- -------------------------------------------------------------------------------------------------------------------
    22c           Charlotte                 NC      28262   Credit Lease            1995         5,977
    22d           Brighton                  MI      48116   Credit Lease            1996         5,999
    22e           Memphis                   TN      38133   Credit Lease            1997         5,997
23                Fairfield                 OH      45014   Multifamily             1990                   292
24                Framingham                MA      01701   Office                  1984        61,127
- -------------------------------------------------------------------------------------------------------------------
25                Austin                    TX      78741   Multifamily             1985                   252
26                Cortlandville             NY      13045   Mobile Home             1960                   175
27                Hicksville                NY      11801   Anchored Retail         1984       141,588
28                San Diego                 CA      92121   Mixed-Use               1995        84,358
29                Chelmsford                MA      01824   Anchored Retail         1962       184,812
- -------------------------------------------------------------------------------------------------------------------
30                Palm Desert               CA      92260   Unanchored Retail       1989        19,349
31                Multiple               Multiple           Hotel                   1981                  2173
    31a           Atlanta                   GA      30338   Hotel                   1985                   241
    31b           Lombard                   IL      60148   Hotel                   1989                   262
    31c           Overland Park             KS      66212   Hotel                   1983                   199
    31d           Raleigh                   NC      27612   Hotel                   1988                   225
- -------------------------------------------------------------------------------------------------------------------
</TABLE>


<PAGE>

<TABLE>
<CAPTION>
                                                     LOAN PER NET                                              ANNUAL
                                                     RENTABLE AREA               OCCUPANY    OCCUPANCY        RESERVES
ID          PROPERTY NAME                                (SF)      LOAN PER UNIT  RATE    RATE AS OF DATE      PER SF
- -------------------------------------------------------------------------------------------------------------------------
<S>         <C>                                       <C>          <C>            <C>     <C>                 <C>
1           1900 Northern Boulevard                       $132.64                 100%                          $0.00
2           299 Broadway                                    56.20                 89%        1/21/98             2.03
3           330 Madison Avenue (2)                          77.82                 97%         2/2/98             2.52
4           3937 Campus Drive                               78.32                 100%        1/1/98             0.89
5           460 Ward Drive                                  53.70                 86%        12/31/97            1.78
- -------------------------------------------------------------------------------------------------------------------------
6           55 West 47th Street                            246.62                 97%        12/1/97             2.68
7           560 Broadway                                    95.78                 100%       2/26/98             1.78
8           7 - 11 Audubon Road                             85.74                 100%       12/6/97             1.18
9           740- 744 Broadway                               67.08                 100%        3/1/98             1.08
10          801 and 949 East Erie Avenue                     9.52                 97%        7/31/97             0.19
- -------------------------------------------------------------------------------------------------------------------------
11          905 East Golf Road                              70.95                 100%       1/16/98             0.36
12          Alum Rock Plaza                                 95.78                 100%       11/21/97            1.36
13          Baymeadows Festival Shopping Center             68.97                 95%                            1.28
14          Beachwestern Commons                            80.42                 100%       10/30/97            0.47
15          Berlin Circle Plaza                             42.03                 98%                            0.30
- -------------------------------------------------------------------------------------------------------------------------
16          Blockbuster & Frazee Paint                     128.54                            10/1/97             0.61
    16a     Blockbuster (at Vista Plaza)                   118.80                 100%       10/31/97
    16b     Frazee Paint                                   137.67                 100%       12/31/97
17          Brazos Park Apartments                               $20,633.94       92%        12/31/97
18          Builder's Square                                52.25                 100%        9/1/97             0.15
- -------------------------------------------------------------------------------------------------------------------------
19          Canton Shopping Center                          69.68                 99%        2/10/98             0.87
20          Centre Structured Trust 10 (3)                 271.20                            12/31/97
    20a     On The Border (Store #2)                       255.56                 100%       12/31/97
    20b     On The Border (Store #28)                      250.10                 100%       12/31/97
    20c     On The Border (Store #32)                      298.16                 100%       12/31/97
- -------------------------------------------------------------------------------------------------------------------------
    20d     Macaroni Grill (Store #45)                     307.44                 100%       12/31/97
    20e     Chili's (Store #352)                           266.69                 100%       12/31/97
    20f     Chili's (Store #418)                           261.34                 100%       12/31/97
    20g     Chili's (Store #436)                           228.67                 100%       12/31/97
    20h     Chili's (Store #447)                           294.00                 100%       12/31/97
- -------------------------------------------------------------------------------------------------------------------------
21          Centre Structured Trust 3 (3)                  262.28                            12/31/97
    21a     On The Border (Store #23)                      327.28                 100%       12/31/97
    21b     Chili's (Store #313)                           259.68                 100%       12/31/97
    21c     Chili's (Store #380)                           225.06                 100%       12/31/97
    21d     Chili's (Store #393)                           225.06                 100%       12/31/97
- -------------------------------------------------------------------------------------------------------------------------
    21e     Chili's (Store #414)                           259.68                 100%       12/31/97
    21f     Chili's (Store #465)                           260.73                 100%       12/31/97
22          Centre Structured Trust 6 (3)                  292.43                            12/31/97
    22a     Chili's (Store #320)                           279.60                 100%       12/31/97
    22b     Chili's (Store #399)                           314.55                 100%       12/31/97
- -------------------------------------------------------------------------------------------------------------------------
    22c     Chili's (Store #411)                           332.89                 100%       12/31/97
    22d     Chili's (Store #433)                           270.31                 100%       12/31/97
    22e     Chili's (Store #481)                           265.42                 100%       12/31/97
23          Cobblestone Grove Apartments                               39,628.15  90%        11/30/97
24          Columbia Wellness Center                       154.97                 100%        9/1/97             1.01
- -------------------------------------------------------------------------------------------------------------------------
25          Coppertree Apartments                                      24,831.43  95%        12/31/97
26          Cortland Estates                                           13,132.08  94%
27          Delco Plaza                                    125.01                 97%        10/14/97            0.64
28          Depotech Corp. Building                        164.93                 100%                           0.20
29          Drum Hill Shopping Center                       49.59                 100%       12/31/97            0.19
- -------------------------------------------------------------------------------------------------------------------------
30          El Paseo Elegante                              103.28                 100%       10/1/97             1.08
31          Embassy Suites                                             52,200.21
    31a     Embassy Suites #1                                          56,356.34  78%        9/30/97
    31b     Embassy Suites #2                                          61,143.70  76%        9/30/97
    31c     Embassy Suites #3                                          52,000.49  74%        9/30/97
    31d     Embassy Suites #4                                          60,806.12  82%        9/30/97
- -------------------------------------------------------------------------------------------------------------------------
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
               ANNUAL                              
            RESERVES PER                                 % OF       LEASE
ID              UNIT     LARGEST TENANT                  GLA      EXPIRATION  2ND LARGEST TENANT
- ---------------------------------------------------------------------------------------------------------
<S>         <C>          <C>                             <C>      <C>         <C>
1                        Daffy's Inc.                     61%       11/1/04   Long Island Savings Bank
2                        MFY Legal Services               7%        5/1/07    Martin Marlow
3                        BDO Seidman                      15%       9/30/10   Bank Julius Bear
4                        Edcore Data Services             100%     12/31/07
5                        Meghan Medical                   34%       4/30/00
- ---------------------------------------------------------------------------------------------------------
6                        Zak Jewelry Tool                 8%        1/31/01   First Class Jewelry
7                                                        
8                        Tessera Enterprise System        69%       12/5/05   Seek Consulting Group
9                        Barnes & Noble                   10%       6/1/02    Modern Language Assoc.
10                       Philadelphia Coca Cola Bottling  81%       2/1/12    Associated Direct Marketing, Inc.
- ---------------------------------------------------------------------------------------------------------
11                       Bed, Bath & Beyond               70%       1/31/13   Golfsmith International
12                       Copa Cabana                      22%       9/30/02   Nguyen Trai Billiards
13                       Carmike Theaters                 39%      12/31/04   Gator's Dockside
14                       Kroger                           71%      12/31/17   Video Library Inc.
15                       Home Depot                       41%       1/28/08   Shop Rite
- ---------------------------------------------------------------------------------------------------------
16                                                       
    16a                  Blockbuster Video                100%     12/31/06
    16b                  Frazee Paint                     100%      8/31/06
17            $250.00                                    
18                       Builders Square                  100%      8/1/19
- ---------------------------------------------------------------------------------------------------------
19                       Sears                            34%       7/31/06   Showbiz Time Pizza
20                                                       
    20a                                                  
    20b                                                  
    20c                                                  
- ---------------------------------------------------------------------------------------------------------
    20d                                                  
    20e                                                  
    20f                                                  
    20g                                                  
    20h                                                  
- ---------------------------------------------------------------------------------------------------------
21                                                       
    21a                                                  
    21b                                                  
    21c                                                  
    21d                                                  
- ---------------------------------------------------------------------------------------------------------
    21e                                                  
    21f                                                  
22                                                       
    22a                                                  
    22b                                                  
- ---------------------------------------------------------------------------------------------------------
    22c                                                  
    22d                                                  
    22e                                                  
23            250.00                                     
24                       Columbia Metrowest Healthcare    57%      10/31/10   Southboro Medical
- ---------------------------------------------------------------------------------------------------------
25            250.00                                     
26             49.43                                     
27                       King Kullen                      30%       9/2/09    Annie Sez
28                                                       
29                       Caldor                           51%       1/31/11   Shop 'N Save
- ---------------------------------------------------------------------------------------------------------
30                       DCK Corp. Inc.                   42%       7/31/01   Cabala Cachet
31                                                       
    31a     1,624.74                                     
    31b     1,660.91                                     
    31c     1,546.05                                     
    31d     1,737.99                                     
- ---------------------------------------------------------------------------------------------------------
</TABLE>

<PAGE>

<TABLE>
<CAPTION>

            % OF      LEASE
ID          GLA     EXPIRATION  BORROWER AFFILIATION
- -------------------------------------------------------------
<S>         <C>     <C>         <C>
1           12%      10/1/01
2           4%        4/1/00
3           9%       6/30/05
4           
5           
- -------------------------------------------------------------
6           1%       6/30/01
7                               Gural
8           31%      1/22/07
9           10%       5/1/02    Gural
10          9%       8/31/02
- -------------------------------------------------------------
11          30%      9/30/07
12          12%       2/7/00
13          11%      12/31/04
14          7%       5/31/01    Adar, Goldrich
15          23%      10/31/07
- -------------------------------------------------------------
16                              Kellogg
    16a     
    16b     
17                              Weinberg, Alkosser
18                              Sobel
- -------------------------------------------------------------
19          15%      4/30/08
20                              Centre
    20a     
    20b     
    20c     
- -------------------------------------------------------------
    20d     
    20e     
    20f     
    20g     
    20h     
- -------------------------------------------------------------
21                              Centre
    21a     
    21b     
    21c     
    21d     
- -------------------------------------------------------------
    21e     
    21f     
22                              Centre
    22a     
    22b     
- -------------------------------------------------------------
    22c     
    22d     
    22e     
23                              Conner, Murphy
24          34%      10/31/12
- -------------------------------------------------------------
25                              Weinberg, Alkosser
26          
27          11%      11/1/99
28          
29          26%      1/31/17    Weiner
- -------------------------------------------------------------
30          30%      5/31/99
31          
    31a     
    31b     
    31c     
    31d     
- -------------------------------------------------------------
</TABLE>


<PAGE>

<TABLE>
<CAPTION>
                                                    % OF                  MORTGAGE
                                                 INITIAL POOL  # OF      LOAN SELLER     ORIGINAL
ID          PROPERTY NAME                          BALANCE   PROPERTIES      (1)         BALANCE   CUT-OFF DATE BALANCE
- ----------------------------------------------------------------------------------------------------------------------
<S>         <C>                                     <C>      <C>         <C>            <C>        <C> 
    31e     Embassy Suites #5                       2.07%        1                      17,050,000     16,964,908
    31f     Embassy Suites #6                       1.92%        1                      15,800,000     15,721,147
    31g     Embassy Suites #7                       1.71%        1                      14,050,000     13,979,881
    31h     Embassy Suites #8                       0.40%        1                       3,300,000     3,283,531
    31i     Embassy Suites #9                       1.20%        1                       9,900,000     9,850,592
- ----------------------------------------------------------------------------------------------------------------------
32          Ensign Apartments                       0.16%        1          Chase        1,350,000     1,343,660
33          Fairview Green Apartments               0.72%        1          Chase        5,920,000     5,920,000
34          Franklin Village Shopping Center        3.65%        1          Chase       30,000,000     29,889,497
35          G&K Portfolio I                         3.30%        4          Chase       27,000,000     27,000,000
    35a     Beck Park Apartments                    0.42%        1                       3,450,000     3,450,000
- ----------------------------------------------------------------------------------------------------------------------
    35b     Lawrence Road Apartments                0.79%        1                       6,500,000     6,500,000
    35c     Placita Gardens Apartments              0.65%        1                       5,350,000     5,350,000
    35d     Skyline View Gardens I & II             1.43%        1                      11,700,000     11,700,000
36          Gables Apartments                       0.31%        1          Chase        2,570,000     2,552,670
37          Great Woods Marketplace                 1.03%        1          Chase        8,400,000     8,387,832
- ----------------------------------------------------------------------------------------------------------------------
38          Guess? Store, South Beach               0.37%        1          Chase        3,000,000     3,000,000
39          H.E. Butt Grocery Store #24 (3)         0.95%        1          Chase        7,867,000     7,793,299
40          H.E. Butt Grocery Store #34 (3)         1.03%        1          Chase        8,513,000     8,433,247
41          Hamptons Apartments                     3.18%        1          Chase       26,000,000     25,978,049
42          Harbor Court Hotel                      1.79%        1          Chase       14,800,000     14,672,480
- ----------------------------------------------------------------------------------------------------------------------
43          Harbor Plaza                            0.98%        1          Chase        8,000,000     8,000,000
44          HD Computer Buildings                   0.67%        1          Chase        5,500,000     5,495,602
45          Hechingers Home Project Center          0.96%        1          Chase        7,850,000     7,832,404
46          Holiday Inn Brookline                   1.78%        1          Chase       14,750,000     14,531,654
47          Hollister Business Park                 1.92%        1          Chase       15,750,000     15,701,473
- ----------------------------------------------------------------------------------------------------------------------
48          Hotel Vintage Plaza                     1.70%        1          Chase       14,000,000     13,879,373
49          Ingram Festival Shopping Center         2.30%        1          Chase       18,880,000     18,798,584
50          Livermore Gardens Apartments            0.65%        1          Chase        5,315,000     5,315,000
51          MacArthur Park Apartments               0.27%        1          Chase        2,230,000     2,230,000
52          North Point at Marsh Creek, Phase III   0.77%        1          Chase        6,300,000     6,271,004
- ----------------------------------------------------------------------------------------------------------------------
53          Northshore Plaza                        0.98%        1          Chase        8,000,000     7,978,854
54          Oaks Apartments                         0.11%        1          Chase          890,000      887,919
55          Paper Moon Apartments                   0.20%        1          Chase        1,645,000     1,637,545
56          Park Roseville                          0.64%        1          Chase        5,200,000     5,195,984
57          Pine Tree Mall                          1.36%        1          Chase       11,100,000     11,089,037
- ----------------------------------------------------------------------------------------------------------------------
58          Port Richmond Plaza                     1.47%        1          Chase       12,000,000     11,990,497
59          Redstone Apartments                     0.64%        1          Chase        5,280,000     5,244,397
60          Royal Palm Apartments                   0.58%        1          Chase        4,800,000     4,753,127
61          Ruffe Snow Village                      0.65%        1          Chase        5,350,000     5,350,000
62          Rykoff-Sexton                           0.91%        1          Chase        7,500,000     7,464,112
- ----------------------------------------------------------------------------------------------------------------------
63          San Gabriel Square                      0.25%        1          Chase        2,040,000     2,040,000
64          Scandia Apartments                      0.45%        1          Chase        3,680,000     3,655,186
65          Seventh Avenue Shopping Center          0.98%        1          Chase        8,000,000     8,000,000
66          Sierra Oaks Shopping Center             0.80%        1          Chase        6,600,000     6,583,514
67          Squire Hill Apartments                  0.31%        1          Chase        2,560,000     2,553,593
- ----------------------------------------------------------------------------------------------------------------------
68          Star Market - Hyde Park (3)             0.94%        1          Chase        7,675,000     7,666,425
69          Star Market - Somerville (3)            0.51%        1          Chase        4,200,000     4,195,308
70          Steeplechase Apartments                 1.58%        1          Chase       12,955,000     12,923,457
71          Tara Shopping Plaza                     0.95%        1          Chase        7,750,000     7,730,831
72          Vineyards                               1.34%        1          Chase       11,000,000     10,990,983
- ----------------------------------------------------------------------------------------------------------------------
73          Vista Plaza Shopping Center             0.46%        1          Chase        3,800,000     3,785,588
74          Wadsworth Plaza                         0.29%        1          Chase        2,350,000     2,340,993
75          Walden Pond Apartments                  0.39%        1          Chase        3,250,000     3,228,085
76          Warm Springs Plaza                      0.92%        1          Chase        7,500,000     7,494,076
77          Waterfront I & II                       2.21%        1          Chase       18,100,000     18,085,597
- ----------------------------------------------------------------------------------------------------------------------
78          Wild Harvest Supermarket                0.64%        1          Chase        5,250,000     5,233,469
- ----------------------------------------------------------------------------------------------------------------------
                 TOTALS/WEIGHTED AVERAGES           100%                                              817,874,785




Footnotes
- ----------------------------------------------------------------------------------------------------------------------
      (1)Chase - The Chase Manhattan Bank                (2) Discount Mortgage Loan             (3) Credit Lease Loan

