CHASE COMMERCIAL MORTGAGE SECURITIES CORP
S-3, 1998-03-20
ASSET-BACKED SECURITIES
Previous: MUNICIPAL INVT TR FD INTERM TERM SER 222 DEFINED ASSET FDS, 497, 1998-03-20
Next: CENTURY CASINOS INC, 10KSB, 1998-03-20





     As filed with the Securities and Exchange Commission on March 20, 1998

                                                       Registration No. 333-___
================================================================================
                       SECURITIES AND EXCHANGE COMMISSION

                             WASHINGTON, D.C. 20549

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

                                    FORM S-3

                             REGISTRATION STATEMENT

                                      UNDER

                           THE SECURITIES ACT OF 1933

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

                   CHASE COMMERCIAL MORTGAGE SECURITIES CORP.
        (formerly known as Chemical Commercial Mortgage Securities Corp.)

             (Exact name of registrant as specified in its charter)

                                    New York

         (State or other jurisdiction of incorporation or organization)

                                   13-3728743
                     (I.R.S. Employer Identification Number)


                                 270 Park Avenue
                          New York, New York 10017-2070
                                 (212) 834-5588

    (Address, including zip code, and telephone number, including area code,
                  of registrant's principal executive offices)

                                Robert C. Carroll
                                    Secretary
                   Chase Commercial Mortgage Securities Corp.
                           270 Park Avenue, 35th Floor
                            New York, New York 10017
                                 (212) 270-6000

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

                                   Copies to:
Michael J. Malter                                  Michael S. Gambro, Esq.
Chase Commercial Mortgage Securities Corp.         Cadwalader, Wickersham & Taft
270 Park Avenue                                    100 Maiden Lane
New York, New York 10017-2070                      New York, New York  10038
                                 --------------
        
     Approximate date of commencement of proposed sale to the public:  From time
to time on or after the effective date of this  Registration  Statement.  

     If the only  securities  being  registered  on this form are being  offered
pursuant to dividend or interest  reinvestment plans, please check the following
box. [ ]

     If any of the securities being registered on this form are to be offered on
a delayed or continuous  basis  pursuant to Rule 415 under the Securities Act of
1933, other than securities offered only in connection with dividend or interest
reinvestment plans, check the following box. [X]

     If this form is filed to  register  additional  securities  for an offering
pursuant to Rule 462(b) under the Securities Act, please check the following box
and list  the  Securities  Act  registration  statement  number  of the  earlier
effective registration statement for the same offering. [ ]

     If this form is a  post-effective  amendment  filed pursuant to Rule 462(c)
under the  Securities  Act,  check the following box and list the Securities Act
registration  statement number of the earlier effective  registration  statement
for the same offering. [ ]

     If delivery of the  prospectus is expected to be made pursuant to Rule 434,
please check the following box. [ ]

                         CALCULATION OF REGISTRATION FEE
================================================================================
                                                                      Amount
 Title of                      Proposed Maximum   Proposed Maximum      of
Securities Being  Amount to be  Offering Price    Aggregate        Registration
Registered(1)     Registered    Per Unit         Offering Price(2)    Fee(3)
- ---------------   ------------  ---------------  -----------------   ----------
Mortgage          $2,702,181,825     100%        $2,702,181,825      $797,143.64
Pass-Through 
Certificates
================================================================================

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

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

     (3)  In  accordance  with  Rule  429(b)  of  the  Securities  and  Exchange
Commission's Rules and Regulations under the Securities Act of 1933, as amended,
see the second succeeding paragraph.

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

     Pursuant to Rule 429 of the Securities and Exchange  Commission's Rules and
Regulations  under the  Securities  Act of 1933, as amended,  the Prospectus and
Prospectus  Supplements contained in this Registration  Statement also relate to
the  Registrant's   Registration   Statement  on  Form  S-3   (Registration  No.
333-18961).  $1,297,818,175  aggregate principal amount of securities previously
registered  pursuant to  Registration  Statement on Form S-3  (Registration  No.
333-18961) are being carried  forward and the related filing fee $393,278.52 was
previously paid with such earlier registration statement.

<PAGE>

                                EXPLANATORY NOTE

     This Registration Statement consists of (i) a form of prospectus supplement
and a base  prospectus  for a basic series of commercial  mortgage  pass-through
certificates  (Version  1),  (ii) a form  of  prospectus  supplement  and a base
prospectus for a series of commercial mortgage pass-through  certificates backed
in part by a material  concentration of loans secured by hotel/motel  properties
(Version 2), and (iii) a form of prospectus supplement and a base prospectus for
a series of commercial  mortgage  pass-through  certificates backed in part by a
material concentration of loans secured by self-storage properties (Version 3).

<PAGE>


                                    VERSION 1

     The following is a form of prospectus  supplement and a base prospectus for
a basic series of commercial mortgage pass-through certificates.

<PAGE>

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

                     $_________________ Class A Certificates
                     $_________________ Class B Certificates

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

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

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

                                                 (cover  continued on next page)

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

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

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

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

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

<PAGE>

(cover continued)

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

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

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

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

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

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

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

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


                             [Chase Securities Inc.]

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

<PAGE>

                              [inside front cover]

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

                                  -----------

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

<PAGE>

                                TABLE OF CONTENTS

                                                                            Page
SUMMARY OF PROSPECTUS SUPPLEMENT..............................................
RISK FACTORS..................................................................
  The Certificates............................................................
      Limited Liquidity.......................................................
      Variability in Yield; Priority of Payments..............................
      Yield Sensitivity of the Class S Certificates...........................
  The Mortgage Loans..........................................................
      Nature of the Mortgaged Properties......................................
      Limited Recourse........................................................
      Environmental Law Considerations........................................
      Geographic Concentration................................................
      Concentration of Mortgage Loans and Borrowers...........................
      Adjustable Rate Mortgage Loans..........................................
      Balloon Payments........................................................
      Management..............................................................
DESCRIPTION OF THE MORTGAGE POOL..............................................
  General.....................................................................
  Certain Payment Characteristics.............................................
  The Index...................................................................
  Additional Mortgage Loan Information........................................
  The Mortgage Loan Seller....................................................
      General.................................................................
      Delinquency and Foreclosure Experience..................................
  Underwriting Standards......................................................
  Assignment of the Mortgage Loans; Repurchase................................
  Representations and Warranties; Repurchases.................................
  Changes in Mortgage Pool Characteristics....................................
SERVICING OF THE MORTGAGE LOANS...............................................
  General.....................................................................
  The Master Servicer.........................................................
  Servicing and Other Compensation and Payment of Expenses....................
  Modifications, Waivers and Amendments.......................................
  Inspections; Collection of Operating Information............................
  Additional Obligations of the Master Servicer with Respect to ARM Loans.....
DESCRIPTION OF THE CERTIFICATES...............................................
  General.....................................................................
  Distributions...............................................................
      Method, Timing and Amount...............................................
      Priority................................................................
      Pass-Through Rates......................................................
      Distributable Certificate Interest......................................
      Scheduled Principal Distribution Amount and Unscheduled
          Principal Distribution Amount.......................................
      Certain Calculations with Respect to Individual Mortgage Loans..........
  Subordination...............................................................
  P&I Advances................................................................
  Reports to Certificateholders; Certain Available Information................
  Voting Rights...............................................................
  Termination.................................................................
  The Trustee.................................................................
YIELD AND MATURITY CONSIDERATIONS.............................................
  Yield Considerations........................................................
      General.................................................................
      Pass-Through Rate.......................................................
      Rate and Timing of Principal Payments...................................
      Losses and Shortfalls...................................................
      Certain Relevant Factors................................................
      Delay in Payment of Distributions.......................................
      Unpaid Distributable Certificate Interest...............................
  Weighted Average Life.......................................................
  Yield Sensitivity of the Class S Certificates...............................
USE OF PROCEEDS...............................................................
CERTAIN FEDERAL INCOME TAX CONSEQUENCES.......................................
ERISA CONSIDERATIONS..........................................................
LEGAL INVESTMENT..............................................................
METHOD OF DISTRIBUTION........................................................
LEGAL MATTERS.................................................................
RATING........................................................................
INDEX OF PRINCIPAL DEFINITIONS................................................
      General.................................................................
      Default and Loss Considerations with Respect to the Mortgage Loans......
      Payment Provisions of the Mortgage Loans................................
      Mortgage Loan Information in Prospectus Supplements.....................
      Balloon Payments; Extensions of Maturity................................
      Negative Amortization...................................................
      Foreclosures and Payment Plans..........................................
      Losses and Shortfalls on the Mortgage Assets............................
      Additional Certificate Amortization.....................................
      Optional Early Termination..............................................
      General.................................................................
      Deposits................................................................
      Withdrawals.............................................................
      General.................................................................
      Judicial Foreclosure....................................................
      Equitable Limitations on Enforceability of Certain Provisions...........
      Non-Judicial Foreclosure/Power of Sale..................................
      Public Sale.............................................................
      Rights of Redemption....................................................
      Anti-Deficiency Legislation.............................................
      Leasehold Risks.........................................................
      Cooperative Shares......................................................

<PAGE>

                        SUMMARY OF PROSPECTUS SUPPLEMENT

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

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

Depositor...............................Chase  Commercial   Mortgage  Securities
                                        Corp.,  a  New  York  corporation.   The
                                        Depositor is a  wholly-owned  subsidiary
                                        of The Chase  Manhattan Bank, a New York
                                        bank   [and  an   affiliate   of   Chase
                                        Securities  Inc.  (the  "Underwriter")].
                                        See "The  Depositor" in the  Prospectus.
                                        Neither  the  Depositor  nor  any of its
                                        affiliates has insured or guaranteed the
                                        Offered Certificates.

Master Servicer.........................________________, a ___________________.
                                        See "Servicing of the Mortgage Loans-The
                                        Master Servicer" herein.

Trustee.................................________________, a ___________________.
                                        See "Description of the Certificates-The
                                        Trustee" herein.

Mortgage Loan Seller....................________________, a ___________________.
                                        See   "Description   of   the   Mortgage
                                        Pool-The Mortgage Loan Seller" herein.

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

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

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

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

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

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

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

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

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

                                        As of the  Cut-off  Date,  the  Mortgage
                                        Loans  had  the   following   additional
                                        characteristics:

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

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

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

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

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

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

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

                                        (viii)    Cut-off  Date LTV Ratios (that
                                                  is,    in   each    case,    a
                                                  loan-to-value ratio based upon
                                                  (a) the Cut-off  Date  Balance
                                                  of the Mortgage  Loan, and (b)
                                                  the  appraised  value  of  the
                                                  related   Mortgaged   Property
                                                  determined   at  the  time  of
                                                  origination   of  such  loan),
                                                  ranging  from _____% to ____%,
                                                  and a weighted average Cut-off
                                                  Date LTV Ratio of _____%; and

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

                                        Mortgage  Loan  Prepayments.  The actual
                                        rate of  prepayment  of principal on the
                                        Mortgage Loans cannot be predicted.  The
                                        Mortgage  Loans  may be  prepaid  at any
                                        time,  subject,  in  the  case  of  ____
                                        Mortgage   Loans,   to   payment   of  a
                                        Prepayment   Premium.   The   investment
                                        performance of the Offered  Certificates
                                        may vary  materially  and adversely from
                                        the investment expectations of investors
                                        due to prepayments on the Mortgage Loans
                                        being  higher or lower than  anticipated
                                        by  investors.  The actual  yield to the
                                        holder of an Offered Certificate may not
                                        be equal to the yield anticipated at the
                                        time of purchase of the  Certificate or,
                                        notwithstanding that the actual yield is
                                        equal to the yield  anticipated  at that
                                        time,  the total  return  on  investment
                                        expected by the investor or the expected
                                        weighted average life of the Certificate
                                        may not be realized.  These  effects are
                                        summarized  below.  For a discussion  of
                                        certain factors affecting  prepayment of
                                        the Mortgage Loans, including the effect
                                        of   Prepayment   Premiums,   see  "Risk
                                        Factors"   and   "Yield   and   Maturity
                                        Considerations"    herein   and   "Yield
                                        Considerations"  in the  Prospectus.  In
                                        deciding whether to purchase any Offered
                                        Certificates, an investor should make an
                                        independent    decision    as   to   the
                                        appropriate prepayment assumptions to be
                                        used.