</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                        INTEREST              ORIGINAL    STATED         ORIGINAL     NUMBER OF
            MORTGAGE     ACCRUAL   WITHHELD   TERM TO    REMAINING     AMORTIZATION INTEREST ONLY
ID            RATE        BASIS      LOAN     MATURITY    TERM(MO.)      TERM (MO.)     MONTHS
- --------------------------------------------------------------------------------------------------
<S>           <C>         <C>        <C>          <C>         <C>           <C>            <C>
    31e       6.988%                   No        120         116            300            0
    31f       6.988%                   No        120         116            300            0
    31g       6.988%                   No        120         116            300            0
    31h       6.988%                   No        120         116            300            0
    31i       6.988%                   No        120         116            300            0
- --------------------------------------------------------------------------------------------------
32            8.100%      30/360       No        120         113            360            0
33            7.143%     ACT/360       No        120         120            360            0
34            7.600%      30/360       No        120         115            360            0
35            7.143%     ACT/360       No        120         120            360            0
    35a       7.143%                   No        120         120            360            0
- --------------------------------------------------------------------------------------------------
    35b       7.143%                   No        120         120            360            0
    35c       7.143%                   No        120         120            360            0
    35d       7.143%                   No        120         120            360            0
36            8.126%      30/360       No        120         110            360            0
37            7.000%     ACT/360      Yes        120         118            360            0
- --------------------------------------------------------------------------------------------------
38            7.250%     ACT/360       No        120         120            360            0
39            7.000%      30/360       No        216         212            216            0
40            7.000%      30/360       No        216         212            216            0
41            6.850%      30/360       No        120         119            360            0
42            8.750%      30/360       No        120         111            300            0
- --------------------------------------------------------------------------------------------------
43            7.000%     ACT/360      Yes        120         120            300            0
44            7.125%     ACT/360       No        120         119            360            0
45            7.625%      30/360       No        120         118            300            0
46            9.125%      30/360       No        120         104            300            0
47            7.360%     ACT/360       No        120         116            360            0
- --------------------------------------------------------------------------------------------------
48            8.750%      30/360       No        120         111            300            0
49            7.740%      30/360       No        120         114            360            0
50            7.143%     ACT/360       No        120         120            360            0
51            7.000%     ACT/360      Yes        120         120            360            0
52            7.500%      30/360       No        120         116            300            0
- --------------------------------------------------------------------------------------------------
53            8.125%      30/360       No        123         116            360            3
54            7.285%      30/360       No        120         117            360            0
55            7.490%      30/360       No        120         114            360            0
56            7.300%     ACT/360       No        120         119            360            0
57            9.500%      30/360       No        130         119            360            9
- --------------------------------------------------------------------------------------------------
58            7.174%     ACT/360       No        120         119            360            0
59            8.126%      30/360       No        120         110            360            0
60            8.650%      30/360       No        300         290            300            0
61            7.154%      30/360       No        120         118            330           17
62            7.255%      30/360       No        120         116            300            0
- --------------------------------------------------------------------------------------------------
63            7.122%     ACT/360      Yes        120         120            360            0
64            8.126%      30/360       No        120         110            360            0
65            7.375%      30/360       No        120         120            360            0
66            6.950%      30/360       No        120         117            360            0
67            6.940%      30/360       No        120         117            360            0
- --------------------------------------------------------------------------------------------------
68            7.625%      30/360       No        300         299            300            0
69            7.625%      30/360       No        300         299            300            0
70            7.080%      30/360       No        120         117            360            0
71            7.000%      30/360       No         60          57            360            0
72            7.000%      30/360       No        120         119            360            0
- --------------------------------------------------------------------------------------------------
73            7.125%      30/360       No        240         238            240            0
74            7.400%      30/360       No        120         115            360            0
75            8.126%      30/360       No        120         110            360            0
76            7.187%      30/360       No        120         119            360            0
77            7.150%     ACT/360       No        121         120            360            0
- --------------------------------------------------------------------------------------------------
78            7.250%      30/360       No        120         116            360            0
- --------------------------------------------------------------------------------------------------
              7.317%                             133         130          332 (6)



- --------------------------------------------------------------------------------------
                       (4) Refers to Anticipated Repayment Date
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                                            ANNUAL
               FIRST                     PRINCIPAL &
              PAYMENT                      INTEREST  ANNUAL INTEREST                 1997 OR ROLLING
ID             DATE     MATURITY DATE      PAYMENTS  ONLY PAYMENTS   1996 NOI          12 MO. NOI
- --------------------------------------------------------------------------------------------------
<S>            <C>          <C>            <C>        <C>             <C>              <C>
    31e      2/10/98                     1,444,504                  3,758,724          4,325,037
    31f      2/10/98                     1,338,602                  3,547,963          3,706,704
    31g      2/10/98                     1,190,339                  2,987,752          3,660,049
    31h      2/10/98                       279,581                  1,084,717          1,318,171
    31i      2/10/98                       838,744                  1,904,121          2,104,968
- -------------------------------------------------------------------------------------------------
32           11/1/97      10/1/07          120,001                   173,754             188,208
33           6/10/98      5/10/08          479,473                   204,433             486,987
34            1/1/98      12/1/07        2,541,869                  3,296,349          3,538,317
35           6/10/98      5/10/08        2,186,786                  1,114,095          2,027,091
    35a      6/10/98                       279,423                   287,145             379,704
- -------------------------------------------------------------------------------------------------
    35b      6/10/98                       526,448                   177,763             493,711
    35c      6/10/98                       433,308                   217,857             401,405
    35d      6/10/98                       947,607                   431,330             752,271
36            8/1/97       7/1/07          229,008                   302,982             296,326
37            4/1/98       3/1/08          670,625                   897,175             843,739
- -------------------------------------------------------------------------------------------------
38           6/10/98      5/10/08          245,583
39            2/1/98       1/1/16          769,867
40            2/1/98       1/1/16          833,084
41           5/10/98      4/10/08        2,044,409                  3,384,482          3,781,391
42            9/1/97       8/1/07        1,460,127                  2,702,787          2,796,428
- -------------------------------------------------------------------------------------------------
43           6/10/98      5/10/08          678,508                  1,082,487          1,145,094
44           5/10/98      4/10/08          444,654
45            4/1/98       3/1/08          703,807                   967,792             597,485
46            2/1/97       1/1/07        1,500,558                  2,602,718          3,430,198
47            2/1/98       1/1/08        1,303,444                  2,042,066
- -------------------------------------------------------------------------------------------------
48            9/1/97       8/1/07        1,381,201                  2,967,647          2,848,463
49           12/1/97      11/1/07        1,621,538                  1,039,846          2,344,377
50           6/10/98      5/10/08          430,473                   139,101             468,737
51           6/10/98      5/10/08          178,035                   168,138              83,988
52            2/1/98       1/1/08          558,677                   439,299
- -------------------------------------------------------------------------------------------------
53           11/1/97       1/1/08          712,797
54            3/1/98       2/1/08           73,110                   116,886             104,158
55           12/1/97      11/1/07          137,890                   212,940             237,231
56           5/10/98      4/10/08          427,796                   597,080             674,314
57            7/1/97       4/1/08        1,120,018                   805,854             913,736
- -------------------------------------------------------------------------------------------------
58           5/10/98      4/10/08          974,922                  1,248,587          1,284,100
59            8/1/97       7/1/07          470,491                   564,952             573,183
60            8/1/97       7/1/22          469,648                   617,090             695,824
61            4/1/98       3/1/08          445,380       382,739     616,769             636,492
62            2/1/98       1/1/08          650,816                  1,053,277            705,009
- -------------------------------------------------------------------------------------------------
63            6/1/98       5/1/08          164,877                   267,095             274,156
64            8/1/97       7/1/07          327,918                   448,618             396,123
65           6/10/98      5/10/08          663,048                    54,838             482,675
66            3/1/98       2/1/08          524,263                   271,700
67            3/1/98       2/1/08          203,145                   310,841             315,337
- -------------------------------------------------------------------------------------------------
68            5/1/98       4/1/23          688,117
69            5/1/98       4/1/23          376,559
70            3/1/98       2/1/08        1,042,645                  1,204,333          1,442,763
71            3/1/98       2/1/03          618,731                  1,448,755
72           5/10/98      4/10/08          878,199                  1,021,070          1,089,258
- -------------------------------------------------------------------------------------------------
73            4/1/98       3/1/18          356,966                   485,047             472,463
74            1/1/98      12/1/07          195,251                   168,661             222,865
75            8/1/97       7/1/07          289,601                   395,523             307,258
76           5/10/98      4/10/08          610,118                   637,243             868,778
77           5/10/98      5/10/08        1,466,983                  2,423,112            884,433
- -------------------------------------------------------------------------------------------------
78            2/1/98       1/1/08          429,771
- -------------------------------------------------------------------------------------------------




- --------------------------------------------------------------------------------------
(5) Withheld Loan                       (6) Does not include 330 Madison Avenue
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                             LOCKBOX IN
                               PLACE                             CUT-OFF
                UNDERWRITTEN  (HARD OR                          DATE LTV   LTV RATIO @     PREPAYMENT
ID              NET CASH FLOW  SOFT)    DSCR   APPRAISED VALUE    RATIO     MATURITY      LOCKOUT ENDS
- -------------------------------------------------------------------------------------------------------
<S>             <C>             <C>      <C>      <C>              <C>         <C>         <C>
    31e             3,469,056            2.40       37,300,000   45%         37%
    31f             3,216,489            2.40       30,500,000   52%         42%
    31g             2,865,749            2.41       30,500,000   46%         37%
    31h               677,118            2.42       11,750,000   28%         23%
    31i             2,015,469            2.40       18,000,000   55%         44%
- -----------------------------------------------------------------------------------------------------
32                    166,671            1.39        1,800,000   75%         66%         9/30/00
33                    630,740            1.32        7,400,000   80%         70%          5/9/08
34                  3,123,803            1.23       39,000,000   77%         67%         11/30/00
35                  2,859,874            1.31       34,550,000   78%         69%          5/9/08
    35a               333,114            1.19        4,400,000   78%         69%
- -----------------------------------------------------------------------------------------------------
    35b               630,020            1.20        8,350,000   78%         68%
    35c               514,154            1.19        6,800,000   79%         69%
    35d             1,129,690            1.19       15,000,000   78%         68%
36                    280,817            1.23        3,200,000   80%         71%         6/30/00
37                    944,312            1.41       11,000,000   76%         67%         2/28/01
- -----------------------------------------------------------------------------------------------------
38                    331,379            1.35        4,000,000   75%         66%          5/9/01
39                    793,108   Hard     1.03        8,800,000   89%         0%          12/31/05
40                    858,210   Hard     1.03        9,500,000   89%         0%          12/31/05
41                  3,620,428            1.77       35,800,000   73%         62%         10/9/07
42                  2,293,390   Soft     1.57       23,400,000   63%         52%         7/31/00
- -----------------------------------------------------------------------------------------------------
43                    959,716            1.41       10,600,000   75%         61%          2/9/08
44                    896,979            2.02        9,000,000   61%         54%          4/9/01
45                    998,182            1.42       10,500,000   75%         60%         2/28/01
46                  2,373,307            1.58       22,000,000   66%         56%         12/31/99
47                  1,753,889   Hard     1.35       22,100,000   71%         63%         12/31/00
- -----------------------------------------------------------------------------------------------------
48                  2,502,733   Soft     1.81       23,000,000   60%         50%         7/31/00
49                  2,027,510   Hard     1.25       23,600,000   80%         70%         10/31/00
50                    565,028            1.31        7,150,000   74%         65%          5/9/08
51                    237,488            1.33        2,875,000   78%         68%          2/9/08
52                    766,102            1.37       10,000,000   63%         50%         12/31/00
- -----------------------------------------------------------------------------------------------------
53                  1,009,606            1.42       11,000,000   73%         64%         9/30/00
54                     89,873            1.23        1,270,000   70%         61%         1/31/01
55                    187,231            1.36        2,150,000   76%         67%         10/31/00
56                    602,289            1.41        7,100,000   73%         64%          4/9/01
57                  1,361,411            1.22       14,600,000   76%         69%         5/31/01
- -----------------------------------------------------------------------------------------------------
58                  1,304,717            1.34       15,200,000   79%         69%          4/9/01
59                    581,399            1.24        6,600,000   79%         70%         6/30/00
60                    600,828            1.28        7,300,000   65%         0%          6/30/03
61                    595,498            1.34        7,300,000   73%         63%         2/28/01
62                    875,357   Hard     1.35       10,300,000   72%         58%         12/31/00
- -----------------------------------------------------------------------------------------------------
63                    231,186            1.40        2,610,000   78%         69%         4/30/01
64                    380,692            1.16        4,600,000   79%         70%         6/30/00
65                    886,804            1.34       10,600,000   75%         65%          5/9/00
66                    738,122            1.41        8,700,000   76%         65%         1/31/01
67                    290,281            1.43        3,200,000   80%         69%         1/31/01
- -----------------------------------------------------------------------------------------------------
68                    825,000            1.20        8,600,000   89%         0%          3/31/13
69                    451,000            1.20        4,700,000   89%         0%          3/31/13
70                  1,370,032            1.31       17,390,000   74%         64%         1/31/01
71                  1,191,752            1.93       10,000,000   77%         73%         10/31/02
72                  1,065,721            1.21       15,600,000   70%         61%          4/9/08
- -----------------------------------------------------------------------------------------------------
73                    484,551            1.36        5,210,000   73%         0%          2/28/03
74                    258,438            1.32        3,000,000   78%         68%         11/30/99
75                    326,834            1.13        4,300,000   75%         67%         6/30/00
76                    887,715            1.45       10,000,000   75%         65%          4/9/01
77                  1,854,325            1.26       25,150,000   72%         63%         11/9/07
- -----------------------------------------------------------------------------------------------------
78                    713,951            1.66        7,600,000   69%         60%         12/31/00
- -----------------------------------------------------------------------------------------------------
                                         1.65                    67%         52%
</TABLE>


<PAGE>

<TABLE>
<CAPTION>
                                                                      FREE
                                                 YIELD MAINTENANCE   PREPAY
                  YIELD MAINTENANCE CHARGE OR   CHARGE OR PREPAYMENT PERIOD
ID                     PREPAYMENT PREMIUM         PREMIUM END DATE    (MO.)   ADDRESS
- ------------------------------------------------------------------------------------------------------------------------
<S>               <C>                             <C>                 <C>     <C>
    31e                                                                       909 Parsippany Boulevard
    31f                                                                       5901 North Interstate 35
    31g                                                                       101 McInnis Parkway
    31h                                                                       1211 East Garvey Avenue
    31i                                                                       7750 Briaridge Drive
- -----------------------------------------------------------------------------------------------------------------------------
32                       > of 1% or YM                3/31/07           6     3800 Ensign Road NE
33                        Defeasance                                    0     2601 South Fairview St.
34                       > of 1% or YM                5/31/07           6     MA Route 140 and Interstate 495
35                        Defeasance                                    0     Multiple
    35a                                                                       6245 Beck Avenue
- -----------------------------------------------------------------------------------------------------------------------------
    35b                                                                       3555 Warburtan Avenue
    35c                                                                       9353 Pioneer Boulevard
    35d                                                                       3880 Callan Boulevard and 3440 Carter Drive
36                       > of 1% or YM                12/31/06          6     401 University Oaks Boulevard
37                       > of 1% or YM                11/30/07          3     175 Nonsfield Avenue
- -----------------------------------------------------------------------------------------------------------------------------
38                       > of 1% or YM                 2/9/08           3     736 Collins Avenue
39                       > of 1% or YM                9/30/15           3     6000 West Avenue
40                       > of 1% or YM                9/30/15           3     6030 Montgomery Drive
41                        Defeasance                                    6     27020-27040 Cedar Road
42                       > of 1% or YM                1/31/07           6     165 Steuart Street
- -----------------------------------------------------------------------------------------------------------------------------
43                        Defeasance                                    3     235 Camden Street
44                       > of 1% or YM                 1/9/08           3     980 Walsh Avenue
45                       > of 1% or YM                11/30/07          3     1900 Deptford Center Road
46                       > of 1% or YM                6/30/06           6     1200 Beacon Street
47                       > of 1% or YM                6/30/07           6      7402 - 7410 Hollister Avenue
- -----------------------------------------------------------------------------------------------------------------------------
48                       > of 1% or YM                1/31/07           6     422 SW Broadway
49                       > of 1% or YM                7/31/07           3     6065 NW Loop 410
50                        Defeasance                                    0     5720 East Avenue
51                        Defeasance                                    3     660-681 Park Avenue
52                       > of 1% or YM                9/30/07           3     One Uwchlan Avenue
- -----------------------------------------------------------------------------------------------------------------------------
53                       > of 1% or YM                9/30/07           3     Cheyenne Avenue & Soaring Gulls Drive
54                       > of 1% or YM                7/31/07           6     700 Hickory Drive
55                       > of 1% or YM                4/30/07           6     2213 Avenue H
56                       > of 1% or YM                 1/9/08           3     275 Folsom Road
57                       > of 1% or YM                12/31/07          3     2800 Roosevelt Road
- -----------------------------------------------------------------------------------------------------------------------------
58                       > of 1% or YM                 1/9/08           3     2403 - 2499 Aramingo Ave.
59                       > of 1% or YM                12/31/06          6     1301 Bartholow Drive
60                       > of 1% or YM                6/30/21           12    2171-2527 West Oakridge Road
61                       > of 1% or YM                11/30/07          3     6240 Rufe Snow Drive
62                       > of 1% or YM                9/30/07           3     140 Morgan Drive
- -----------------------------------------------------------------------------------------------------------------------------
63                       > of 1% or YM                10/31/07          6     2212 San Gabriel Street
64                       > of 1% or YM                12/31/06          6     401 Anderson Street
65                       > of 2% or YM                11/9/07           6     1100 NW 7th Avenue
66                       > of 1% or YM                10/31/07          3     Sierra Colllege Boulevard
67                       > of 1% or YM                10/31/07          3     175 Brushy Plain Rd.
- -----------------------------------------------------------------------------------------------------------------------------
68                       > of 1% or YM                4/30/22           11    1377 Hyde Park Avenue
69                       > of 1% or YM                4/30/22           11    275 Beacon Street
70                       > of 1% or YM                10/31/07          3     6790 River Downs Dr
71                        Defeasance                                    3     Upper Riverdale Road and Lee's Mill Road
72                        Defeasance                                    0     1200 Vineyards Drive
- -----------------------------------------------------------------------------------------------------------------------------
73                       > of 1% or YM                3/31/17           11    4500 - 4580 E. Tropicana Avenue
74                       5,5,4,4,3,2,1                11/30/06          12    1600-1616 Wadsworth Plaza
75                       > of 1% or YM                12/31/06          6     700 West FM 2818
76                       > of 1% or YM                10/9/07           6     7380 South Eastern Blvd
77                        Defeasance                                    6     801 N. Fairfax St. & 209 Madison St.
- -----------------------------------------------------------------------------------------------------------------------------
78                       > of 1% or YM                9/30/07           3     40 Railroad Street
- -----------------------------------------------------------------------------------------------------------------------------
</TABLE>

<PAGE>

<TABLE>
<CAPTION>

                                                                                                 NET
                                                                                               RENTABLE  NUMBER OF
ID              CITY                    STATE   ZIP CODE  PROPERTY TYPE        YEAR BUILT      AREA      UNITS
- -------------------------------------------------------------------------------------------------------------------
<S>               <C>                     <C>      <C>      <C>                   <C>          <C>       <C>
    31e         Parsippany                NJ      07054   Hotel                   1989                   274
    31f         Austin                    TX      78723   Hotel                   1983                   261
    31g         San Rafael                CA      94903   Hotel                   1990                   235
    31h         Covina                    CA      91724   Hotel                   1981                   259
    31i         San Antonio               TX      78230   Hotel                   1979                   217
- -----------------------------------------------------------------------------------------------------------------
32              Olympia                   WA      98506   Multifamily             1985                   57
33              Santa Ana                 CA      92704   Multifamily             1972                   112
34              Franklin                  MA      02038   Anchored Retail         1987       280,301
35              Multiple                  CA    Multiple  Multifamily                                    500
    35a         Los Angeles               CA      91606   Multifamily             1975                   120
- -----------------------------------------------------------------------------------------------------------------
    35b         Santa Clara               CA      65051   Multifamily             1973                   86
    35c         Santa Fe Springs          CA      95051   Multifamily             1972                   134
    35d         South San Francisco       CA      94080   Multifamily             1972                   160
36              College Station           TX      77840   Multifamily             1982                   128
37              Norton                    MA      02766   Anchored Retail         1990       119,711
- -----------------------------------------------------------------------------------------------------------------
38              Miami Beach               FL      33139   Single Tenant Retail    1921        10,000
39              Castle Hills              TX      78213   Credit Lease            1996        76,729
40              San Antonio               TX      78252   Credit Lease            1995        74,212
41              Beachwood                 OH      44122   Multifamily             1969                   634
42              San Francisco             CA      94105   Hotel                   1907                   131
- -----------------------------------------------------------------------------------------------------------------
43              Rockland                  ME      04843   Anchored Retail         1987       166,949
44              Santa Clara               CA      95050   Office                  1950        72,000
45              Deptford                  NJ      08096   Anchored Retail         1995       134,763
46              Brookline                 MA      02146   Hotel                   1964                   207
47              Goleta                    CA      93111   Office                  1982       133,025
- -----------------------------------------------------------------------------------------------------------------
48              Portland                  OR      97205   Hotel                   1985                   107
49              San Antonio               TX      78238   Anchored Retail         1995       219,544
50              Livermore                 CA      94550   Multifamily             1975                   96
51              Loveland                  OH      45140   Multifamily             1973                   85
52              Exton                     PA      19341   Office                  1988        81,400
- -----------------------------------------------------------------------------------------------------------------
53              Las Vegas                 NV      89129   Anchored Retail         1997        66,424
54              Huntsville                TX      77340   Multifamily             1973                   80
55              Huntsville                TX      77340   Multifamily             1984                   104
56              Roseville                 CA      95678   Multifamily             1987                   108
57              Marinette                 WI      54143   Anchored Retail         1978       261,713
- -----------------------------------------------------------------------------------------------------------------
58              Philadelphia              PA      19125   Anchored Retail         1988       156,563
59              College Station           TX      77840   Multifamily             1981                   228
60              Orlando                   FL      32809   Multifamily             1973                   288
61              North Richland Hills      TX      76117   Anchored Retail         1984        99,315
62              Norwood                   MA      02062   Industrial              1988       184,624
- -----------------------------------------------------------------------------------------------------------------
63              Austin                    TX      78705   Multifamily             1956                   111
64              College Station           TX      77840   Multifamily             1974                   152
65              North Miami               FL      33168   Anchored Retail         1996       106,320
66              Granite Bay               CA      95746   Anchored Retail         1987        60,064
67              Branford                  CT      06405   Multifamily             1976                   72
- -----------------------------------------------------------------------------------------------------------------
68              Hyde Park                 MA      02136   Credit Lease            1974        53,320
69              Somerville                MA      02143   Credit Lease            1971        30,978
70              Centerville               OH      45459   Multifamily             1987                   358
71              Jonesboro                 GA      30236   Anchored Retail         1997       235,181
72              Broadview Heights         OH      44147   Multifamily             1971                   359
- -----------------------------------------------------------------------------------------------------------------
73              Las Vegas                 NV      89121   Anchored Retail         1979        68,466
74              Philadelphia              PA      19150   Anchored Retail         1958        29,325
75              College Station           TX      77840   Multifamily             1986                   104
76              Las Vegas                 NV      89123   Unanchored Retail       1990        75,783
77              Alexandria                VA      22314   Office                  1971       146,044
- -----------------------------------------------------------------------------------------------------------------
78              Andover                   MA      01810   Single Tenant Retail    1954        34,000
- -----------------------------------------------------------------------------------------------------------------
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
                                                     LOAN PER NET                                              ANNUAL
                                                     RENTABLE AREA               OCCUPANY    OCCUPANCY        RESERVES
ID          PROPERTY NAME                                (SF)      LOAN PER UNIT  RATE    RATE AS OF DATE      PER SF
- -------------------------------------------------------------------------------------------------------------------------
<S>         <C>                                       <C>          <C>            <C>     <C>                 <C>
    31e     Embassy Suites #5                                          61,915.72  77%        9/30/97
    31f     Embassy Suites #6                                          60,234.28  79%        9/30/97
    31g     Embassy Suites #7                                          59,488.85  79%        9/30/97
    31h     Embassy Suites #8                                          12,677.72  64%        9/30/97
    31i     Embassy Suites #9                                          45,394.43  70%        9/30/97
- -------------------------------------------------------------------------------------------------------------------------
32          Ensign Apartments                                          23,572.98  98%        2/13/98
33          Fairview Green Apartments                                  52,857.14  96%        12/31/97
34          Franklin Village Shopping Center               106.63                 99%        8/14/97             1.16
35          G&K Portfolio I                                            54,000.00
    35a     Beck Park Apartments                                       28,750.00  94%        12/31/97
- -------------------------------------------------------------------------------------------------------------------------
    35b     Lawrence Road Apartments                                   75,581.40  95%        12/31/97
    35c     Placita Gardens Apartments                                 39,925.37  93%        9/30/97
    35d     Skyline View Gardens I & II                                73,125.00  97%        12/31/97
36          Gables Apartments                                          19,942.74  95%        12/31/97
37          Great Woods Marketplace                         70.07                 96%        10/3/97             0.62
- -------------------------------------------------------------------------------------------------------------------------
38          Guess? Store, South Beach                      300.00                 100%                           1.59
39          H.E. Butt Grocery Store #24 (3)                101.57                 100%        1/1/98
40          H.E. Butt Grocery Store #34 (3)                869.95                 100%        1/1/98
41          Hamptons Apartments                                        40,974.84  92%        12/31/97
42          Harbor Court Hotel                                        112,003.67  87%
- -------------------------------------------------------------------------------------------------------------------------
43          Harbor Plaza                                    47.92                 97%        2/28/98             0.46
44          HD Computer Buildings                           76.33                 100%       1/14/98             0.79
45          Hechingers Home Project Center                  58.12                 100%        9/8/97             0.15
46          Holiday Inn Brookline                                      70,201.23  80%        12/31/97
47          Hollister Business Park                        118.03                 100%       10/24/97            1.01
- -------------------------------------------------------------------------------------------------------------------------
48          Hotel Vintage Plaza                                       129,713.77  79%        5/31/97
49          Ingram Festival Shopping Center                 85.63                 95%         8/1/97             0.42
50          Livermore Gardens Apartments                               55,364.58  98%        12/31/97
51          MacArthur Park Apartments                                  26,235.29  98%         2/3/98
52          North Point at Marsh Creek, Phase III           77.04                 93%         1/1/98             1.52
- -------------------------------------------------------------------------------------------------------------------------
53          Northshore Plaza                               120.12                 98%         2/1/98             1.15
54          Oaks Apartments                                            11,098.99  84%        1/14/98             0.27
55          Paper Moon Apartments                                      15,745.62  86%        12/31/97
56          Park Roseville                                             48,110.96  97%        11/15/97
57          Pine Tree Mall                                  42.37                 78%        12/31/97            0.64
- -------------------------------------------------------------------------------------------------------------------------
58          Port Richmond Plaza                             76.59                 96%        1/31/98             0.40
59          Redstone Apartments                                        23,001.74  94%        12/31/97
60          Royal Palm Apartments                                      16,503.91  89%        12/28/97
61          Ruffe Snow Village                              53.87                 89%        10/30/97            0.59
62          Rykoff-Sexton                                   40.43                 100%       12/16/97            0.47
- -------------------------------------------------------------------------------------------------------------------------
63          San Gabriel Square                                         18,378.38  97%        1/27/98
64          Scandia Apartments                                         24,047.28  93%        12/31/97
65          Seventh Avenue Shopping Center                  75.24                 100%       10/17/97            0.49
66          Sierra Oaks Shopping Center                    109.61                 94%        12/12/97            0.78
67          Squire Hill Apartments                                     35,466.57  100%        1/1/98
- -------------------------------------------------------------------------------------------------------------------------
68          Star Market - Hyde Park (3)                    143.78                 100%
69          Star Market - Somerville (3)                   135.43                 100%
70          Steeplechase Apartments                                    36,099.04  91%        12/31/97
71          Tara Shopping Plaza                             32.87                 92%        1/31/98             0.41
72          Vineyards                                                  30,615.55  91%        2/11/98
- -------------------------------------------------------------------------------------------------------------------------
73          Vista Plaza Shopping Center                     55.29                 96%        10/31/97            0.61
74          Wadsworth Plaza                                 79.83                 100%       11/1/97             0.64
75          Walden Pond Apartments                                     31,039.28  92%        12/31/97
76          Warm Springs Plaza                              98.89                 95%        4/16/98             0.97
77          Waterfront I & II                              123.84                 100%        2/2/98             1.02
- -------------------------------------------------------------------------------------------------------------------------
78          Wild Harvest Supermarket                       153.93                 100%       10/31/97            0.89
- -------------------------------------------------------------------------------------------------------------------------



Footnotes
- --------------------------------------------------
         (3)Credit Lease Loan
</TABLE>

<PAGE>

<TABLE>
<CAPTION>
               ANNUAL                              
            RESERVES PER                           % OF       LEASE
ID              UNIT     LARGEST TENANT            GLA      EXPIRATION  2ND LARGEST TENANT
- ---------------------------------------------------------------------------------------------------
<S>         <C>          <C>                       <C>      <C>         <C>
    31e     1,939.67
    31f     1,614.59
    31g     1,822.54
    31h       886.58
    31i     1,444.80
- ---------------------------------------------------------------------------------------------------
32            250.00
33            250.00
34                       Stop & Shop Co.            20%       7/31/08   Marshalls
35          
    35a       250.00
- ---------------------------------------------------------------------------------------------------
    35b       250.00
    35c       250.00
    35d       250.00
36            250.00
37                       Roche Brothers             39%       9/23/10   Fashion Bug
- ---------------------------------------------------------------------------------------------------
38                       Guess?, Inc.               97%       6/30/08
39                       H.E Butt Grocery Co.       100%      9/30/15
40                       H.E. Butt Grocery Co.      766%      9/30/15
41            250.00
42          3,912.87
- ---------------------------------------------------------------------------------------------------
43                       Ames                       47%       9/30/11   Shaw's Supermarket
44                       HD Computer                52%       7/31/07   Nextel
45                       Hechinger Company          100%      1/31/21
46          2,111.42
47                       Hughes Aircraft Company    100%      4/30/06
- ---------------------------------------------------------------------------------------------------
48          4,942.28
49                       Best Buy                   21%       1/1/11    JCPenney Home Store
50            250.00
51            250.00
52                       Unisourse Worldwide, Inc.  43%      11/14/02   Scala, Inc.
- ---------------------------------------------------------------------------------------------------
53                       Lucky Stores               94%                 Sears Hardware
54            250.00
55            260.00
56            250.00
57                       Wal Mart                   37%      11/30/17   Younkers
- ---------------------------------------------------------------------------------------------------
58                       Thriftway                  26%      11/30/08   Pep Boys
59            250.00
60            300.00
61                       Kroger                     46%       8/31/06   Movies 'n Video
62                       Rykoff-Sexton              100%      9/30/03
- ---------------------------------------------------------------------------------------------------
63            282.52
64            250.00
65                       Winn Dixie                 58%       2/1/17    Family Dollar
66                       Thrifty Payless Stores     32%       1/31/17   EJ Pizza Company
67            250.00
- ---------------------------------------------------------------------------------------------------
68          
69          
70            225.00
71                       Old Time Pottery           34%       2/28/07   Cub Foods
72            250.00
- ---------------------------------------------------------------------------------------------------
73                       Lucky Food                 64%       6/30/14   NU 2 Thrift
74                       CVS                        34%       1/31/12   Family Dollar
75            250.00
76                       Consign & Design           22%       9/30/06   Tuesday Morning
77                       Athletic Club              17%       4/30/07   SCI Consulting
- ---------------------------------------------------------------------------------------------------
78                       Star Market Company, Inc.  100%      1/1/18
- ---------------------------------------------------------------------------------------------------
</TABLE>

<PAGE>


<TABLE>
<CAPTION>

           % OF      LEASE
ID         GLA     EXPIRATION  BORROWER AFFILIATION
- ---------------------------------------------------
<S>        <C>     <C>         <C>
    31e    
    31f    
    31g    
    31h    
    31i    
- ---------------------------------------------------
32         
33                             G&K
34         10%      1/31/04
35                             G&K
    35a    
- ---------------------------------------------------
    35b    
    35c    
    35d    
36                             Weinberg, Alkosser
37         10%      2/28/99
- ---------------------------------------------------
38         
39                             Butt
40                             Butt
41                             Forest City
42                             Kimpton
- ---------------------------------------------------
43         25%      5/31/12
44         22%      7/31/07
45                             Sobel
46         
47         
- ---------------------------------------------------
48                             Kimpton
49         19%       9/1/06    Adar, Goldrich
50                             G&K
51         
52         8%       4/30/02
- ---------------------------------------------------
53         32%      1/30/07
54                             Weinberg, Alkosser
55                             Weinberg, Alkosser
56         
57         25%       9/6/03
- ---------------------------------------------------
58         13%      1/31/09
59                             Weinberg, Alkosser
60         
61         8%       6/30/99    Adar, Goldrich
62         
- ---------------------------------------------------
63                             Weinberg, Alkosser
64                             Weinberg, Alkosser
65         8%       12/31/99
66         6%        1/7/98
67         
- ---------------------------------------------------
68                             Weiner
69                             Weiner
70                             Conner, Murphy
71         32%      10/31/06
72                             Forest City
- ---------------------------------------------------
73         4%       3/31/98    Kellogg
74         26%      12/31/02
75                             Weinberg, Alkosser
76         8%       1/15/03
77         22%      9/30/02
- ---------------------------------------------------
78                             Weiner
- ---------------------------------------------------
</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 May 7, 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 
 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..................................................    72 
 Federal Income Tax Consequences for REMIC Certificates..................................    72 
  General................................................................................    72 
  Status of REMIC Certificates...........................................................    72 
  Qualification as a REMIC...............................................................    73 
 Taxation of Regular Certificates........................................................    75 
  General ...............................................................................    75 
  Original Issue Discount ...............................................................    75 
  Acquisition Premium....................................................................    77 
  Variable Rate Regular Certificates.....................................................    77 
  Deferred Interest......................................................................    79 
  Market Discount........................................................................    79 
  Premium................................................................................    80 
  Election to Treat All Interest Under the Constant Yield Method.........................    80 
  Sale or Exchange of Regular Certificates...............................................    80 
  Treatment of Losses....................................................................    81 
 Taxation of Residual Certificates.......................................................    82 
  Taxation of REMIC Income...............................................................    82 
  Basis and Losses.......................................................................    83 
  Treatment of Certain Items of REMIC Income and Expense.................................    83 
  Limitations on Offset or Exemption of REMIC Income.....................................    84 
  Tax-Related Restrictions on Transfer of Residual Certificates..........................    85 
  Sale or Exchange of a Residual Certificate.............................................    87 
  Mark to Market Regulations.............................................................    88 
 Taxes That May Be Imposed on the REMIC Pool.............................................    88 
  Prohibited Transactions................................................................    88 
  Contributions to the REMIC Pool After the Startup Day..................................    89 

                                7           
<PAGE>
                                                                                            PAGE 
                                                                                          -------- 
  Net Income from Foreclosure Property...................................................     89 
 Liquidation of the REMIC Pool...........................................................     89 
 Administrative Matters..................................................................     89 
 Limitations on Deduction of Certain Expenses............................................     89 
 Taxation of Certain Foreign Investors...................................................     90 
  Regular Certificates...................................................................     90 
  Residual Certificates..................................................................     91 
 Backup Withholding......................................................................     91 
 Reporting Requirements..................................................................     91 
Federal Income Tax Consequences For Certificates as to Which No REMIC Election 
  Is Made................................................................................     93 
 Standard Certificates...................................................................     93 
  General ...............................................................................     93 
  Tax Status.............................................................................     93 
  Premium and Discount...................................................................     94 
  Recharacterization of Servicing Fees...................................................     94 
  Sale or Exchange of Standard Certificates..............................................     95 
 Stripped Certificates...................................................................     95 
  General ...............................................................................     95 
  Status of Stripped Certificates........................................................     97 
  Taxation of Stripped Certificates......................................................     97 
 Reporting Requirements and Backup Withholding...........................................     98 
 Taxation of Certain Foreign Investors...................................................     99 
STATE AND OTHER TAX CONSIDERATIONS.......................................................     99 
ERISA CONSIDERATIONS.....................................................................     99 
 General.................................................................................     99 
 Plan Asset Regulations..................................................................    100 
 Administrative Exemptions...............................................................    100 
 Insurance Company General Accounts .....................................................    101 
 Unrelated Business Taxable Income; Residual Certificates................................    101 
LEGAL INVESTMENT.........................................................................    102 
METHOD OF DISTRIBUTION...................................................................    104 
LEGAL MATTERS............................................................................    105 
FINANCIAL INFORMATION....................................................................    105 
RATING...................................................................................    105 
INDEX OF PRINCIPAL DEFINITIONS...........................................................    106 
</TABLE>

                                8           
<PAGE>
                            SUMMARY OF PROSPECTUS 

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

TITLE OF CERTIFICATES .........  Mortgage Pass-Through Certificates, issuable 
                                 in series (the "Certificates"). 