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

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

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

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

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

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

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

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

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

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

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

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

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

Legal Investment........................[The   Class   A    Certificates    will
                                        constitute "mortgage related securities"
                                        for purposes of the  Secondary  Mortgage
                                        Market   Enhancement  Act  of  1984,  as
                                        amended  ("SMMEA"),  for so long as they
                                        are  rated  in one of  the  two  highest
                                        ratings   categories   by  one  or  more
                                        nationally recognized statistical rating
                                        organizations  and,  as such,  are legal
                                        investments for certain  entities to the
                                        extent    provided   in   SMMEA.    Such
                                        investments, however, will be subject to
                                        general    regulatory     considerations
                                        governing   investment  practices  under
                                        state  and  federal  law.  In  addition,
                                        institutions whose investment activities
                                        are  subject  to  review by  federal  or
                                        state  regulatory  authorities may be or
                                        may  become  subject  to   restrictions,
                                        which may be  retroactively  imposed  by
                                        such  regulatory  authorities,   on  the
                                        investment  by  such   institutions   in
                                        certain   forms  of   mortgage   related
                                        securities.

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

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

<PAGE>

                                  RISK FACTORS

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

The Certificates

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

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

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

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

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

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

The Mortgage Loans

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

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

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

     The Pooling  and  Servicing  Agreement  requires  that the Master  Servicer
obtain  an  environmental  site  assessment  of a  Mortgaged  Property  prior to
acquiring title thereto or assuming its operation.  Such prohibition effectively
precludes  enforcement  of the  security for the related  Mortgage  Note until a
satisfactory  environmental  site  assessment is obtained (or until any required
remedial action is thereafter  taken), but will decrease the likelihood that the
Trust Fund will become liable for a material adverse environmental  condition at
the Mortgaged Property. However, there can be no assurance that the requirements
of the Pooling and Servicing Agreement will effectively  insulate the Trust Fund
from potential liability for a materially adverse environmental condition at any
Mortgaged  Property.  Given the limited scope of environmental site assessments,
an  environmental  condition  that may affect or exist on or around a particular
Mortgaged  Property  may not have  been  discovered  during  the  course of such
environmental site assessment (including regulatory file reviews). Moreover, the
severity of an environmental  condition  discovered during an environmental site
assessment may not have been revealed fully because of the limited nature of the
investigation.   In  addition,   environmental   conditions  may  develop  after
completion of the environmental  site assessments,  by operation of the property
or  otherwise.  See  "Description  of the  Pooling  Agreements-Realization  Upon
Defaulted Mortgage Loans", "Risk Factors-Environmental Risks" and "Certain Legal
Aspects of Mortgage Loans-Environmental Legislation" in the Prospectus.

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

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

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

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

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

     Management.  The successful operation of a real estate project is dependent
upon the performance and viability of the property manager 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  are  carried  out  in a  timely  fashion.  There  is no  assurance
regarding the  performance  of any operator  and/or  managers or persons who may
become operators and/or managers upon the expiration or termination of leases or
management  agreements or following any default or foreclosure  under a Mortgage
Loan.


                        DESCRIPTION OF THE MORTGAGE POOL

General

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

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

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

Certain Payment Characteristics

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

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

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

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

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

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

[The Index]

     Describe Index and include 5 year history.

Additional Mortgage Loan Information

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


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

                      Mortgage Rates as of the Cut-off Date

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





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

 Weighted Average
 Mortgage Rate (All Loans): ______% per annum

 Weighted Average
 Mortgage Rate (ARM Loans): ____% per annum

 Weighted Average
 Mortgage Rate (Fixed Rate Loans): _____% per annum


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

                         Gross Margins for the ARM Loans

                                                                     Percent by
                      Number of      Aggregate                       Aggregate
    Range of             ARM          Cut-off        Percent by       Cut-off
Gross Margins(%)       Leases       Date Balance       Number       Date Balance
- ----------------       ------       ------------       ------       ------------





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

 Weighted Average
 Gross Margin: ______%


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


                   Frequency of Adjustments to Mortgage Rates
                     and Monthly Payments for the ARM Loans
<TABLE>
<CAPTION>
                                     Monthly                                                      Percent by
                  Mortgage Rate      Payment       Number of      Aggregate                       Aggregate
                   Adjustment       Adjustment     Mortgage        Cut-off        Percent by       Cut-off
                    Frequency       Frequency       Loans        Date Balance       Number       Date Balance
                    ---------       ---------       -----        ------------       ------       ------------
<S>               <C>               <C>            <C>           <C>              <C>            <C>





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


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

                Maximum Lifetime Mortgage Rates for the ARM Loans

                                                                     Percent by
    Range of          Number of      Aggregate                       Aggregate
Maximum Lifetime         ARM          Cut-off        Percent by       Cut-off
Mortgage Rates(%)      Leases       Date Balance       Number       Date Balance
- -----------------      ------       ------------       ------       ------------





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

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

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


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

                Minimum Lifetime Mortgage Rates for the ARM Loans

                                                                     Percent by
    Range of          Number of      Aggregate                       Aggregate
Minimum Lifetime         ARM          Cut-off        Percent by       Cut-off
Mortgage Rates(%)      Leases       Date Balance       Number       Date Balance
- -----------------      ------       ------------       ------       ------------





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

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

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


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

                              Cut-off Date Balances

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





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

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

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

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


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

                  Original Term to Stated Maturity (in Months)

                                                                     Percent by
                      Number of      Aggregate                       Aggregate
Range of Original     Mortgage        Cut-off        Percent by       Cut-off
Term (in Months)        Loans       Date Balance       Number       Date Balance
- ----------------        -----       ------------       ------       ------------





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

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

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

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


                  Remaining Term to Stated Maturity (in Months)
                             as of the Cut-off Date

                                                                     Percent by
    Range of          Number of      Aggregate                       Aggregate
   Remaining          Mortgage        Cut-off        Percent by       Cut-off
Term (in Months)        Loans       Date Balance       Number       Date Balance
- ----------------        -----       ------------       ------       ------------





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

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

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

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


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

                               Year of Origination

                                                                     Percent by
                      Number of      Aggregate                       Aggregate
                      Mortgage        Cut-off        Percent by       Cut-off
Year                    Loans       Date Balance       Number       Date Balance
- ----                    -----       ------------       ------       ------------





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


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


                           Year of Scheduled Maturity

                                                                     Percent by
                      Number of      Aggregate                       Aggregate
                      Mortgage        Cut-off        Percent by       Cut-off
Year                    Loans       Date Balance       Number       Date Balance
- ----                    -----       ------------       ------       ------------





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


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

                             Cut-off Date LTV Ratios

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





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

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

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

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


     The following  table sets forth the range of Debt Service  Coverage  Ratios
for the Mortgage Loans as of the Cut-off Date. The "Debt Service Coverage Ratio"
for any  Mortgage  Loan is the ratio of Net  Operating  Income  produced  by the
related  Mortgaged  Property for the period  (annualized  if the period was less
than one year)  covered by an  operating  statement to the amount of the Monthly
Payment  in effect as of the  Cut-off  Date  multiplied  by 12.  "Net  Operating
Income"  is the  revenue  derived  from  the use and  operation  of a  Mortgaged
Property (consisting primarily of rental income and deposit  forfeitures),  less
operating  expenses  (such  as  utilities,   general  administrative   expenses,
management fees, advertising,  repairs and maintenance),  and further less fixed
expenses  (such as  insurance  and real  estate  taxes).  Net  Operating  Income
generally  does not  reflect  capital  expenditures.  The  following  table  was
prepared using operating statements obtained from the respective mortgagors.  In
each case, the information contained in such operating statements was unaudited,
and the  Depositor  has made no attempt to verify its  accuracy.  In the case of
_____  Mortgage  Loans  (____ ARM Loans and ____  Fixed Rate  Loans),  operating
statements could not be obtained, and accordingly,  Debt Service Coverage Ratios
for those Mortgage Loans were not calculated.  The last day of the period (which
may not  correspond  to the end of the calendar  year most recent to the Cut-off
Date) covered by each  operating  statement  from which a Debt Service  Coverage
Ratio  was  calculated  is set  forth in  Annex A with  respect  to the  related
Mortgage Loan.


                          Debt Service Coverage Ratios
                             as of the Cut-off Date

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





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

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

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

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

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

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

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

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


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

                             Geographic Distribution

                                                                     Percent by
                      Number of      Aggregate                       Aggregate
                      Mortgage        Cut-off        Percent by       Cut-off
State                   Loans       Date Balance       Number       Date Balance
- -----                   -----       ------------       ------       ------------





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

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


The Mortgage Loan Seller

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

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

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

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

<TABLE>
<CAPTION>
                                   As of December 31, 199      As of December 31, 199      As of            , 199
                                   -----------------------     -----------------------     -----------------------
                                                 By Dollar                   By Dollar                   By Dollar
                                   By Number     Amount of     By Number     Amount of     By Number     Amount of
                                   of Loans        Loans       of Loans        Loans       of Loans        Loans
                                   --------        -----       --------        -----       --------        -----
                                                             (Dollar Amounts in Millions)
<S>                                <C>           <C>           <C>           <C>           <C>           <C>
Total Multifamily
Mortgage Loans................                   $                           $                           $
                                   --------      ---------     --------      ---------     --------      ---------
Total Other Types of
Commercial Mortgage Loans.....
                                   --------      ---------     --------      ---------     --------      ---------
Period of Delinquency
     30 to 59 days............
     60 to 89 days............
     90 days or more..........
                                   --------      ---------     --------      ---------     --------      ---------
Total Delinquent Loans........
                                   ========      =========     ========      =========     ========      =========
Foreclosures
pending(1)....................
Real Estate Owned.............

<FN>
- ---------------
(1)  Includes bankruptcies which stay foreclosure.
</FN>
</TABLE>


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

                          Year Ended December 31,     Months Ended
                          -----------------------     ------------ ----------
                             199          199            199          199
                             ----         ----           ----         ----
Net gains (losses)(1)

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


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

Underwriting Standards

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

     [Description of underwriting standards.]

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

Assignment of the Mortgage Loans; Repurchase

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

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

     The Pooling  and  Servicing  Agreement  will  require  the Master  Servicer
promptly  (and in any event within ___ days of the Delivery  Date) to cause each
assignment  of a  Mortgage  described  in  clause  (v) of the  second  preceding
paragraph and each  assignment  of an  assignment  of leases,  rents and profits
described in clause (vi) of the second  preceding  paragraph to be submitted for
recording in the real property  records of the jurisdiction in which the related
Mortgaged  Property is located except in states where, in the written opinion of
local counsel  acceptable to the Depositor and the Trustee,  such recordation is
not required to protect the Trustee's  interests in the related  Mortgage  Loans
against sale, further assignment, satisfaction or discharge by the Mortgage Loan
Seller,   the  Master  Servicer,   any  sub-servicers  or  the  Depositor.   See
"Description   of  the  Pooling   Agreements-Assignment   of   Mortgage   Loans;
Repurchases" in the Prospectus.