DEPOSITOR .....................  Chase Commercial Mortgage Securities Corp., 
                                 a wholly-owned subsidiary of The Chase 
                                 Manhattan Bank, a New York banking 
                                 corporation. On July 14, 1996, The Chase 
                                 Manhattan Bank (National Association) was 
                                 merged with and into Chemical Bank and 
                                 Chemical Bank then changed its name to The 
                                 Chase Manhattan Bank. See "The Depositor". 

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

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

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

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

A. MORTGAGE ASSETS ............  The Mortgage Assets with respect to each 
                                 series of Certificates will, in general, 
                                 consist of a pool of loans (collectively, 
                                 the "Mortgage Loans") secured by liens on, 
                                 or security interests in, (i) residential 
                                 properties consisting of five or more rental 
                                 or cooperatively-owned dwelling units or by 
                                 shares allocable to a number of such units 
                                 and proprietary leases appurtenant thereto 
                                 (the "Multifamily Properties") or (ii) 
                                 office buildings, shopping centers, retail 
                                 stores and establishments, hotels or motels, 
                                 nursing homes, hospitals or other 
                                 health-care related facilities, mobile home 
                                 parks, warehouse facilities, mini-warehouse 
                                 facilities, self-storage facilities, 
                                 industrial plants, parking lots, mixed 

                                9           
<PAGE>
                                 use or various other types of 
                                 income-producing properties described in 
                                 this Prospectus or unimproved land (the 
                                 "Commercial Properties"). If so specified in 
                                 the related Prospectus Supplement, a Trust 
                                 Fund may include Mortgage Loans secured by 
                                 liens on real estate projects under 
                                 construction. The Mortgage Loans will not be 
                                 guaranteed or insured by the Depositor or 
                                 any of its affiliates or, unless otherwise 
                                 provided in the related Prospectus 
                                 Supplement, by any governmental agency or 
                                 instrumentality or by any other person. If 
                                 so specified in the related Prospectus 
                                 Supplement, some Mortgage Loans may be 
                                 delinquent or non-performing as of the date 
                                 the related Trust Fund is formed. 

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

                                 If and to the extent specified in the 
                                 related Prospectus Supplement, the Mortgage 
                                 Assets with respect to a series of 
                                 Certificates may also include, or consist 
                                 of, (i) private mortgage participations, 
                                 mortgage pass-through certificates or other 
                                 mortgage-backed securities or (ii) 
                                 certificates insured or guaranteed by the 
                                 Federal Home Loan Mortgage Corporation 
                                 ("FHLMC"), the Federal National Mortgage 
                                 Association ("FNMA"), the Governmental 
                                 National Mortgage Association ("GNMA") or 
                                 the Federal Agricultural Mortgage 
                                 Corporation ("FAMC") (collectively, the 
                                 mortgage-backed securities referred to in 
                                 clauses (i) and (ii), "MBS"), provided that 
                                 each 

                               10           
<PAGE>
                                 MBS will evidence an interest in, or will be 
                                 secured by a pledge of, one or more mortgage 
                                 loans that conform to the descriptions of 
                                 the Mortgage Loans contained herein. See 
                                 "Description of the Trust Funds--MBS". 

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

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

D. CASH FLOW AGREEMENTS .......  If so provided in the related Prospectus 
                                 Supplement, a Trust Fund may include 
                                 guaranteed investment contracts pursuant to 
                                 which moneys held in the funds and accounts 
                                 established for the related series will be 
                                 invested at a specified rate. The Trust Fund 
                                 may also include interest rate exchange 
                                 agreements, interest rate cap or floor 
                                 agreements, or currency exchange agreements, 
                                 which agreements are designed to reduce the 
                                 effects of interest rate or currency 
                                 exchange rate fluctuations on the Mortgage 
                                 Assets or on one or more classes of 
                                 Certificates. The principal terms of any 
                                 such guaranteed investment contract or other 
                                 agreement (any such agreement, a "Cash Flow 
                                 Agreement"), including, without limitation, 
                                 provisions relating to the timing, manner 
                                 and amount of payments thereunder and 
                                 provisions 

                               11           
<PAGE>
                                 relating to the termination thereof, will be 
                                 described in the Prospectus Supplement for 
                                 the related series. In addition, the related 
                                 Prospectus Supplement will contain certain 
                                 information that pertains to the obligor 
                                 under any such Cash Flow Agreement. See 
                                 "Description of the Trust Funds--Cash Flow 
                                 Agreements". 

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

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

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

                               12           
<PAGE>
                                 Pass-Through Rate (or, in the case of a 
                                 variable or adjustable Pass-Through Rate, 
                                 the method for determining such rate), as 
                                 applicable, for each class of Offered 
                                 Certificates. 

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

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

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

                               13           
<PAGE>
                                 Date to the holders of the class or classes 
                                 of Certificates of such series entitled 
                                 thereto until the Certificate Balances of 
                                 such Certificates have been reduced to zero. 
                                 Distributions of principal with respect to 
                                 one or more classes of Certificates may be 
                                 made at a rate that is faster (and, in some 
                                 cases, substantially faster) than the rate 
                                 at which payments or other collections of 
                                 principal are received on the Mortgage 
                                 Assets in the related Trust Fund. 
                                 Distributions of principal with respect to 
                                 one or more classes of Certificates may not 
                                 commence until the occurrence of certain 
                                 events, such as the retirement of one or 
                                 more other classes of Certificates of the 
                                 same series, or may be made at a rate that 
                                 is slower (and, in some cases, substantially 
                                 slower) than the rate at which payments or 
                                 other collections of principal are received 
                                 on the Mortgage Assets in the related Trust 
                                 Fund. Distributions of principal with 
                                 respect to one or more classes of 
                                 Certificates (each such class, a "Controlled 
                                 Amortization Class") may be made, subject to 
                                 certain limitations, based on a specified 
                                 principal payment schedule. Distributions of 
                                 principal with respect to one or more 
                                 classes of Certificates (each such class, a 
                                 "Companion Class") may be contingent on the 
                                 specified principal payment schedule for a 
                                 Controlled Amortization Class of the same 
                                 series and the rate at which payments and 
                                 other collections of principal on the 
                                 Mortgage Assets in the related Trust Fund 
                                 are received. Unless otherwise specified in 
                                 the related Prospectus Supplement, 
                                 distributions of principal of any class of 
                                 Offered Certificates will be made on a pro 
                                 rata basis among all of the Certificates of 
                                 such class. See "Description of the 
                                 Certificates--Distributions of Principal of 
                                 the Certificates". 

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

TERMINATION ...................  If so specified in the related Prospectus 
                                 Supplement, a series of Certificates may be 
                                 subject to optional early termination 
                                 through 

                               14           
<PAGE>
                                 the repurchase of the Mortgage Assets in the 
                                 related Trust Fund by the party or parties 
                                 specified therein, under the circumstances 
                                 and in the manner set forth therein. If so 
                                 provided in the related Prospectus 
                                 Supplement, upon the reduction of the 
                                 Certificate Balance of a specified class or 
                                 classes of Certificates by a specified 
                                 percentage or amount, a party specified 
                                 therein may be authorized or required to 
                                 solicit bids for the purchase of all of the 
                                 Mortgage Assets of the related Trust Fund, 
                                 or of a sufficient portion of such Mortgage 
                                 Assets to retire such class or classes, 
                                 under the circumstances and in the manner 
                                 set forth therein. See "Description of the 
                                 Certificates--Termination". 

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

CERTAIN FEDERAL INCOME 
 TAX CONSEQUENCES .............  The federal income tax consequences to 
                                 Certificateholders will vary depending on 
                                 whether one or more elections are made to 
                                 treat the Trust Fund or specified portions 
                                 thereof as one or more "real estate mortgage 
                                 investment conduits" (each, a "REMIC") under 
                                 the provisions of the Internal Revenue Code 
                                 of 1986, as amended (the "Code"). The 
                                 Prospectus Supplement for each series of 
                                 Certificates will specify whether one or 
                                 more such elections will be made. See 
                                 "Certain Federal Income Tax Consequences". 

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

                               15           
<PAGE>
LEGAL INVESTMENT ..............  The Offered Certificates will constitute 
                                 "mortgage related securities" for purposes 
                                 of the Secondary Mortgage Market Enhancement 
                                 Act of 1984, as amended ("SMMEA"), only if 
                                 so specified in the related Prospectus 
                                 Supplement. Investors whose investment 
                                 authority is subject to legal restrictions 
                                 should consult their own legal advisors to 
                                 determine whether and to what extent the 
                                 Offered Certificates constitute legal 
                                 investments for them. See "Legal Investment" 
                                 herein and in the related Prospectus 
                                 Supplement. 

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

                               16           
<PAGE>
                                 RISK FACTORS 

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

SECONDARY MARKET 

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

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

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

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

LIMITED ASSETS 

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

                               17           
<PAGE>
Support, may be withdrawn under certain conditions, as described in the 
related Prospectus Supplement, for purposes other than the payment of 
principal of or interest on the related series of Certificates. If and to the 
extent so provided in the Prospectus Supplement for a series of Certificates 
consisting of one or more classes of Subordinate Certificates, on any 
Distribution Date in respect of which losses or shortfalls in collections on 
the Mortgage Assets have been incurred, all or a portion of the amount of 
such losses or shortfalls will be borne first by one or more classes of the 
Subordinate Certificates, and, thereafter, by the remaining classes of 
Certificates in the priority and manner and subject to the limitations 
specified in such Prospectus Supplement. 

PREPAYMENTS; AVERAGE LIFE OF CERTIFICATES; YIELDS 

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

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

   A series of Certificates may include one or more Controlled Amortization 
Classes, which will entitle the holders thereof to receive principal 
distributions according to a specified principal payment schedule. Although 
prepayment risk cannot be eliminated entirely for any class of Certificates, 
a Controlled Amortization Class will generally provide a relatively stable 
cash flow so long as the actual rate of 

                               18           
<PAGE>
prepayment on the Mortgage Loans in the related Trust Fund remains relatively 
constant at the rate, or within the range of rates, of prepayment used to 
establish the specific principal payment schedule for such Certificates. 
Prepayment risk with respect to a given Mortgage Asset Pool does not 
disappear, however, and the stability afforded to a Controlled Amortization 
Class comes at the expense of one or more Companion Classes of the same 
series, any of which Companion Classes may also be a class of Offered 
Certificates. In general, and as more specifically described in the related 
Prospectus Supplement, a Companion Class may entitle the holders thereof to a 
disproportionately large share of prepayments on the Mortgage Loans in the 
related Trust Fund when the rate of prepayment is relatively fast, and/or may 
entitle the holders thereof to a disproportionately small share of 
prepayments on the Mortgage Loans in the related Trust Fund when the rate of 
prepayment is relatively slow. As and to the extent described in the related 
Prospectus Supplement, a Companion Class absorbs some (but not all) of the 
"call risk" and/or "extension risk" that would otherwise belong to the 
related Controlled Amortization Class if all payments of principal of the 
Mortgage Loans in the related Trust Fund were allocated on a pro rata basis. 

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

LIMITED NATURE OF RATINGS 

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

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

RISKS ASSOCIATED WITH CERTAIN MORTGAGE LOANS AND MORTGAGED PROPERTIES 

   A description of risks associated with investments in mortgage loans is 
included herein under "Certain Legal Aspects of Mortgage Loans". Mortgage 
loans made on the security of multifamily or 

                               19           
<PAGE>
commercial property may entail risks of delinquency and foreclosure, and 
risks of loss in the event thereof, that are greater than similar risks 
associated with loans made on the security of an owner-occupied single-family 
property. See "Description of the Trust Funds--Mortgage Loans". The ability 
of a borrower to repay a loan secured by an income-producing property 
typically is dependent primarily upon the successful operation of such 
property rather than upon the existence of independent income or assets of 
the borrower; thus, the value of an income-producing property is directly 
related to the net operating income derived from such property. If the net 
operating income of the property is reduced (for example, if rental, 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". 

ERISA CONSIDERATIONS 

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

CERTAIN FEDERAL TAX CONSIDERATIONS REGARDING RESIDUAL CERTIFICATES 

   Holders of Residual Certificates will be required to report on their 
federal income tax returns as ordinary income their pro rata share of the 
taxable income of the REMIC, regardless of the amount or 

                               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) first mortgage loans 
originated by certain lenders after March 31, 1980. Title V authorized any 
state to reimpose interest rate limits by adopting, before April 1, 1983, a 
law or constitutional provision that expressly rejects application of the 
federal law. In addition, even where Title V is not so rejected, any state is 
authorized by the law to adopt a provision limiting discount points or other 
charges on mortgage loans covered by Title V. Certain states have taken 
action to reimpose interest rate limits and/or to limit discount points or 
other charges. 

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

SOLDIERS' AND SAILORS' CIVIL RELIEF ACT OF 1940 

   Under the terms of the Soldiers' and Sailors' Civil Relief Act of 1940, as 
amended (the "Relief Act"), a borrower who enters military service after the 
origination of such borrower's mortgage loan (including a borrower who was in 
reserve status and is called to active duty after origination of the Mortgage 
Loan), may not be charged interest (including fees and charges) above an 
annual rate of 6% during the period of such borrower's active duty status, 
unless a court orders otherwise upon application of the lender. The Relief 
Act applies to individuals who are members of the Army, Navy, Air Force, 
Marines, National Guard, Reserves, Coast Guard and officers of the U.S. 
Public Health Service assigned to duty with the military. Because the Relief 
Act applies to individuals who enter military service (including reservists 
who are called to active duty) after origination of the related mortgage 
loan, no information can be provided as to the number of loans with 
individuals as borrowers that may be affected by the Relief Act. Application 
of the Relief Act would adversely affect, for an indeterminate period of 
time, the ability of any servicer to collect full amounts of interest on 
certain of the Mortgage Loans. Any shortfalls in interest 

                               70           
<PAGE>
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 government if the 
property was used in, or purchased with the proceeds of, such crimes. Under 
procedures contained in the Comprehensive Crime Control Act of 1984 (the 
"Crime Control Act"), the government may seize the property even before 
conviction. The government must publish notice of the forfeiture proceeding 
and may give notice to all parties "known to have an alleged interest in the 
property", including the holders of mortgage loans. 

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

                               71           
<PAGE>
                   CERTAIN FEDERAL INCOME TAX CONSEQUENCES 

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

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

            FEDERAL INCOME TAX CONSEQUENCES FOR REMIC CERTIFICATES 

 General 

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

 Status of REMIC Certificates 

   REMIC Certificates held by a domestic building and loan association will 
constitute "a regular or residual interest in a REMIC" within the meaning of 
Code Section 7701(a)(19)(C)(xi), but only in the same proportion that the 
assets of the REMIC Pool would be treated as "loans . . . secured by an 
interest in real property which is . . . residential real property" (such as 
single family or multifamily properties, but not commercial properties) 
within the meaning of Code Section 7701(a)(19)(C)(v) or as other assets 
described in Code Section 7701(a)(19)(C), and otherwise will not qualify for 
such treatment. REMIC Certificates held by a real estate investment trust 
will constitute "real estate assets" within the meaning of Code Section 
856(c)(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 

                               72           
<PAGE>
that, for both purposes, the assets of the REMIC Pool would be so treated. If 
at all times 95% or more of the assets of the REMIC Pool qualify for each of 
the foregoing respective treatments, the REMIC Certificates will qualify for 
the corresponding status in their entirety. For purposes of Code Section 
856(c)(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%. In addition, if the 
assets of the REMIC include Buy-Down Mortgage Loans, it is possible that the 
percentage of such assets constituting "loans . . . secured by an interest in 
real property which is . . . residential real property" for purposes of Code 
Section 7701(a)(19)(C)(v) may be required to be reduced by the amount of the 
related Buy-Down Funds. REMIC Certificates held by a regulated investment 
company will not constitute "Government Securities" within the meaning of 
Code Section 851(b)(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 

                               73           
<PAGE>
loan-to-value test in (i) of the preceding sentence as of the date of the 
last such modification or at closing. A qualified mortgage includes a 
qualified replacement mortgage, which is any property that would have been 
treated as a qualified mortgage if it were transferred to the REMIC Pool on 
the Startup Day and that is received either (i) in exchange for any qualified 
mortgage within a three-month period thereafter or (ii) in exchange for a 
"defective obligation" within a two-year period thereafter. A "defective 
obligation" includes (i) a mortgage in default or as to which default is 
reasonably foreseeable, (ii) a mortgage as to which a customary 
representation or warranty made at the time of transfer to the REMIC Pool has 
been breached, (iii) a mortgage that was fraudulently procured by the 
mortgagor, and (iv) a mortgage that was not in fact principally secured by 
real property (but only if such mortgage is disposed of within 90 days of 
discovery). A Mortgage Loan that is "defective" as described in clause (iv) 
that is not sold or, if within two years of the Startup Day, exchanged, 
within 90 days of discovery, ceases to be a qualified mortgage after such 
90-day period. 

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

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

   If an entity, such as the REMIC Pool, fails to comply with one or more of 
the ongoing requirements of the Code for REMIC status during any taxable 
year, the Code provides that the entity will not be treated as a REMIC for 
such year and thereafter. In this event, an entity with multiple classes of 

                               74           
<PAGE>
ownership interests may be treated as a separate association taxable as a 
corporation under Treasury regulations, and the Regular Certificates may be 
treated as equity interests therein. The Code, however, authorizes the 
Treasury Department to issue regulations that address situations where 
failure to meet one or more of the requirements for REMIC status occurs 
inadvertently and in good faith, and disqualification of the REMIC Pool would 
occur absent regulatory relief. Investors should be aware, however, that the 
Conference Committee Report to the Tax Reform Act of 1986 (the "1986 Act") 
indicates that the relief may be accompanied by sanctions, such as the 
imposition of a corporate tax on all or a portion of the REMIC Pool's income 
for the period of time in which the requirements for REMIC status are not 
satisfied. 