Representations and Warranties; Repurchases

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

              [Specify significant representations and warranties.]

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

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

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

Changes in Mortgage Pool Characteristics

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

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


                         SERVICING OF THE MORTGAGE LOANS

General

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

     Set forth below, following the subsection captioned "-The Master Servicer",
is a description  of certain  pertinent  provisions of the Pooling and Servicing
Agreement  relating to the  servicing of the Mortgage  Loans.  Reference is also
made to the Prospectus,  in particular to the section captioned  "Description of
the Pooling Agreements", for important information in addition to that set forth
herein regarding the terms and conditions of the Pooling and Servicing Agreement
as they relate to the rights and obligations of the Master Servicer thereunder.

The Master Servicer

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

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

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

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

Servicing and Other Compensation and Payment of Expenses

     The principal  compensation to be paid to the Master Servicer in respect of
its master  servicing  activities will be the Servicing Fee. The "Servicing Fee"
will be payable monthly on a loan-by-loan basis from amounts received in respect
of interest on each Mortgage Loan,  will accrue in accordance  with the terms of
the related Mortgage Note at a rate equal to ________% per annum (the "Servicing
Fee Rate") and will be  computed on the basis of the same  principal  amount and
for the same period respecting which any related interest payment on the related
Mortgage Loan is computed.  As  additional  servicing  compensation,  the Master
Servicer will be entitled to retain all assumption and  modification  fees, late
charges  and  penalty  interest  and,  as  and to the  extent  described  below,
Prepayment  Premiums and Prepayment Interest Excesses collected from mortgagors.
In addition,  the Master  Servicer is  authorized  but not required to invest or
direct  the  investment  of funds  held in the  Certificate  Account  in certain
short-term United States government securities and other obligations  acceptable
to the Rating Agencies ("Permitted  Investments"),  and the Master Servicer will
be  entitled  to retain  any  interest  or other  income  earned on such  funds.
Although the Master  Servicer is required to service and administer the Mortgage
Pool  in  accordance  with  the  general  servicing   standard  described  under
"-General"  above  and,  accordingly,  without  regard to its  right to  receive
compensation  under the Pooling and Servicing  Agreement,  additional  servicing
compensation  in the nature of  assumption  and  modification  fees,  Prepayment
Premiums  and  Prepayment  Interest  Excesses  may under  certain  circumstances
provide the Master  Servicer with an economic  disincentive  to comply with such
standard.

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

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

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

Modifications, Waivers and Amendments

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

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

     The Master Servicer is required to notify the Trustee of any  modification,
waiver or amendment of any term of any  Mortgage  Loan,  and must deliver to the
Trustee or the related  Custodian,  for deposit in the related Mortgage File, an
original  counterpart of the agreement related to such  modification,  waiver or
amendment,  promptly (and in any event within [10] business days)  following the
execution  thereof.  Copies of each  agreement  whereby  any such  modification,
waiver or  amendment  of any term of any  Mortgage  Loan is  effected  are to be
available for review during normal  business  hours at the offices of the Master
Servicer.  See "Description of the  Certificates-Reports  to Certificateholders;
Available Information" herein.

Inspections; Collection of Operating Information

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

     With respect to each  Mortgage  Loan that  requires the borrower to deliver
such statements,  the Master Servicer is also required to collect and review the
annual operating  statements of the related  Mortgaged  Property.  [Most] of the
Mortgages  obligate the related  borrower to deliver annual  property  operating
statements.  However,  there can be no assurance  that any operating  statements
required to be delivered will in fact be delivered,  nor is the Master  Servicer
likely to have any practical means of compelling such delivery in the case of an
otherwise performing Mortgage Loan.

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

Additional Obligations of the Master Servicer with Respect to ARM Loans

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


                         DESCRIPTION OF THE CERTIFICATES

General

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

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

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

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

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

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

Distributions

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

Subordination

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

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

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

P&I Advances

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

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

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

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

Reports to Certificateholders; Certain Available Information

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

     The Pooling and Servicing  Agreement  requires  that the [Master  Servicer]
[Trustee] make available at its offices primarily  responsible for servicing the
Mortgage Loans,  during normal  business  hours,  for review by any holder of an
Offered  Certificate,  originals or copies of, among other things, the following
items: (a) the Pooling and Servicing Agreement and any amendments  thereto,  (b)
all Distribution  Date Statements  delivered to holders of the relevant Class of
Offered  Certificates  since the Delivery Date,  (c) all officer's  certificates
delivered to the Trustee since the Delivery Date as described under "Description
of the Pooling  Agreements-Evidence as to Compliance" in the Prospectus, (d) all
accountants'  reports  delivered  to the  Trustee  since  the  Delivery  Date as
described  under   "Description  of  the  Pooling   Agreements-Evidence   as  to
Compliance" in the Prospectus,  (e) the most recent property  inspection  report
prepared  by or on behalf of the Master  Servicer  in respect of each  Mortgaged
Property, (f) the most recent Mortgaged Property annual operating statements, if
any,  collected  by or on behalf  of the  Master  Servicer,  and (g) any and all
modifications,  waivers and  amendments  of the terms of a Mortgage Loan entered
into by the Master  Servicer.  Copies of any and all of the foregoing items will
be available from the [Master  Servicer]  [Trustee] upon request;  however,  the
[Master  Servicer]  [Trustee]  will be  permitted  to  require  payment of a sum
sufficient to cover the reasonable costs and expenses of providing such copies.

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

Voting Rights

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

Termination

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

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

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

The Trustee

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


                        YIELD AND MATURITY CONSIDERATIONS

Yield Considerations

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

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

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

     The  extent  to  which  the  yield to  maturity  of any  Class  of  Offered
Certificates may vary from the anticipated  yield will depend upon the degree to
which they are purchased at a discount or premium and when,  and to what degree,
payments of  principal  on the Mortgage  Loans are in turn  distributed  on such
Certificates.   An  investor  should  consider,  in  the  case  of  any  Offered
Certificate  purchased  at a discount,  the risk that a slower than  anticipated
rate of principal payments on the Mortgage Loans could result in an actual yield
to such  investor that is lower than the  anticipated  yield and, in the case of
any  Offered  Certificate  purchased  at a premium,  the risk that a faster than
anticipated  rate of principal  payments could result in an actual yield to such
investor that is lower than the  anticipated  yield.  In general,  the earlier a
payment  of  principal  on the  Mortgage  Loans  is  distributed  on an  Offered
Certificate  purchased at a discount or premium,  the greater will be the effect
on an  investor's  yield to maturity.  As a result,  the effect on an investor's
yield of principal  payments  (to the extent  distributable  on such  investor's
Offered  Certificates)  occurring  at a rate  higher  (or  lower)  than the rate
anticipated  by the  investor  during any  particular  period would not be fully
offset by a subsequent  like  reduction  (or  increase) in the rate of principal
payments.  Because the rate of  principal  payments on the  Mortgage  Loans will
depend on future  events  and a variety  of  factors  (as  described  more fully
below),  no  assurance  can be  given as to such  rate or the rate of  principal
prepayments in particular.  The Depositor is not aware of any relevant  publicly
available or authoritative  statistics with respect to the historical prepayment
experience of a large group of mortgage loans comparable to the Mortgage Loans.

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

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

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

     The rate of  prepayment  on the  Mortgage  Pool is likely to be affected by
prevailing  market interest rates for mortgage loans of a comparable  type, term
and risk level.  When the  prevailing  market  interest rate is below a mortgage
coupon,  a borrower  may have an increased  incentive to refinance  its mortgage
loan.  Although  most of the Mortgage  Loans are ARM Loans,  adjustments  to the
Mortgage  Rates thereon will  generally be limited by lifetime  and/or  periodic
caps and floors and, in each case, will be based on the related Index (which may
not rise and fall consistently with mortgage interest rates then available) plus
the related  Gross Margin  (which may be different  from margins then offered on
adjustable rate mortgage loans).  See "Description of the Mortgage  Pool-Certain
Payment  Characteristics"  and "-The Index"  herein.  As a result,  the Mortgage
Rates on the ARM Loans at any time may not be comparable  to  prevailing  market
interest rates. In addition,  as prevailing  market interest rates decline,  and
without  regard to  whether  the  Mortgage  Rates on the ARM Loans  decline in a
manner consistent  therewith,  related borrowers may have an increased incentive
to  refinance  for  purposes of either (i)  converting  to a fixed rate loan and
thereby  "locking in" such rate, or (ii) taking  advantage of a different index,
margin  or rate cap or floor on  another  adjustable  rate  mortgage  loan.  The
Mortgage  Loans may be  prepaid at any time and,  in ____  cases  (approximately
_____% of the Initial Pool Balance),  may be prepaid in whole or in part without
payment of a Prepayment Premium.

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

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

     Delay in Payment of Distributions.  Because monthly  distributions will not
be made to  Certificateholders  until a date  that is  scheduled  to be at least
_____ days and as many as ______ days  following  the Due Dates for the Mortgage
Loans during the related Due Period,  the effective  yield to the holders of the
Offered  Certificates  will be lower  than the yield  that  would  otherwise  be
produced by the applicable Pass-Through Rates and purchase prices (assuming such
prices did not account for such delay).

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

Weighted Average Life

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

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

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

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

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

<PAGE>

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

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

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


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

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

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

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


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

Yield Sensitivity of the Class S Certificates

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

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

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

Twelve consecutive              Percentages of [Prepayment speed model]
Distribution Dates     ---------------------------------------------------------
      ending               %           %           %           %           %
      ------           ---------   ---------   ---------   ---------   ---------

________ 25, 1996...
________ 25, 1997...
________ 25, 1998...
________ 25, 1999...
________ 25, 2000...
________ 25, 2001...
________ 25, 2002...
________ 25, 2003...
________ 25, 2004...
________ 25, 2005...
________ 25, 2006...
________ 25, 2007...
Total Payments......
Pre-Tax Yield.......


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

     The  characteristics of the Mortgage Loans may differ from those assumed in
preparing  the table above.  There can be no assurance  that the Mortgage  Loans
will  prepay at any of the rates  shown in the table or at any other  particular
rate,  that the cash flows on the Class S  Certificates  will  correspond to the
cash flow  shown  herein  or that the  aggregate  purchase  price of the Class S
Certificates will be as assumed.  [Describe prepayment speed model] In addition,
it is unlikely that any Mortgage  Loan will prepay at the specified  percentages
of  [Prepayment  speed model] until  maturity or that all of the Mortgage  Loans
will prepay at the same rate.  The timing of changes in the rate of  prepayments
may significantly affect the actual yield to maturity to investors,  even if the
average rate of principal  prepayments is consistent  with the  expectations  of
investors.  Investors  must  make  their  own  decisions  as to the  appropriate
prepayment  assumptions  to be used in deciding  whether to purchase the Class S
Certificates.]