TAXATION OF REGULAR CERTIFICATES 

 General 

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

 Original Issue Discount 

   Accrual Certificates and principal-only Certificates will be, and other 
Classes of Regular Certificates may be, issued with "original issue discount" 
within the meaning of Code Section 1273(a). Holders of any Class of Regular 
Certificates having original issue discount generally must include original 
issue discount in ordinary income for federal income tax purposes as it 
accrues, in accordance with the constant yield method that takes into account 
the compounding of interest, in advance of receipt of the cash attributable 
to such income. The following discussion is based in part on temporary and 
final Treasury regulations issued on February 2, 1994, as amended on June 14, 
1996 (the "OID Regulations") under Code Sections 1271 through 1273 and 1275 
and in part on the provisions of the 1986 Act. Regular Certificateholders 
should be aware, however, that the OID Regulations do not adequately address 
certain issues relevant to prepayable securities, such as the Regular 
Certificates. To the extent such issues are not addressed in such 
regulations, the Depositor intends to apply the methodology described in the 
Conference Committee Report to the 1986 Act. No assurance can be provided 
that the Service will not take a different position as to those matters not 
currently addressed by the OID Regulations. Moreover, the OID Regulations 
include an anti-abuse rule allowing the Service to apply or depart from the 
OID Regulations where necessary or appropriate to ensure a reasonable tax 
result in light of the applicable statutory provisions. A tax result will not 
be considered unreasonable under the anti-abuse rule in the absence of a 
substantial effect on the present value of a taxpayer's tax liability. 
Investors are advised to consult their own tax advisors as to the discussion 
herein and the appropriate method for reporting interest and original issue 
discount with respect to the Regular Certificates. 

   Each Regular Certificate (except to the extent described below with 
respect to a Regular Certificate on which principal is distributed by random 
lot ("Random Lot Certificates")) will be treated as a single installment 
obligation for purposes of determining the original issue discount includible 
in a Regular Certificateholder's income. The total amount of original issue 
discount on a Regular Certificate is the excess of the "stated redemption 
price at maturity" of the Regular Certificate over its "issue price". The 
issue price of a Class of Regular Certificates offered pursuant to this 
Prospectus generally is the first price at which a substantial amount of 
Regular Certificates of that Class is sold to the public (excluding bond 
houses, brokers and underwriters). Although unclear under the OID 
Regulations, the Depositor intends to treat the issue price of a Class as to 
which there is no substantial sale as of the issue date or that is retained 
by the Depositor as the fair market value of that Class as of the issue date. 
The issue price of a Regular Certificate also includes the amount paid by an 
initial Regular Certificateholder for accrued interest that relates to a 
period prior to the issue date of the Regular Certificate, unless the Regular 

                               75           
<PAGE>
Certificateholder elects on its federal income tax return to exclude such 
amount from the issue price and to recover it on the first Distribution Date. 
The stated redemption price at maturity of a Regular Certificate always 
includes the original principal amount of the Regular Certificate, but 
generally will not include distributions of stated interest if such interest 
distributions constitute "qualified stated interest". Under the OID 
Regulations, qualified stated interest generally means interest payable at a 
single fixed rate or a qualified variable rate (as described below) provided 
that such interest payments are unconditionally payable at intervals of one 
year or less during the entire term of the Regular Certificate. Because there 
is no penalty or default remedy in the case of nonpayment of interest with 
respect to a Regular Certificate, it is possible that no interest on any 
Class of Regular Certificates will be treated as qualified stated interest. 
However, except as provided in the following three sentences or in the 
applicable Prospectus Supplement, because the underlying Mortgage Loans 
provide for remedies in the event of default, the Depositor intends to treat 
interest with respect to the Regular Certificates as qualified stated 
interest. Distributions of interest on an Accrual Certificate, or on other 
Regular Certificates with respect to which deferred interest will accrue, 
will not constitute qualified stated interest, in which case the stated 
redemption price at maturity of such Regular Certificates includes all 
distributions of interest as well as principal thereon. Likewise, the 
Depositor intends to treat an "interest only" class, or a class on which 
interest is substantially disproportionate to its principal amount (a 
so-called "super-premium" class) as having no qualified stated interest. 
Where the interval between the issue date and the first Distribution Date on 
a Regular Certificate is shorter than the interval between subsequent 
Distribution Dates, the interest attributable to the additional days will be 
included in the stated redemption price at maturity. 

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

   A Regular Certificateholder generally must include in gross income for any 
taxable year the sum of the "daily portions," as defined below, of the 
original issue discount on the Regular Certificate accrued during an accrual 
period for each day on which it holds the Regular Certificate, including the 
date of purchase but excluding the date of disposition. The Depositor will 
treat the monthly period ending on the day before each Distribution Date as 
the accrual period. With respect to each Regular Certificate, a calculation 
will be made of the original issue discount that accrues during each 
successive full accrual period (or shorter period from the date of original 
issue) that ends on the day before the related Distribution Date on the 
Regular Certificate. The Conference Committee Report to the 1986 Act states 
that the rate of accrual of original issue discount is intended to be based 
on the Prepayment Assumption. Other than as discussed below with respect to a 
Random Lot Certificate, the original issue discount accruing in a full 
accrual period would be the excess, if any, of (i) the sum of (a) the present 
value of all of the remaining distributions to be made on the Regular 
Certificate as of the end of that accrual period that are included in the 
Regular Certificate's stated redemption price at maturity and (b) the 
distributions made on the Regular Certificate during the accrual period that 
are included in the Regular Certificate's stated redemption price at 
maturity, over (ii) the adjusted issue price of the Regular Certificate at 
the beginning of the accrual period. The present value of the remaining 
distributions referred to in the 

                               76           
<PAGE>
preceding sentence is calculated based on (i) the yield to maturity of the 
Regular Certificate at the issue date, (ii) events (including actual 
prepayments) that have occurred prior to the end of the accrual period and 
(iii) the Prepayment Assumption. For these purposes, the adjusted issue price 
of a Regular Certificate at the beginning of any accrual period equals the 
issue price of the Regular Certificate, increased by the aggregate amount of 
original issue discount with respect to the Regular Certificate that accrued 
in all prior accrual periods and reduced by the amount of distributions 
included in the Regular Certificate's stated redemption price at maturity 
that were made on the Regular Certificate in such prior periods. The original 
issue discount accruing during any accrual period (as determined in this 
paragraph) will then be divided by the number of days in the period to 
determine the daily portion of original issue discount for each day in the 
period. With respect to an initial accrual period shorter than a full accrual 
period, the daily portions of original issue discount must be determined 
according to an appropriate allocation under any reasonable method. 

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

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

 Acquisition Premium 

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

 Variable Rate Regular Certificates 

   Regular Certificates may provide for interest based on a variable rate. 
Under the OID Regulations, interest is treated as payable at a variable rate 
if, generally, (i) the issue price does not exceed the original principal 
balance by more than a specified amount and (ii) the interest compounds or is 
payable at least annually at current values of (a) one or more "qualified 
floating rates", (b) a single fixed rate and one or more qualified floating 
rates, (c) a single "objective rate", or (d) a single fixed rate and a single 
objective 

                               77           
<PAGE>
rate that is a "qualified inverse floating rate". A floating rate is a 
qualified floating rate if variations in the rate can reasonably be expected 
to measure contemporaneous variations in the cost of newly borrowed funds, 
where such rate is subject to a fixed multiple that is greater than 0.65, but 
not more than 1.35. Such rate may also be increased or decreased by a fixed 
spread or subject to a fixed cap or floor, or a cap or floor that is not 
reasonably expected as of the issue date to affect the yield of the 
instrument significantly. An objective rate (other than a qualified floating 
rate) is a rate that is determined using a single fixed formula and that is 
based on objective financial or economic information, provided that such 
information is not (i) within the control of the issuer or a related party or 
(ii) unique to the circumstances of the issuer or a related party. A 
qualified inverse floating rate is a rate equal to a fixed rate minus a 
qualified floating rate that inversely reflects contemporaneous variations in 
the cost of newly borrowed funds; an inverse floating rate that is not a 
qualified floating rate may nevertheless be an objective rate. A Class of 
Regular Certificates may be issued under this Prospectus that does not have a 
variable rate under the OID Regulations, for example, a Class that bears 
different rates at different times during the period it is outstanding such 
that it is considered significantly "front-loaded" or "back-loaded" within 
the meaning of the OID Regulations. It is possible that such a Class may be 
considered to bear "contingent interest" within the meaning of the OID 
Regulations. The OID Regulations, as they relate to the treatment of 
contingent interest, are by their terms not applicable to Regular 
Certificates. However, if final regulations dealing with contingent interest 
with respect to Regular Certificates apply the same principles as the OID 
Regulations, such regulations may lead to different timing of income 
inclusion than would be the case under the OID Regulations. Furthermore, 
application of such principles could lead to the characterization of gain on 
the sale of contingent interest Regular Certificates as ordinary income. 
Investors should consult their tax advisors regarding the appropriate 
treatment of any Regular Certificate that does not pay interest at a fixed 
rate or variable rate as described in this paragraph. 

   Under the REMIC Regulations, a Regular Certificate (i) bearing a rate that 
qualifies as a variable rate under the OID Regulations that is tied to 
current values of a variable rate (or the highest, lowest or average of two 
or more variable rates), including a rate based on the average cost of funds 
of one or more financial institutions, or a positive or negative multiple of 
such a rate (plus or minus a specified number of basis points), or that 
represents a weighted average of rates on some or all of the Mortgage Loans, 
including such a rate that is subject to one or more caps or floors, or (ii) 
bearing one or more such variable rates for one or more periods or one or 
more fixed rates for one or more periods, and a different variable rate or 
fixed rate for other periods qualifies as a regular interest in a REMIC. 
Accordingly, unless otherwise indicated in the applicable Prospectus 
Supplement, the Depositor intends to treat Regular Certificates that qualify 
as regular interests under this rule in the same manner as obligations 
bearing a variable rate for original issue discount reporting purposes. 

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

   Although unclear under the OID Regulations, unless required otherwise by 
applicable final regulations, the Depositor intends to treat Regular 
Certificates bearing an interest rate that is a weighted average of the net 
interest rates on Mortgage Loans or Mortgage Certificates having fixed or 
adjustable rates, as having qualified stated interest, except to the extent 
that initial "teaser" rates cause sufficiently "back-loaded" interest to 
create more than de minimis original issue discount. The yield on such 
Regular Certificates for purposes of accruing original issue discount will be 
a hypothetical fixed rate based on the fixed rates, in the case of fixed rate 
Mortgage Loans, and initial "teaser rates" followed by fully indexed rates, 
in the case of adjustable rate Mortgage Loans. In the case of adjustable rate 
Mortgage Loans, the 

                               78           
<PAGE>
applicable index used to compute interest on the Mortgage Loans in effect on 
the pricing date (or possibly the issue date) will be deemed to be in effect 
beginning with the period in which the first weighted average adjustment date 
occurring after the issue date occurs. Adjustments will be made in each 
accrual period either increasing or decreasing the amount of ordinary income 
reportable to reflect the actual Pass-Through Rate on the Regular 
Certificates. 

 Deferred Interest 

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

 Market Discount 

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

   Market discount with respect to a Regular Certificate will be considered 
to be zero if such market discount is less than 0.25% of the remaining stated 
redemption price at maturity of such Regular Certificate multiplied by the 
weighted average maturity of the Regular Certificate (determined as described 
above in the third paragraph under "Original Issue Discount") remaining after 
the date of purchase. It appears that de minimis market discount would be 
reported in a manner similar to de minimis original issue discount. See 
"Original Issue Discount" above. Treasury regulations implementing the market 
discount rules have not yet been issued, and therefore investors should 
consult their own tax 

                               79           
<PAGE>
advisors regarding the application of these rules. Investors should also 
consult Revenue Procedure 92-67 concerning the elections to include market 
discount in income currently and to accrue market discount on the basis of 
the constant yield method. 

 Premium 

   A Regular Certificate purchased at a cost greater than its remaining 
stated redemption price at maturity generally is considered to be purchased 
at a premium. If the Regular Certificateholder holds such Regular Certificate 
as a "capital asset" within the meaning of Code Section 1221, the Regular 
Certificateholder may elect under Code Section 171 to amortize such premium 
under the constant yield method. 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, 
mid-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 

                               80           
<PAGE>
have accrued on the Regular Certificateholder's net investment in the 
conversion transaction at 120% of the appropriate applicable Federal rate 
under Code Section 1274(d) in effect at the time the taxpayer entered into 
the transaction minus any amount previously treated as ordinary income with 
respect to any prior distribution of property that was held as a part of such 
transaction, (ii) in the case of a non-corporate taxpayer, to the extent such 
taxpayer has made an election under Code Section 163(d)(4) to have net 
capital gains taxed as investment income at ordinary rates, or (iii) to the 
extent that such gain does not exceed the excess, if any, of (a) the amount 
that would have been includible in the gross income of the holder if its 
yield on such Regular Certificate were 110% of the applicable Federal rate as 
of the date of purchase, over (b) the amount of income actually includible in 
the gross income of such holder with respect to the Regular Certificate. In 
addition, gain or loss recognized from the sale of a Regular Certificate by 
certain banks or thrift institutions will be treated as ordinary income or 
loss pursuant to Code Section 582(c). Capital gains of certain non-corporate 
taxpayers generally are subject to a lower maximum tax rate (28%) than 
ordinary income of such taxpayers (39.6%) for property held for more than one 
year but not more than 18 months, and a still lower maximum rate (20%) for 
property held for more than 18 months. The maximum tax rate for corporations 
is the same with respect to both ordinary income and capital gains. 

 Treatment of Losses 

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

                               81           
<PAGE>
TAXATION OF RESIDUAL CERTIFICATES 

 Taxation of REMIC Income 

   Generally, the "daily portions" of REMIC taxable income or net loss will 
be includible as ordinary income or loss in determining the federal taxable 
income of holders of Residual Certificates ("Residual Certificateholders"), 
and will not be taxed separately to the REMIC Pool. The daily portions of 
REMIC taxable income or net loss of a Residual Certificateholder are 
determined by allocating the REMIC Pool's taxable income or net loss for each 
calendar quarter ratably to each day in such quarter and by allocating such 
daily portion among the Residual Certificateholders in proportion to their 
respective holdings of Residual Certificates in the REMIC Pool on such day. 
REMIC taxable income is generally determined in the same manner as the 
taxable income of an individual using the accrual method of accounting, 
except that (i) the limitations on deductibility of investment interest 
expense and expenses for the production of income do not apply, (ii) all bad 
loans will be deductible as business bad debts and (iii) the limitation on 
the deductibility of interest and expenses related to tax-exempt income will 
apply. The REMIC Pool's gross income includes interest, original issue 
discount income and market discount income, if any, on the Mortgage Loans, 
reduced by amortization of any premium on the Mortgage Loans, plus income 
from amortization of issue premium, if any, on the Regular Certificates, plus 
income on reinvestment of cash flows and reserve assets, plus any 
cancellation of indebtedness income upon allocation of realized losses to the 
Regular Certificates. The REMIC Pool's deductions include interest and 
original issue discount expense on the Regular Certificates, servicing fees 
on the Mortgage Loans, other administrative expenses of the REMIC Pool and 
realized losses on the Mortgage Loans. The requirement that Residual 
Certificateholders report their pro rata share of taxable income or net loss 
of the REMIC Pool will continue until there are no Certificates of any class 
of the related series outstanding. 

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

                               82           
<PAGE>
income during certain periods may exceed the income reflected by such 
Residual Certificateholder for such periods in accordance with generally 
accepted accounting principles. Investors should consult their own 
accountants concerning the accounting treatment of their investment in 
Residual Certificates. 

 Basis and Losses 

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

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

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

   Further, to the extent that the initial adjusted basis of a Residual 
Certificateholder (other than an original holder) in the Residual Certificate 
is greater that the corresponding portion of the REMIC Pool's basis in the 
Mortgage Loans, the Residual Certificateholder will not recover a portion of 
such basis until termination of the REMIC Pool unless future Treasury 
regulations provide for periodic adjustments to the REMIC income otherwise 
reportable by such holder. The REMIC Regulations currently in effect do not 
so provide. See "Treatment of Certain Items of REMIC Income and 
Expense--Market Discount" below regarding the basis of Mortgage Loans to the 
REMIC Pool and "Sale or Exchange of a Residual Certificate" below regarding 
possible treatment of a loss upon termination of the REMIC Pool as a capital 
loss. 

 Treatment of Certain Items of REMIC Income and Expense 

   Although the Depositor intends to compute REMIC income and expense in 
accordance with the Code and applicable regulations, the authorities 
regarding the determination of specific items of income and expense are 
subject to differing interpretations. The Depositor makes no representation 
as to the specific method that it will use for reporting income with respect 
to the Mortgage Loans and expenses with respect to the Regular Certificates, 
and different methods could result in different timing of reporting of 
taxable income or net loss to Residual Certificateholders or differences in 
capital gain versus ordinary income. 

   Original Issue Discount and Premium. Generally, the REMIC Pool's 
deductions for original issue discount and income from amortization of issue 
premium will be determined in the same manner as 

                               83           
<PAGE>
original issue discount income on Regular Certificates as described above 
under "Taxation of Regular Certificates--Original Issue Discount" and 
"--Variable Rate Regular Certificates", without regard to the de minimis rule 
described therein, and "--Premium". 

   Deferred Interest. Any Deferred Interest that accrues with respect to any 
adjustable rate Mortgage Loans held by the REMIC Pool will constitute income 
to the REMIC Pool and will be treated in a manner similar to the Deferred 
Interest that accrues with respect to Regular Certificates as described above 
under "Taxation of Regular Certificates--Deferred Interest". 