                                 USE OF PROCEEDS

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


                     CERTAIN FEDERAL INCOME TAX CONSEQUENCES

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

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

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

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

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

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

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


                              ERISA CONSIDERATIONS

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

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

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

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

     The  Exemption  also  requires  that the  Trust  Fund  meet  the  following
requirements:  (i) the Trust Fund must consist solely of assets of the type that
have been included in other investment  pools;  (ii)  certificates in such other
investment pools must have been rated in one of the three highest  categories of
Standard & Poor's,  Moody's,  Duff & Phelps or Fitch for at least one year prior
to the Plan's  acquisition of Class A  Certificates;  and (iii)  certificates in
such other  investment  pools must have been  purchased by investors  other than
Plans  for at  least  one  year  prior  to any  Plan's  acquisition  of  Class A
Certificates.  [The  Depositor  has  confirmed  to its  satisfaction  that  such
requirements have been satisfied as of the date hereof.]

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

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

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

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

     [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  insurer's  general  account are issued to or for the
benefit of a Plan on or before  December 31, 1998,  which general account assets
continue Plan assets. 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 Title 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.]

     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.

     A governmental  plan as defined in Section 3(32) of ERISA is not subject to
Title I of ERISA or Section 4975 of the Code. However,  such a governmental plan
may be subject to a federal,  state or local law which is, to a material extent,
similar to the foregoing  provisions  of ERISA of the Code  ("Similar  Law").  A
fiduciary of a  governmental  plan should make its own  determination  as to the
need for and the availability of any exemptive relief under Similar Law.

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


                                LEGAL INVESTMENT

     [As long as the Class A  Certificates  are rated in one of the two  highest
rating  categories  by at least one  nationally  recognized  statistical  rating
organization,  the  Class  A  Certificates  will  constitute  "mortgage  related
securities"  within the meaning of the Secondary Mortgage Market Enhancement Act
of 1984 ("SMMEA").

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

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

     See "Legal Investment" in the Prospectus.


                             METHOD OF DISTRIBUTION

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

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

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

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

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

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


                                  LEGAL MATTERS

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


                                     RATING

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

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

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

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

<PAGE>

                         INDEX OF PRINCIPAL DEFINITIONS


360/360 basis...............................................................S-40
Accrued Certificate Interest................................................S-40
Advance.....................................................................S-43
ARM Loans.........................................................S-2, S-8, S-23
Available Distribution Amount.........................................S-12, S-38
Balloon Payment........................................................S-9, S-23
Certificate Balance..........................................................S-2
Certificate Registrar.......................................................S-37
Certificates............................................................S-1, S-7
Class........................................................................S-1
Class A Certificate Owner....................................................S-7
Class S Certificate..........................................................S-2
Code........................................................................S-18
Constant Prepayment Rate....................................................S-46
CPR.........................................................................S-47
Custodian...................................................................S-32
Cut-off Date............................................................S-1, S-7
Cut-off Date LTV Ratio......................................................S-28
Debt Service Coverage Ratio.................................................S-29
Definitive Class A Certificate...............................................S-7
Delivery Date...........................................................S-2, S-7
Depositor...............................................................S-1, S-7
Determination Date..........................................................S-39
Distributable Certificate Interest....................................S-14, S-40
Distributable Principal...............................................S-13, S-41
Distribution Date................................................S-2, S-11, S-38
Distribution Date Statement.................................................S-43
DTC..........................................................................S-7
Due Date.....................................................................S-8
Due Period............................................................S-11, S-39
Effective Net Mortgage Rate...........................................S-11, S-40
ERISA.................................................................S-18, S-52
ERISA Considerations........................................................S-38
Exemption...................................................................S-52
Fixed Rate Loans..................................................S-2, S-8, S-23
Form 8-K....................................................................S-34
Gross Margin.................................................................S-8
Index.............................................................S-2, S-8, S-23
Initial Pool Balance.........................................................S-1
Interest Rate Adjustment Date................................................S-8
Master Servicer..............................................................S-7
Master Servicer Reimbursement Rate....................................S-16, S-43
Monthly Payments........................................................S-2, S-8
Mortgage....................................................................S-23
Mortgage File...............................................................S-32
Mortgage Loan Purchase Agreement.......................................S-8, S-31
Mortgage Loan Seller........................................S-2, S-7, S-23, S-31
Mortgage Loans...............................................................S-1
Mortgage Note...............................................................S-23
Mortgage Pool................................................................S-1
Mortgage Rate...........................................................S-2, S-8
Mortgaged Property.....................................................S-8, S-23
Net Aggregate Prepayment Interest Shortfall...........................S-13, S-40
Net Mortgage Rate.....................................................S-11, S-41
Net Operating Income........................................................S-28
Nonrecoverable P&I Advance..................................................S-43
Offered Certificates..............................................S-1, S-7, S-37
Ownership Percentage..................................................S-14, S-41
P&I Advance...........................................................S-16, S-42
Participants.................................................................S-7
Pass-Through Rate............................................................S-2
Payment Adjustment Date......................................................S-9
Percentage Interest.........................................................S-38
Permitted Investments.......................................................S-35
Plan..................................................................S-18, S-51
Pooling and Servicing Agreement.......................................S-10, S-37
Prepayment Interest Excess............................................S-13, S-35
Prepayment Interest Shortfall.........................................S-13, S-35
Prepayment Premiums.........................................................S-24
Private Certificates...................................................S-7, S-37
Purchase Price..............................................................S-33
Rating Agencies.............................................................S-18
Record Date.................................................................S-11
Related Proceeds............................................................S-42
REMIC........................................................................S-3
Regular Certificates..............................................S-3, S-7, S-36
REO Loan....................................................................S-41
REO Property..........................................................S-14, S-37
Scheduled Principal Distribution Amount...............................S-13, S-40
Securities Act..............................................................S-55
Servicing Fee...............................................................S-35
Servicing Fee Rate..........................................................S-35
SMMEA.................................................................S-18, S-54
Stated Principal Balance..............................................S-11, S-41
Subordinate Certificates..............................................S-17, S-41
Trustee......................................................................S-7
Trust Fund.............................................................S-1, S-10
Uncovered Portion.....................................................S-10, S-42
Underwriter..................................................................S-1
Unscheduled Principal Distribution Amount.............................S-14, S-41
Weighted Average Effective Net Mortgage Rate..........................S-11, S-40