   Market Discount. The REMIC Pool will have market discount income in 
respect of Mortgage Loans if, in general, the basis of the REMIC Pool 
allocable to such Mortgage Loans is exceeded by their unpaid principal 
balances. The REMIC Pool's basis in such Mortgage Loans is generally the fair 
market value of the Mortgage Loans immediately after the transfer thereof to 
the REMIC Pool. The REMIC Regulations provide that such basis is equal in the 
aggregate to the issue prices of all regular and residual interests in the 
REMIC Pool (or the fair market value thereof at the Closing Date, in the case 
of a retained Class). In respect of Mortgage Loans that have market discount 
to which Code Section 1276 applies, the accrued portion of such market 
discount would be recognized currently as an item of ordinary income in a 
manner similar to original issue discount. Market discount income generally 
should accrue in the manner described above under "Taxation of Regular 
Certificates--Market Discount". 

   Premium. Generally, if the basis of the REMIC Pool in the Mortgage Loans 
exceeds the unpaid principal balances thereof, the REMIC Pool will be 
considered to have acquired such Mortgage Loans at a premium equal to the 
amount of such excess. As stated above, the REMIC Pool's basis in Mortgage 
Loans is the fair market value of the Mortgage Loans, based on the aggregate 
of the issue prices (or the fair market value of retained Classes) of the 
regular and residual interests in the REMIC Pool immediately after the 
transfer thereof to the REMIC Pool. In a manner analogous to the discussion 
above under "Taxation of Regular Certificates--Premium", a REMIC Pool that 
holds a Mortgage Loan as a capital asset under Code Section 1221 may elect 
under Code Section 171 to amortize premium on whole mortgage loans or 
mortgage loans underlying MBS that were originated after September 27, 1985 
or MBS that are REMIC regular interests under the constant yield method. 
Amortizable bond premium will be treated as an offset to interest income on 
the Mortgage Loans, rather than as a separate deduction item. To the extent 
that the mortgagors with respect to the Mortgage Loans are individuals, Code 
Section 171 will not be available for premium on Mortgage Loans (including 
underlying mortgage loans) originated on or prior to September 27, 1985. 
Premium with respect to such Mortgage Loans may be deductible in accordance 
with a reasonable method regularly employed by the holder thereof. The 
allocation of such premium pro rata among principal payments should be 
considered a reasonable method; however, the Service may argue that such 
premium should be allocated in a different manner, such as allocating such 
premium entirely to the final payment of principal. 

 Limitations on Offset or Exemption of REMIC Income 

   A portion or all of the REMIC taxable income includible in determining the 
federal income tax liability of a Residual Certificateholder will be subject 
to special treatment. That portion, referred to as the "excess inclusion", is 
equal to the excess of REMIC taxable income for the calendar quarter 
allocable to a Residual Certificate over the daily accruals for such 
quarterly period of (i) 120% of the long-term applicable Federal rate that 
would have applied to the Residual Certificate (if it were a debt instrument) 
on the Startup Day under Code Section 1274(d), multiplied by (ii) the 
adjusted issue price of such Residual Certificate at the beginning of such 
quarterly period. For this purpose, the adjusted issue price of a Residual 
Certificate at the beginning of a quarter is the issue price of the Residual 
Certificate, plus the amount of such daily accruals of REMIC income described 
in this paragraph for all prior quarters, decreased by any distributions made 
with respect to such Residual Certificate prior to the beginning of such 
quarterly period. Accordingly, the portion of the REMIC Pool's taxable income 
that will be treated as excess inclusions will be a larger portion of such 
income as the adjusted issue price of the Residual Certificates diminishes. 

   The portion of a Residual Certificateholder's REMIC taxable income 
consisting of the excess inclusions generally may not be offset by other 
deductions, including net operating loss carryforwards, on 

                               84           
<PAGE>
such Residual Certificateholder's return. However, net operating loss 
carryovers are determined without regard to excess inclusion income. Further, 
if the Residual Certificateholder is an organization subject to the tax on 
unrelated business income imposed by Code Section 511, the Residual 
Certificateholder's excess inclusions will be treated as unrelated business 
taxable income of such Residual Certificateholder for purposes of Code 
Section 511. In addition, REMIC taxable income is subject to 30% withholding 
tax with respect to certain persons who are not U.S. Persons (as defined 
below under "Tax-Related Restrictions on Transfer of Residual 
Certificates--Foreign Investors"), and the portion thereof attributable to 
excess inclusions is not eligible for any reduction in the rate of 
withholding tax (by treaty or otherwise). See "Taxation of Certain Foreign 
Investors--Residual Certificates" below. Finally, if a real estate investment 
trust or a regulated investment company owns a Residual Certificate, a 
portion (allocated under Treasury regulations yet to be issued) of dividends 
paid by the real estate investment trust or a regulated investment company 
could not be offset by net operating losses of its shareholders, would 
constitute unrelated business taxable income for tax-exempt shareholders, and 
would be ineligible for reduction of withholding to certain persons who are 
not U.S. Persons. The SBJPA of 1996 has eliminated the special rule 
permitting Section 593 institutions ("thrift institutions") to use net 
operating losses and other allowable deductions to offset their excess 
inclusion income from Residual Certificates that have "significant value" 
within the meaning of the REMIC Regulations, effective for taxable years 
beginning after December 31, 1995, except with respect to Residual 
Certificates continuously held by thrift institutions since November 1, 1995. 

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

 Tax-Related Restrictions on Transfer of Residual Certificates 

   Disqualified Organizations. If any legal or beneficial interest in a 
Residual Certificate is transferred to a Disqualified Organization (as 
defined below), a tax would be imposed in an amount equal to the product of 
(i) the present value of the total anticipated excess inclusions with respect 
to such Residual Certificate for periods after the transfer and (ii) the 
highest marginal federal income tax rate applicable to corporations. The 
REMIC Regulations provide that the anticipated excess inclusions are based on 
actual prepayment experience to the date of the transfer and projected 
payments based on the Prepayment Assumption. The present value rate equals 
the applicable Federal rate under Code Section 1274(d) as of the date of the 
transfer for a term ending with the last calendar quarter in which excess 
inclusions are expected to accrue. Such a tax generally would be imposed on 
the transferor of the Residual Certificate, except that where such transfer 
is through an agent (including a broker, nominee or other middleman) for a 
Disqualified Organization, the tax would instead be imposed on such agent. 
However, a transferor of a Residual Certificate would in no event be liable 
for such tax with respect to a transfer if the transferee furnishes to the 
transferor an affidavit that the transferee is not a Disqualified 
Organization and, as of the time of the transfer, the transferor does not 
have actual knowledge that such affidavit is false. The tax also may be 
waived by the Treasury Department if the Disqualified Organization promptly 
disposes of the residual interest and the transferor pays income tax at the 
highest corporate rate on the excess inclusions for the period the Residual 
Certificate is actually held by the Disqualified Organization. 

   In addition, if a "Pass-Through Entity" (as defined below) has excess 
inclusion income with respect to a Residual Certificate during a taxable year 
and a Disqualified Organization is the record holder of an equity interest in 
such entity, then a tax is imposed on such entity equal to the product of (i) 
the amount of excess inclusions on the Residual Certificate that are 
allocable to the interest in the Pass-Through Entity during the period such 
interest is held by such Disqualified Organization, and (ii) the highest 

                               85           
<PAGE>
marginal federal corporate income tax rate. Such tax would be deductible from 
the ordinary gross income of the Pass-Through Entity for the taxable year. 
The Pass-Through Entity would not be liable for such tax if it has received 
an affidavit from such record holder that it is not a Disqualified 
Organization or stating such holder's taxpayer identification number and, 
during the period such person is the record holder of the Residual 
Certificate, the Pass-Through Entity does not have actual knowledge that such 
affidavit is false. 

   For 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 

                               86           
<PAGE>
anticipated excess inclusions and the highest corporate income tax rate in 
effect for the year in which the transfer occurs, and (ii) the transferor 
reasonably expects that the transferee will receive distributions from the 
REMIC at or after the time at which taxes accrue on the anticipated excess 
inclusions in an amount sufficient to satisfy the accrued taxes. The 
anticipated excess inclusions and the present value rate are determined in 
the same manner as set forth above under "Disqualified Organizations". The 
REMIC Regulations explain that a significant purpose to impede the assessment 
or collection of tax exists if the transferor, at the time of the transfer, 
either knew or should have known that the transferee would be unwilling or 
unable to pay taxes due on its share of the taxable income of the REMIC. A 
safe harbor is provided if (i) the transferor conducted, at the time of the 
transfer, a reasonable investigation of the financial condition of the 
transferee and found that the transferee historically had paid its debts as 
they came due and found no significant evidence to indicate that the 
transferee would not continue to pay its debts as they came due in the 
future, and (ii) the transferee represents to the transferor that it 
understands that, as the holder of the noneconomic residual interest, the 
transferee may incur tax liabilities in excess of cash flows generated by the 
interest and that the transferee intends to pay taxes associated with holding 
the residual interest as they become due. The Pooling Agreement with respect 
to each series of Certificates will require the transferee of a Residual 
Certificate to certify to the matters in the preceding sentence as part of 
the affidavit described above under the heading "Disqualified Organizations". 
The transferor must have no actual knowledge or reason to know that such 
statements are false. 

   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 (B) for all other taxable years, such trust is subject to 
United States federal income tax regardless of the source of its income (or, 
to the extent provided in applicable Treasury regulations, certain trusts in 
existence on August 20, 1996 which are eligible to elect to be treated as 
U.S. Persons). 

 Sale or Exchange of a Residual Certificate 

   Upon the sale or exchange of a Residual Certificate, the Residual 
Certificateholder will recognize gain or loss equal to the excess, if any, of 
the amount realized over the adjusted basis (as described above under 
"Taxation of Residual Certificates--Basis and Losses") of such Residual 
Certificateholder in such Residual Certificate at the time of the sale or 
exchange. In addition to reporting the taxable income of the REMIC Pool, a 
Residual Certificateholder will have taxable income to the extent that any 
cash distribution to it from the REMIC Pool exceeds such adjusted basis on 
that Distribution Date. Such income will be treated as gain from the sale or 
exchange of the Residual Certificate. It is possible that the termination of 
the REMIC Pool may be treated as a sale or exchange of a Residual 
Certificateholder's 

                               87           
<PAGE>
Residual Certificate, in which case, if the Residual Certificateholder has an 
adjusted basis in such Residual Certificateholder's Residual Certificate 
remaining when its interest in the REMIC Pool terminates, and if such 
Residual Certificateholder holds such Residual Certificate as a capital asset 
under Code Section 1221, then such Residual Certificateholder will recognize 
a capital loss at that time in the amount of such remaining adjusted basis. 

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

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

 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 

                               88           
<PAGE>
not be treated as a disposition if it is occasioned by a default or 
reasonably foreseeable default, an assumption of the Mortgage Loan, the 
waiver of a due-on-sale or due-on-encumbrance clause or the conversion of an 
interest rate by a mortgagor pursuant to the terms of a convertible 
adjustable rate Mortgage Loan. 

 Contributions to the REMIC Pool After the Startup Day 

   In general, the REMIC Pool will be subject to a tax at a 100% rate on the 
value of any property contributed to the REMIC Pool after the Startup Day. 
Exceptions are provided for cash contributions to the REMIC Pool (i) during 
the three months following the Startup Day, (ii) made to a qualified reserve 
fund by a Residual Certificateholder, (iii) in the nature of a guarantee, 
(iv) made to facilitate a qualified liquidation or clean-up call and (v) as 
otherwise permitted in Treasury regulations yet to be issued. 

 Net Income from Foreclosure Property 

   The REMIC Pool will be subject to federal income tax at the highest 
corporate rate on "net income from foreclosure property", determined by 
reference to the rules applicable to real estate investment trusts. 
Generally, property acquired by deed in lieu of foreclosure would be treated 
as "foreclosure property" for a period 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 

                               89           
<PAGE>
aggregate, do not exceed 2% of the investor's adjusted gross income. In 
addition, Code Section 68 provides that itemized deductions otherwise 
allowable for a taxable year of an individual taxpayer will be reduced by the 
lesser of (i) 3% of the excess, if any, of adjusted gross income over 
$100,000 ($50,000 in the case of a married individual filing a separate 
return) (subject to adjustments for inflation) or (ii) 80% of the amount of 
itemized deductions otherwise allowable for such year. In the case of a REMIC 
Pool, such deductions may include deductions under Code Section 212 for the 
servicing fee and all administrative and other expenses relating to the REMIC 
Pool, or any similar expenses allocated to the REMIC Pool with respect to a 
regular interest it holds in another REMIC. Such investors who hold REMIC 
Certificates either directly or indirectly through certain pass-through 
entities may have their pro rata share of such expenses allocated to them as 
additional gross income, but may be subject to such limitation on deductions. 
In addition, such expenses are not deductible at all for purposes of 
computing the alternative minimum tax, and may cause such investors to be 
subject to significant additional tax liability. Temporary Treasury 
regulations provide that the additional gross income and corresponding amount 
of expenses generally are to be allocated entirely to the holders of Residual 
Certificates in the case of a REMIC Pool that would not qualify as a fixed 
investment trust in the absence of a REMIC election. However, such additional 
gross income and limitation on deductions will apply to the allocable portion 
of such expenses to holders of Regular Certificates, as well as holders of 
Residual Certificates, where such Regular Certificates are issued in a manner 
that is similar to pass-through certificates in a fixed investment trust. In 
general, such allocable portion will be determined based on the ratio that a 
REMIC Certificateholder's income, determined on a daily basis, bears to the 
income of 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 

                               90           
<PAGE>
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. 

 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 

                               91           
<PAGE>
investment trusts, investment companies, common trust funds, thrift 
institutions and charitable trusts) may request such information for any 
calendar quarter by telephone or in writing by contacting the person 
designated in Service Publication 938 with respect to a particular series of 
Regular Certificates. Holders through nominees must request such information 
from the nominee. 

   The Service's Form 1066 has an accompanying Schedule Q, Quarterly Notice 
to Residual Interest Holders of REMIC Taxable Income or Net Loss Allocation. 
Treasury regulations require that Schedule Q be furnished by the REMIC Pool 
to each Residual Certificateholder by the end of the month following the 
close of each calendar quarter (41 days after the end of a quarter under 
proposed Treasury regulations) in which the REMIC Pool is in existence. 

   Treasury regulations require that, in addition to the foregoing 
requirements, information must be furnished quarterly to Residual 
Certificateholders, furnished annually, if applicable, to holders of Regular 
Certificates, and filed annually with the Service concerning Code Section 67 
expenses (see "Limitations on Deduction of Certain Expenses" above) allocable 
to such holders. Furthermore, under such regulations, information must be 
furnished quarterly to Residual Certificateholders, furnished annually to 
holders of Regular Certificates, and filed annually with the Service 
concerning the percentage of the REMIC Pool's assets meeting the qualified 
asset tests described above under "Status of REMIC Certificates". 

                               92           
<PAGE>
             FEDERAL INCOME TAX CONSEQUENCES FOR CERTIFICATES AS 
                      TO WHICH NO REMIC ELECTION IS MADE 

STANDARD CERTIFICATES 

 General 

   In the event that no election is made to treat a Trust Fund (or a 
segregated pool of assets therein) with respect to a series of Certificates 
that are not designated as "Stripped Certificates", as described below, as a 
REMIC (Certificates of such a series hereinafter referred to as "Standard 
Certificates"), the Trust Fund will be classified as a grantor trust under 
subpart E, Part 1 of subchapter J of the Code and not as an association 
taxable as a corporation or a "taxable mortgage pool" within the meaning of 
Code Section 7701(i). Where there is no fixed retained yield with respect to 
the Mortgage Loans underlying the Standard Certificates, the holder of each 
such Standard Certificate (a "Standard Certificateholder") in such series 
will be treated as the owner of a pro rata undivided interest in the ordinary 
income and corpus portions of the Trust Fund represented by its Standard 
Certificate and will be considered the beneficial owner of a pro rata 
undivided interest in each of the Mortgage Loans, subject to the discussion 
below under "Recharacterization of Servicing Fees". Accordingly, the holder 
of a Standard Certificate of a particular series will be required to report 
on its federal income tax return its pro rata share of the entire income from 
the Mortgage Loans represented by its Standard Certificate, including 
interest at the coupon rate on such Mortgage Loans, original issue discount 
(if any), prepayment fees, assumption fees, and late payment charges received 
by the Master Servicer, in accordance with such Standard Certificateholder's 
method of accounting. A Standard Certificateholder generally will be able to 
deduct its share of the servicing fee and all administrative and other 
expenses of the Trust Fund in accordance with its method of accounting, 
provided that such amounts are reasonable compensation for services rendered 
to that Trust Fund. However, investors who are individuals, estates or trusts 
who own Standard Certificates, either directly or indirectly through certain 
pass-through entities, will be subject to limitation with respect to certain 
itemized deductions described in Code Section 67, including deductions under 
Code Section 212 for the servicing fee and all such administrative and other 
expenses of the Trust Fund, to the extent that such deductions, in the 
aggregate, do not exceed two percent of an investor's adjusted gross income. 
In addition, Code Section 68 provides that itemized deductions otherwise 
allowable for a taxable year of an individual taxpayer will be reduced by the 
lesser of (i) 3% of the excess, if any, of adjusted gross income over 
$100,000 ($50,000 in the case of a married individual filing a separate 
return) (subject to adjustments for inflation), or (ii) 80% of the amount of 
itemized deductions otherwise allowable for such year. As a result, such 
investors holding Standard Certificates, directly or indirectly through a 
pass-through entity, may have aggregate taxable income in excess of the 
aggregate amount of cash received on such Standard Certificates with respect 
to interest at the pass-through rate on such Standard Certificates. In 
addition, such expenses are not deductible at all for purposes of computing 
the alternative minimum tax, and may cause such investors to be subject to 
significant additional tax liability. Moreover, where there is fixed retained 
yield with respect to the Mortgage Loans underlying a series of Standard 
Certificates or where the servicing fee is in excess of reasonable servicing 
compensation, the transaction will be subject to the application of the 
"stripped bond" and "stripped coupon" rules of the Code, as described below 
under "Stripped Certificates" and "Recharacterization of Servicing Fees", 
respectively. 

 Tax Status 

   Standard Certificates will have the following status for federal income 
tax purposes: 

   1. A Standard Certificate owned by a "domestic building and loan 
association" within the meaning of Code Section 7701(a)(19) will be 
considered to represent "loans . . . secured by an interest in real property 
which is . . . residential real property" within the meaning of Code Section 
7701(a)(19)(C)(v), provided that the real property securing the Mortgage 
Loans represented by that Standard Certificate is of the type described in 
such section of the Code. 

   2. A Standard Certificate owned by a real estate investment trust will be 
considered to represent "real estate assets" within the meaning of Code 
Section 856(c)(4)(A) to the extent that the assets of the related Trust Fund 
consist of qualified assets, and interest income on such assets will be 
considered "interest on obligations secured by mortgages on real property" to 
such extent within the meaning of Code Section 856(c)(3)(B). 

                               93           
<PAGE>
   3. A Standard Certificate owned by a REMIC will be considered to represent 
an "obligation . . . which is principally secured by an interest in real 
property" within the meaning of Code Section 860G(a)(3)(A) to the extent that 
the assets of the related Trust Fund consist of "qualified mortgages" within 
the meaning of Code Section 860G(a)(3). 

 Premium and Discount 

   Standard Certificateholders are advised to consult with their tax advisors 
as to the federal income tax treatment of premium and discount arising either 
upon initial acquisition of Standard Certificates or thereafter. 

   Premium. The treatment of premium incurred upon the purchase of a Standard 
Certificate will be determined generally as described above under "Certain 
Federal Income Tax Consequences for REMIC Certificates--Taxation of Residual 
Certificates--Treatment of Certain Items of REMIC Income and 
Expense--Premium". 

   Original Issue Discount. The original issue discount rules will be 
applicable to a Standard Certificateholder's interest in those Mortgage Loans 
as to which the conditions for the application of those sections are met. 
Rules regarding periodic inclusion of original issue discount income are 
applicable to mortgages of corporations originated after May 27, 1969, 
mortgages of noncorporate mortgagors (other than individuals) originated 
after July 1, 1982, and mortgages of individuals originated after March 2, 
1984. Under the OID Regulations, such original issue discount could arise by 
the charging of points by the originator of the mortgages in an amount 
greater than a statutory de minimis exception, including a payment of points 
currently deductible by the borrower under applicable Code provisions or, 
under certain circumstances, by the presence of "teaser rates" on the 
Mortgage Loans. 

   Original issue discount must generally be reported as ordinary gross 
income as it accrues under a constant interest method that takes into account 
the compounding of interest, in advance of the cash attributable to such 
income. Unless indicated otherwise in the applicable Prospectus Supplement, 
no prepayment assumption will be assumed for purposes of such accrual. 
However, Code Section 1272 provides for a reduction in the amount of original 
issue discount includible in the income of a holder of an obligation that 
acquires the obligation after its initial issuance at a price greater than 
the sum of the original issue price and the previously accrued original issue 
discount, less prior payments of principal. Accordingly, if such Mortgage 
Loans acquired by a Standard Certificateholder are purchased at a price equal 
to the then unpaid principal amount of such Mortgage Loans, no original issue 
discount attributable to the difference between the issue price and the 
original principal amount of such Mortgage Loans (i.e., points) will be 
includible by such holder. 

   Market Discount. Standard Certificateholders also will be subject to the 
market discount rules to the extent that the conditions for application of 
those sections are met. Market discount on the Mortgage Loans will be 
determined and will be reported as ordinary income generally in the manner 
described above under "Certain Federal Income Tax Consequences for REMIC 
Certificates--Taxation of Regular Certificates--Market Discount", except that 
the ratable accrual methods described therein will not apply and it is 
unclear whether a Prepayment Assumption would apply. Rather, the holder will 
accrue market discount pro rata over the life of the Mortgage Loans, unless 
the constant yield method is elected. Unless indicated otherwise in the 
applicable Prospectus Supplement, no prepayment assumption will be assumed 
for purposes of such accrual. 

 Recharacterization of Servicing Fees 

   If the servicing fee paid to the Master Servicer were deemed to exceed 
reasonable servicing compensation, the amount of such excess would represent 
neither income nor a deduction to Certificateholders. In this regard, there 
are no authoritative guidelines for federal income tax purposes as to either 
the maximum amount of servicing compensation that may be considered 
reasonable in the context of this or similar transactions or whether, in the 
case of the Standard Certificate, the reasonableness of servicing 
compensation should be determined on a weighted average or loan-by-loan 
basis. If a loan-by-loan basis is appropriate, the likelihood that such 
amount would exceed reasonable servicing compensation as to 

                               94           
<PAGE>
some of the Mortgage Loans would be increased. Service guidance indicates 
that a servicing fee in excess of reasonable compensation ("excess 
servicing") will cause the Mortgage Loans to be treated under the "stripped 
bond" rules. Such guidance provides safe harbors for servicing deemed to be 
reasonable and requires taxpayers to demonstrate that the value of servicing 
fees in excess of such amounts is not greater than the value of the services 
provided. 

   Accordingly, if the Service's approach is upheld, a servicer who receives 
a servicing fee in excess of such amounts would be viewed as retaining an 
ownership interest in a portion of the interest payments on the Mortgage 
Loans. Under the rules of Code Section 1286, the separation of ownership of 
the right to receive some or all of the interest payments on an obligation 
from the right to receive some or all of the principal payments on the 
obligation would result in treatment of such Mortgage Loans as "stripped 
coupons" and "stripped bonds". Subject to the de minimis rule discussed below 
under "--Stripped Certificates", each stripped bond or stripped coupon could 
be considered for this purpose as a non-interest bearing obligation issued on 
the date of issue of the Standard Certificates, and the original issue 
discount rules of the Code would apply to the holder thereof. While Standard 
Certificateholders would still be treated as owners of beneficial interests 
in a grantor trust for federal income tax purposes, the corpus of such trust 
could be viewed as excluding the portion of the Mortgage Loans the ownership 
of which is attributed to the Master Servicer, or as including such portion 
as a second class of equitable interest. Applicable Treasury regulations 
treat such an arrangement as a fixed investment trust, since the multiple 
classes of trust interests should be treated as merely facilitating direct 
investments in the trust assets and the existence of multiple classes of 
ownership interests is incidental to that purpose. In general, such a 
recharacterization should not have any significant effect upon the timing or 
amount of income reported by a Standard Certificateholder, except that the 
income reported by a cash method holder may be slightly accelerated. See 
"Stripped Certificates" below for a further description of the federal income 
tax treatment of stripped bonds and stripped coupons. 

 Sale or Exchange of Standard Certificates 

   Upon sale or exchange of a Standard Certificate, a Standard 
Certificateholder will recognize gain or loss equal to the difference between 
the amount realized on the sale and its aggregate adjusted basis in the 
Mortgage Loans and the other assets represented by the Standard Certificate. 
In general, the aggregate adjusted basis will equal the Standard 
Certificateholder's cost for the Standard Certificate, increased by the 
amount of any income previously reported with respect to the Standard 
Certificate and decreased by the amount of any losses previously reported 
with respect to the Standard Certificate and the amount of any distributions 
received thereon. Except as provided above with respect to market discount on 
any Mortgage Loans, and except for certain financial institutions subject to 
the provisions of Code Section 582(c), any such gain or loss would be capital 
gain or loss if the Standard Certificate was held as a capital asset. 
However, gain on the sale of a Standard Certificate will be treated as 
ordinary income (i) if a Standard Certificate is held as part of a 
"conversion transaction" as defined in Code Section 1258(c), up to the amount 
of interest that would have accrued on the Standard Certificateholder's net 
investment in the conversion transaction at 120% of the appropriate 
applicable Federal rate in effect at the time the taxpayer entered into the 
transaction minus any amount previously treated as ordinary income with 
respect to any prior disposition of property that was held as a part of such 
transaction or (ii) in the case of a non-corporate taxpayer, to the extent 
such taxpayer has made an election under Code Section 163(d)(4) to have net 
capital gains taxed as investment income at ordinary income rates. Capital 
gains of certain non-corporate taxpayers generally are subject to a lower 
maximum tax rate (28%) than ordinary income of such taxpayers (39.6%) for 
property held for more than one year but not more than 18 months, and a still 
lower maximum rate (20%) for property held for more than 18 months. The 
maximum tax rate for corporations is the same with respect to both ordinary 
income and capital gains. 

STRIPPED CERTIFICATES 

 General 

   Pursuant to Code Section 1286, the separation of ownership of the right to 
receive some or all of the principal payments on an obligation from ownership 
of the right to receive some or all of the interest 

                               95           
<PAGE>
payments results in the creation of "stripped bonds" with respect to 
principal payments and "stripped coupons" with respect to interest payments. 
For purposes of this discussion, Certificates that are subject to those rules 
will be referred to as "Stripped Certificates". Stripped Certificates include 
"Stripped Interest Certificates" and "Stripped Principal Certificates" (as 
defined in this Prospectus) as to which no REMIC election is made. 

   The Certificates will be subject to those rules if (i) the Depositor or 
any of its affiliates retains (for its own account or for purposes of 
resale), in the form of fixed retained yield or otherwise, an ownership 
interest in a portion of the payments on the Mortgage Loans, (ii) the Master 
Servicer is treated as having an ownership interest in the Mortgage Loans to 
the extent it is paid (or retains) servicing compensation in an amount 
greater than reasonable consideration for servicing the Mortgage Loans (see 
"Standard Certificates--Recharacterization of Servicing Fees" above) and 
(iii) Certificates are issued in two or more classes or subclasses 
representing the right to non-pro-rata percentages of the interest and 
principal payments on the Mortgage Loans. 

   In general, a holder of a Stripped Certificate will be considered to own 
"stripped bonds" with respect to its pro rata share of all or a portion of 
the principal payments on each Mortgage Loan and/or "stripped coupons" with 
respect to its pro rata share of all or a portion of the interest payments on 
each Mortgage Loan, including the Stripped Certificate's allocable share of 
the servicing fees paid to the Master Servicer, to the extent that such fees 
represent reasonable compensation for services rendered. See discussion above 
under "Standard Certificates--Recharacterization of Servicing Fees". Although 
not free from doubt, for purposes of reporting to Stripped 
Certificateholders, the servicing fees will be allocated to the Stripped 
Certificates in proportion to the respective entitlements to distributions of 
each class (or subclass) of Stripped Certificates for the related period or 
periods. The holder of a Stripped Certificate generally will be entitled to a 
deduction each year in respect of the servicing fees, as described above 
under "Standard Certificates--General", subject to the limitation described 
therein. 

   Code Section 1286 treats a stripped bond or a stripped coupon as an 
obligation issued at an original issue discount on the date that such 
stripped interest is purchased. Although the treatment of Stripped 
Certificates for federal income tax purposes is not clear in certain respects 
at this time, particularly where such Stripped Certificates are issued with 
respect to a Mortgage Pool containing variable-rate Mortgage Loans, the 
Depositor has been advised by counsel that (i) the Trust Fund will be treated 
as a grantor trust under subpart E, Part 1 of subchapter J of the Code and 
not as an association taxable as a corporation or a "taxable mortgage pool" 
within the meaning of Code Section 7701(i), and (ii) each Stripped 
Certificate should be treated as a single installment obligation for purposes 
of calculating original issue discount and gain or loss on disposition. This 
treatment is based on the interrelationship of Code Section 1286, Code 
Sections 1272 through 1275, and the OID Regulations. While under Code Section 
1286 computations with respect to Stripped Certificates arguably should be 
made in one of the ways described below under "Taxation of Stripped 
Certificates--Possible Alternative Characterizations," the OID Regulations 
state, in general, that two or more debt instruments issued by a single 
issuer to a single investor in a single transaction should be treated as a 
single debt instrument for original issue discount purposes. The Pooling 
Agreement requires that the Trustee make and report all computations 
described below using this aggregate approach, unless substantial legal 
authority requires otherwise. 

   Furthermore, Treasury regulations issued December 28, 1992 provide for the 
treatment of a Stripped Certificate as a single debt instrument issued on the 
date it is purchased for purposes of calculating any original issue discount. 
In addition, under these regulations, a Stripped Certificate that represents 
a right to payments of both interest and principal may be viewed either as 
issued with original issue discount or market discount (as described below), 
at a de minimis original issue discount, or, presumably, at a premium. This 
treatment suggests that the interest component of such a Stripped Certificate 
would be treated as qualified stated interest under the OID Regulations. 
Further, these final regulations provide that the purchaser of such a 
Stripped Certificate will be required to account for any discount as market 
discount rather than original issue discount if either (i) the initial 
discount with respect to the Stripped Certificate was treated as zero under 
the de minimis rule, or (ii) no more than 100 basis points in excess of 
reasonable servicing is stripped off the related Mortgage Loans. Any such 
market discount would be 

                               96           
<PAGE>
reportable as described under "Certain Federal Income Tax Consequences for 
REMIC Certificates--Taxation of Regular Certificates--Market Discount," 
without regard to the de minimis rule therein, assuming that a prepayment 
assumption is employed in such computation. 

 Status of Stripped Certificates 

   No specific legal authority exists as to whether the character of the 
Stripped Certificates, for federal income tax purposes, will be the same as 
that of the Mortgage Loans. Although the issue is not free from doubt, 
counsel has advised the Depositor that Stripped Certificates owned by 
applicable holders should be considered to represent "real estate assets" 
within the meaning of Code Section 856(c)(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 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. 

                               97           
<PAGE>
   Sale or Exchange of Stripped Certificates. Sale or exchange of a Stripped 
Certificate prior to its maturity will result in gain or loss equal to the 
difference, if any, between the amount received and the Stripped 
Certificateholder's adjusted basis in such Stripped Certificate, as described 
above under "Certain Federal Income Tax Consequences for REMIC 
Certificates--Taxation of Regular Certificates--Sale or Exchange of Regular 
Certificates". To the extent that a subsequent purchaser's purchase price is 
exceeded by the remaining payments on the Stripped Certificates, such 
subsequent purchaser will be required for federal income tax purposes to 
accrue and report such excess as if it were original issue discount in the 
manner described above. It is not clear for this purpose whether the assumed 
prepayment rate that is to be used in the case of a Stripped 
Certificateholder other than an original Stripped Certificateholder should be 
the Prepayment Assumption or a new rate based on the circumstances at the 
date of subsequent purchase. 

   Purchase of More Than One Class of Stripped Certificates. Where an 
investor purchases more than one class of Stripped Certificates, it is 
currently unclear whether for federal income tax purposes such classes of 
Stripped Certificates should be treated separately or aggregated for purposes 
of the rules described above. 

   Possible Alternative Characterizations. The characterizations of the 
Stripped Certificates discussed above are not the only possible 
interpretations of the applicable Code provisions. For example, the Stripped 
Certificateholder may be treated as the owner of (i) one installment 
obligation consisting of such Stripped Certificate's pro rata share of the 
payments attributable to principal on each Mortgage Loan and a second 
installment obligation consisting of such Stripped Certificate's pro rata 
share of the payments attributable to interest on each Mortgage Loan, (ii) as 
many stripped bonds or stripped coupons as there are scheduled payments of 
principal and/or interest on each Mortgage Loan or (iii) a separate 
installment obligation for each Mortgage Loan, representing the Stripped 
Certificate's pro rata share of payments of principal and/or interest to be 
made with respect thereto. Alternatively, the holder of one or more classes 
of Stripped Certificates may be treated as the owner of a pro rata fractional 
undivided interest in each Mortgage Loan to the extent that such Stripped 
Certificate, or classes of Stripped Certificates in the aggregate, represent 
the same pro rata portion of principal and interest on each such Mortgage 
Loan, and a stripped bond or stripped coupon (as the case may be), treated as 
an installment obligation or contingent payment obligation, as to the 
remainder. Final regulations issued on December 28, 1992 regarding original 
issue discount on stripped obligations make the foregoing interpretations 
less likely to be applicable. The preamble to those regulations states that 
they are premised on the assumption that an aggregation approach is 
appropriate for determining whether original issue discount on a stripped 
bond or stripped coupon is de minimis, and solicits comments on appropriate 
rules for aggregating stripped bonds and stripped coupons under Code Section 
1286. 

   Because of these possible varying characterizations of Stripped 
Certificates and the resultant differing treatment of income recognition, 
Stripped Certificateholders are urged to consult their own tax advisors 
regarding the proper treatment of Stripped Certificates for federal income 
tax purposes. 

REPORTING REQUIREMENTS AND BACKUP WITHHOLDING 

   The Trustee will furnish, within a reasonable time after the end of each 
calendar year, to each Standard Certificateholder or Stripped 
Certificateholder at any time during such year, such information (prepared on 
the basis described above) as the Trustee deems to be necessary or desirable 
to enable such Certificateholders to prepare their federal income tax 
returns. Such information will include the amount of original issue discount 
accrued on Certificates held by persons other than Certificateholders 
exempted from the reporting requirements. The amounts required to be reported 
by the Trustee may not be equal to the proper amount of original issue 
discount required to be reported as taxable income by a Certificateholder, 
other than an original Certificateholder that purchased at the issue price. 
In particular, in the case of Stripped Certificates, unless provided 
otherwise in the applicable Prospectus Supplement, such reporting will be 
based upon a representative initial offering price of each class of Stripped 
Certificates. The Trustee will also file such original issue discount 
information with the Service. If a Certificateholder fails to supply an 
accurate taxpayer identification number or if the Secretary of the Treasury 
determines that a Certificateholder has not reported all interest and 
dividend income required 

                               98           
<PAGE>
to be shown on his federal income tax return, 31% backup withholding may be 
required in respect of any reportable payments, as described above under 
"Certain Federal Income Tax Consequences for REMIC Certificates--Backup 
Withholding". 

TAXATION OF CERTAIN FOREIGN INVESTORS 

   To the extent that a Certificate evidences ownership in Mortgage Loans 
that are issued on or before July 18, 1984, interest or original issue 
discount paid by the person required to withhold tax under Code Section 1441 
or 1442 to nonresident aliens, foreign corporations, or other Non-U.S. 
Persons generally will be subject to 30% United States withholding tax, or 
such lower rate as may be provided for interest by an applicable tax treaty. 
Accrued original issue discount recognized by the Standard Certificateholder 
or Stripped Certificateholder on original issue discount recognized by the 
Standard Certificateholder or Stripped Certificateholders on the sale or 
exchange of such a Certificate also will be subject to federal income tax at 
the same rate. 

   Treasury regulations provide that interest or original issue discount paid 
by the Trustee or other withholding agent to a Non-U.S. Person evidencing 
ownership interest in Mortgage Loans issued after July 18, 1984 will be 
"portfolio interest" and will be treated in the manner, and such persons will 
be subject to the same certification requirements, described above under 
"Certain Federal Income Tax Consequences for REMIC Certificates--Taxation of 
Certain Foreign Investors--Regular Certificates". 

                      STATE AND OTHER TAX CONSIDERATIONS 

   In addition to the federal income tax consequences described in "Certain 
Federal Income Tax Consequences", potential investors should consider the 
state and local tax consequences of the acquisition, ownership, and 
disposition of the Offered Certificates. State tax law may differ 
substantially from the corresponding federal law, and the discussion above 
does not purport to describe any aspect of the tax laws of any state or other 
jurisdiction. Therefore, prospective investors should consult their own tax 
advisors with respect to the various tax consequences of investments in the 
Offered Certificates. 

                             ERISA CONSIDERATIONS 

GENERAL 

   The Employee Retirement Income Security Act of 1974, as amended ("ERISA"), 
and the Code impose certain requirements on employee benefit plans, and on 
certain other retirement plans and arrangements, including individual 
retirement accounts and annuities, Keogh plans, collective investment funds, 
insurance company and separate accounts and some insurance company general 
accounts in which such plans, accounts or arrangements are invested that are 
subject to the fiduciary responsibility provisions of ERISA and Section 4975 
of the Code (all of which are hereinafter referred to as "Plans"), and on 
persons who are fiduciaries with respect to Plans, in connection with the 
investment of Plan assets. Certain employee benefit plans, such as 
governmental plans (as defined in ERISA Section 3(32)), and, if no election 
has been made under Section 410(d) of the Code, church plans (as defined in 
Section 3(33) of ERISA) are not subject to ERISA requirements. Accordingly, 
assets of such plans may be invested in Offered Certificates without regard 
to the ERISA considerations described below, subject to the provisions of 
other applicable federal and state law. Any such plan which is qualified and 
exempt from taxation under Sections 401(a) and 501(a) of the Code, however, 
is subject to the prohibited transaction rules set forth in Section 503 of 
the Code. 

   ERISA generally imposes on Plan fiduciaries certain general fiduciary 
requirements, including those of investment prudence and diversification and 
the requirement that a Plan's investments be made in accordance with the 
documents governing the Plan. In addition, ERISA and the Code prohibit a 
broad range of transactions involving assets of a Plan and persons ("Parties 
in Interest") who have certain specified relationships to the Plan, unless a 
statutory or administrative exemption is available. Certain Parties in 
Interest that participate in a prohibited transaction may be subject to an 
excise tax imposed pursuant to Section 4975 of the Code, unless a statutory 
or administrative exemption is available. These 

                               99           
<PAGE>
prohibited transactions generally are set forth in Section 406 of ERISA and 
Section 4975 of the Code. Special caution should be exercised before the 
assets of a Plan are used to purchase a Certificate if, with respect to such 
assets, the Depositor, the Master Servicer or the Trustee or an affiliate 
thereof, either: (a) has investment discretion with respect to the investment 
of such assets of such Plan; or (b) has authority or responsibility to give, 
or regularly gives investment advice with respect to such assets for a fee 
and pursuant to an agreement or understanding that such advice will serve as 
a primary basis for investment decisions with respect to such assets and that 
such advice will be based on the particular investment needs of the Plan. 

   Before purchasing any Offered Certificates, a Plan fiduciary should 
consult with its counsel and determine whether there exists any prohibition 
to such purchase under the requirements of ERISA, whether any prohibited 
transaction class-exemption or any individual administrative prohibited 
transaction exemption (as described below) applies, including whether the 
appropriate conditions set forth therein would be met, or whether any 
statutory prohibited transaction exemption is applicable, and further should 
consult the applicable Prospectus Supplement relating to such Series of 
Certificates. 

PLAN ASSET REGULATIONS 

   A Plan's investment in Certificates may cause the Trust Assets to be 
deemed Plan assets. Section 2510.3-101 of the regulations of the United 
States Department of Labor ("DOL") provides that when a Plan acquires an 
equity interest in an entity, the Plan's assets include both such equity 
interest and an undivided interest in each of the underlying assets of the 
entity, unless certain exceptions not applicable to this discussion apply, or 
unless the equity participation in the entity by "benefit plan investors" 
(that is, Plans and certain employee benefit plans not subject to ERISA) is 
not "significant". For this purpose, in general, equity participation in a 
Trust Fund will be "significant" on any date if, immediately after the most 
recent acquisition of any Certificate, 25% or more of any class of 
Certificates is held by benefit plan investors. 

   Any person who has discretionary authority or control respecting the 
management or disposition of Plan assets, and any person who provides 
investment advice with respect to such assets for a fee, is a fiduciary of 
the investing Plan. If the Trust Assets constitute Plan assets, then any 
party exercising management or discretionary control regarding those assets, 
such as a Master Servicer, a Special Servicer or any Sub-Servicer, may be 
deemed to be a Plan "fiduciary" with respect to the investing Plan, and thus 
subject to the fiduciary responsibility provisions and prohibited transaction 
provisions of ERISA and the Code. In addition, if the Trust Assets constitute 
Plan assets, the purchase of Certificates by a Plan, as well as the operation 
of the Trust Fund, may constitute or involve a prohibited transaction under 
ERISA and the Code. 

ADMINISTRATIVE EXEMPTIONS 

   Several underwriters of mortgage-backed securities have applied for and 
obtained individual administrative ERISA prohibited transaction exemptions 
which can only apply to the purchase and holding of mortgage-backed 
securities which, among other conditions, are sold in an offering with 
respect to which such underwriter serves as the sole or a managing 
underwriter, or as a selling or placement agent. If such an exemption might 
be applicable to a Series of Certificates, the related Prospectus Supplement 
will refer to such possibility, as well as provide a summary of the 
conditions to the applicability. 

   In considering an investment in the Offered Certificates, a Plan fiduciary 
also should consider the availability of prohibited transaction 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 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 

                               100           
<PAGE>
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 is required to issue 
final regulations ("401(c) Regulations") no later than December 31, 1997 
which are 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 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 

                               101           
<PAGE>
Federal Income Tax Consequences--Federal Income Tax Consequences for REMIC 
Certificates--Taxation of Residual Certificates--Tax-Related Restrictions on 
Transfer of Residual Certificates--Disqualified Organizations." 

   Due to the complexity of these rules and the penalties imposed upon 
persons involved in prohibited transactions, it is particularly important 
that potential investors who are Plan fiduciaries consult with their counsel 
regarding the consequences under ERISA of their acquisition and ownership of 
Certificates. 

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

                               LEGAL INVESTMENT 

   The Offered Certificates will constitute "mortgage related securities" for 
purposes of the Secondary Mortgage Market Enhancement Act of 1984, as amended 
("SMMEA"), only if so specified in the related Prospectus Supplement. The 
appropriate characterization of those Certificates not qualifying as 
"mortgage related securities" ("Non-SMMEA Certificates") under various legal 
investment restrictions, and thus the ability of investors subject to these 
restrictions to purchase such Certificates, may be subject to significant 
interpretive uncertainties. Accordingly, investors whose investment authority 
is subject to legal restrictions should consult their own legal advisors to 
determine whether and to what extent the Non-SMMEA Certificates constitute 
legal investments for them. 

   Generally, only classes of Offered Certificates that (i) are rated in one 
of the two highest rating categories by one or more Rating Agencies and (ii) 
are part of a series evidencing interests in a Trust Fund consisting of loans 
originated by certain types of Originators as specified in SMMEA and secured 
by first liens on real estate, will be "mortgage related securities" for 
purposes of SMMEA. As "mortgage related securities," such classes will 
constitute legal investments for persons, trusts, corporations, partnerships, 
associations, business trusts and business entities (including depository 
institutions, insurance companies, trustees and pension funds) created 
pursuant to or existing under the laws of the United States or of any state 
(including the District of Columbia and Puerto Rico) whose authorized 
investments are subject to state regulation to the same extent that, under 
applicable law, obligations issued by or guaranteed as to principal and 
interest by the United States or any agency or instrumentality thereof 
constitute legal investments for such entities. Under SMMEA, a number of 
states enacted legislation, on or prior to the October 3, 1991 cut-off for 
such enactments, limiting to various extents the ability of certain entities 
(in particular, insurance companies) to invest in "mortgage related 
securities" secured by liens on residential, or mixed residential and 
commercial properties, in most cases by requiring the affected investors to 
rely solely upon existing state law, and not SMMEA. Pursuant to Section 347 
of the Riegle Community Development and Regulatory Improvement Act of 1994, 
which amended the definition of "mortgage related security" (effective 
December 31, 1996) to include, in relevant part, 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. 

   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 

                               102           
<PAGE>
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 Securities 
Activities" dated January 28, 1992, as revised April 15, 1994 (the "1992 
Policy Statement") of the Federal Financial Institutions Examination Council 
(the "FFIEC"). The 1992 Policy Statement, 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, and by the NCUA 
(with certain modifications), prohibits depository institutions from 
investing in certain "high-risk mortgage securities" (including securities 
such as certain classes of the Offered Certificates), except under limited 
circumstances, and sets forth certain investment practices deemed to be 
unsuitable for regulated institutions. Effective May 26, 1998 (October 1, 
1998 in the case of federal credit unions, the 1992 Policy Statement has been 
superseded by the FFIEC's "Supervisory Policy Statement on Investment 
Securities and End-User Derivatives Activities" (the "1998 Policy 
Statement"). The 1998 Policy Statement deletes the specific "high-risk 
mortgage securities" tests, and substitutes 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. 

                               103           
<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 

                               104           
<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. 

                               105           
<PAGE>
                        INDEX OF PRINCIPAL DEFINITIONS 

<TABLE>
<CAPTION>
                                         PAGE 
- -------------------------------------------- 
<S>                                      <C>
1986 Act ................................. 75 
1992 Policy Statement ................... 103 
1998 Policy Statement ................... 103 
401(c) Regulations ...................... 101 
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 ............................ 80 
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, 72 
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 ........................ 71 
Cut-off Date ............................. 13 
Debt Service Coverage Ratio .............. 26 
Definitive Certificates .............. 15, 37 
Depositor ................................ 25 
Determination Date ................... 30, 37 
Direct Participants ...................... 43 
Disqualified Organization ........... 86, 101 
Disqualified Organizations ............... 87 
Distribution Date ........................ 13 
Distribution Date Statement .............. 41 
DOL ..................................... 100 
DTC ........................... 3, 15, 37, 43 
Due Dates ................................ 27 
Due Period ............................... 30 
Equity Participation ..................... 27 
ERISA ................................ 15, 99 
Events of Default ........................ 55 
Excess Funds ............................. 35 
Exchange Act .............................. 4 
extension risk ................... 18, 19, 34 
FAMC ..................................... 10 
FFIEC ................................... 103 
FHLMC .................................... 10 
FNMA ..................................... 10 
Foreign Investors ........................ 86 
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 ............... 88 
Market Discount ...................... 79, 80 
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 .................................... 103 
Net Leases ............................... 26 
Net Operating Income ..................... 26 
New Regulations .......................... 90 
Nonrecoverable Advance ................... 40 
Non-SMMEA Certificates .................. 102 
Non-U.S. Person .......................... 90 
Notional Amount ...................... 12, 38 
OCC ..................................... 103 
Offered Certificates ...................... 1 
OID Regulations .......................... 75 
original issue discount .................. 75 

                               106           
<PAGE>
                                         PAGE 
- -------------------------------------------- 
Original Issue Discount .............. 78, 79 
Originator ............................... 25 
PAC ...................................... 33 
Participants ......................... 24, 43 
Parties in Interest ...................... 99 
Pass-Through Entity .................. 85, 86 
Pass-Through Rate ..................... 3, 12 
Permitted Investments .................... 48 
Plans .................................... 99 
Pooling Agreement .................... 12, 44 
Prepayment Assumption .................... 76 
Prepayment Interest Shortfall ............ 30 
Prepayment Period ........................ 41 
Prepayment Premium ....................... 27 
Prospectus Supplement ..................... 1 
PTCE .................................... 100 
PTCE 95-60 .............................. 101 
Random Lot Certificates .................. 75 
Rating Agency ............................ 16 
Record Date .............................. 37 
Regular Certificateholder ................ 75 
Regular Certificates ................. 72, 91 
regular interests ......................... 3 
Related Proceeds ......................... 40 
Relief Act ............................... 70 
REMIC ............................. 2, 15, 72 
REMIC Certificates ....................... 72 
REMIC Pool ............................... 72 
REMIC Regulations ........................ 72 
REO Property ............................. 47 
Residual Certificateholders .............. 82 
Residual Certificates .................... 72 
residual interests ........................ 3 
RICO ..................................... 71 
Securities Act .......................... 104 
Senior Certificates .................. 12, 37 
Service .................................. 74 
Servicing Standard ....................... 47 
SMMEA ............................... 16, 102 
SPA ...................................... 32 
Special Servicer ................... 3, 9, 47 
Standard Certificateholder ............... 93 
Startup Day .............................. 73 
stripped bond ............................ 95 
stripped bonds ........................... 95 
Stripped Certificateholder ............... 97 
Stripped Certificates ............ 93, 95, 96 
stripped coupons ......................... 95 
Stripped Interest Certificates  .. 12, 37, 96 
Stripped Principal Certificates  . 12, 37, 96 
Subordinate Certificates ............. 12, 37 
Sub-Servicer ............................. 47 
Sub-Servicing Agreement .................. 47 
TAC ...................................... 33 
Title V .................................. 70 
Treasury ................................. 72 
Trust Assets .............................. 3 
Trust Fund ................................ 1 
Trustee ................................ 3, 9 
UCC ...................................... 62 
U.S. Person .............................. 87 
Value .................................... 26 
Voting Rights ............................ 42 
Warranting Party ......................... 46 
</TABLE>

                               107           

<PAGE>

                     (THIS PAGE INTENTIONALLY LEFT BLANK)



<PAGE>
NO DEALER, SALESMAN OR OTHER PERSON HAS BEEN AUTHORIZED TO GIVE ANY 
INFORMATION OR TO MAKE ANY REPRESENTATIONS NOT CONTAINED IN THIS PROSPECTUS 
SUPPLEMENT AND THE PROSPECTUS AND, IF GIVEN OR MADE, SUCH INFORMATION OR 
REPRESENTATIONS MUST NOT BE RELIED UPON AS HAVING BEEN AUTHORIZED BY THE 
DEPOSITOR OR BY THE UNDERWRITERS. THIS PROSPECTUS SUPPLEMENT AND THE 
PROSPECTUS DO NOT CONSTITUTE AN OFFER TO SELL, OR A SOLICITATION OF AN OFFER 
TO BUY, THE SECURITIES OFFERED HEREBY TO ANYONE IN ANY JURISDICTION IN WHICH 
THE PERSON MAKING SUCH OFFER OR SOLICITATION IS NOT QUALIFIED TO DO SO OR TO 
ANYONE TO WHOM IT IS UNLAWFUL TO MAKE ANY SUCH OFFER OR SOLICITATION. NEITHER 
THE DELIVERY OF THIS PROSPECTUS SUPPLEMENT AND THE PROSPECTUS NOR ANY SALE 
MADE HEREUNDER SHALL, UNDER ANY CIRCUMSTANCES, CREATE AN IMPLICATION THAT 
INFORMATION HEREIN OR THEREIN IS CORRECT AS OF ANY TIME SINCE THE DATE OF 
THIS PROSPECTUS SUPPLEMENT OR THE PROSPECTUS. 

TABLE OF CONTENTS 

<TABLE>
<CAPTION>
 PROSPECTUS SUPPLEMENT                          PAGE 
                                             --------- 
<S>                                          <C>
Summary of Prospectus Supplement ...........    S-10 
Risk Factors ...............................    S-28 
Description of the Mortgage Pool............    S-39 
Description of the Certificates.............    S-69 
Servicing of the Mortgage Loans.............    S-88 
Yield and Maturity Considerations...........   S-100 
Certain Federal Income Tax Consequences ....   S-107 
Method of Distribution......................   S-109 
Legal Matters...............................   S-109 
Rating......................................   S-110 
Legal Investment............................   S-110 
ERISA Considerations........................   S-111 
Index of Principal Definitions..............   S-114 
Annex A.....................................     A-1 
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 ....      72 
State and Other Tax Considerations..........      99 
ERISA Considerations........................      99 
Legal Investment............................     102 
Method of Distribution......................     104 
Legal Matters...............................     105 
Financial Information.......................     105 
Rating......................................     105 
Index of Principal Definitions..............     106 
</TABLE>

UNTIL AUGUST 13, 1998, ALL DEALERS EFFECTING TRANSACTIONS IN THE OFFERED 
CERTIFICATES, WHETHER OR NOT PARTICIPATING IN THIS DISTRIBUTION, MAY BE 
REQUIRED TO DELIVER A PROSPECTUS SUPPLEMENT AND THE PROSPECTUS TO WHICH IT 
RELATES. THIS DELIVERY REQUIREMENT IS IN ADDITION TO THE OBLIGATION OF 
DEALERS TO DELIVER A PROSPECTUS SUPPLEMENT AND PROSPECTUS WHEN ACTING AS 
UNDERWRITERS WITH RESPECT TO THEIR UNSOLD ALLOTMENTS OR SUBSCRIPTIONS. 

<PAGE>


                                 $736,087,306 
                                (APPROXIMATE) 

                               CHASE COMMERCIAL 
                             MORTGAGE SECURITIES 
                                    CORP. 

                       COMMERCIAL MORTGAGE PASS-THROUGH 
                         CERTIFICATES, SERIES 1998-1 

                                 [CHASE LOGO] 

- ----------------------------------------------------------------------------- 
                     CLASS A-1 CERTIFICATES $132,600,000 
                     CLASS A-2 CERTIFICATES $464,448,593 
                      CLASS X CERTIFICATES $817,874,785 
                      CLASS B CERTIFICATES $ 32,714,991 
                      CLASS C CERTIFICATES $ 49,072,487 
                      CLASS D CERTIFICATES $ 44,983,113 
                      CLASS E CERTIFICATES $ 12,268,122 

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

CHASE SECURITIES INC. 

MAY 7, 1998 

                                         



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