<PAGE>

                                     ANNEX A

                  CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS

<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  accompanying  Prospectus  and,  if  given  or  made,  such
information or representations must not be relied upon as having been authorized
by the  Depositor or by the  Underwriter.  This  Prospectus  Supplement  and the
accompanying Prospectus do not constitute an offer to sell, or a solicitation of
an offer to buy, the securities  offered hereby to anyone in any jurisdiction in
which the person making such offer or  solicitation is not qualified to do so or
to anyone to whom it is unlawful to make any such offer or solicitation. Neither
the delivery of this Prospectus  Supplement and the accompanying  Prospectus nor
any sale made hereunder shall,  under any  circumstances,  create an implication
that  information  herein or therein is correct as of any time since the date of
this Prospectus Supplement or the accompanying Prospectus.

                                TABLE OF CONTENTS
                                                                            Page
                              Prospectus Supplement

Summary......................................................................S-7
Risk Factors................................................................S-20
Description of the Mortgage Pool............................................S-23
Servicing of the Mortgage Loans.............................................S-34
Description of the Certificates.............................................S-37
Yield and Maturity Considerations...........................................S-44
Use of Proceeds.............................................................S-51
Certain Federal Income Tax Consequences.....................................S-51
ERISA Considerations........................................................S-52
Legal Investment............................................................S-54
Method of Distribution......................................................S-54
Legal Matters...............................................................S-55
Rating......................................................................S-55
Index of Principal Definitions..............................................S-57

                                   Prospectus

Available Information..........................................................4
Incorporation of Certain Information by Reference..............................5
Summary of Prospectus.........................................................10
Risk Factors..................................................................19
Description of the Trust Funds................................................29
Yield and Maturity Considerations.............................................35
The Depositor.................................................................43
Use of Proceeds...............................................................44
Description of the Certificates...............................................44
Description of the Pooling Agreements.........................................54
Description of Credit Support.................................................73
Certain Legal Aspects of Mortgage Loans.......................................76
Certain Federal Income Tax Consequences.......................................90
State Tax Considerations.....................................................126
ERISA Considerations.........................................................126
Legal Investment.............................................................128
Method of Distribution.......................................................131
Legal Matters................................................................132
Financial Information........................................................132
Rating.......................................................................132
Index of Principal Definitions...............................................134


                                   $__________

                           CHASE COMMERCIAL MORTGAGE
                                SECURITIES CORP.

                        Commercial Mortgage Pass-Through
                                  Certificates



                                 Series 199_0_

                                   ----------

                             PROSPECTUS SUPPLEMENT

                                  -----------

                            [Chase Securities Inc.]

                                __________, 199_

                                   ----------

<PAGE>

                                   PROSPECTUS
                       Mortgage Pass-Through Certificates
                              (Issuable in Series)
                   Chase Commercial Mortgage Securities Corp.
                                   (Depositor)

                                   -----------


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

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

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

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

                                                  (cover continued on next page)

                                   -----------

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

                                   -----------

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

     This  Prospectus  may  not be  used  to  consummate  sales  of the  Offered
Certificates of any series unless  accompanied by the Prospectus  Supplement for
such series.

                  The date of this Prospectus is March 20, 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".




<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 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.


<PAGE>
                                                                        
                                TABLE OF CONTENTS

                                                                          Page

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..........................................................18
  Prepayments; Average Life of Certificates; Yields.......................18
  Limited Nature of Ratings...............................................20
  Risks Associated with Certain Mortgage Loans and Mortgaged Properties...20
  Balloon Payments; Borrower Default......................................22
  Credit Support Limitations..............................................22
  Leases and Rents........................................................23
  Environmental Risks.....................................................23
  Special Hazard Losses...................................................24
  ERISA Considerations....................................................24
  Certain Federal Tax Considerations Regarding Residual Certificates......24
  Certain Federal Tax Considerations Regarding Original Issue Discount....25
  Book-Entry Registration.................................................25
  Delinquent and Non-Performing Mortgage Loans............................25
DESCRIPTION OF THE TRUST FUNDS............................................26
  General.................................................................26
  Mortgage Loans..........................................................26
  MBS.....................................................................30
  Certificate Accounts....................................................30
  Credit Support..........................................................31
  Cash Flow Agreements....................................................31
YIELD AND MATURITY CONSIDERATIONS.........................................32
  General.................................................................32
  Pass-Through Rate.......................................................32
  Payment Delays..........................................................32
  Certain Shortfalls in Collections of Interest...........................32
  Yield and Prepayment Considerations.....................................33
  Weighted Average Life and Maturity......................................35
  Controlled Amortization Classes and Companion Classes...................36
  Other Factors Affecting Yield, Weighted Average Life and Maturity.......37
THE DEPOSITOR.............................................................39
USE OF PROCEEDS...........................................................39
DESCRIPTION OF THE CERTIFICATES...........................................40
  General.................................................................40
  Distributions...........................................................40
  Distributions of Interest on the Certificates...........................41
  Distributions of Principal on the Certificates..........................42
  Distributions on the Certificates in Respect of Prepayment 
  Premiums or in Respect of Equity Participations........................43
  Allocation of Losses and Shortfalls....................................43
  Advances in Respect of Delinquencies...................................43
  Reports to Certificateholders..........................................44
  Voting Rights..........................................................46
  Termination............................................................46
  Book-Entry Registration and Definitive Certificates....................47
DESCRIPTION OF THE POOLING AGREEMENTS....................................49
  General................................................................49
  Assignment of Mortgage Loans; Repurchases..............................49
  Representations and Warranties; Repurchases............................50
  Collection and Other Servicing Procedures..............................51
  Sub-Servicers..........................................................52
  Special Servicers......................................................52
  Certificate Account....................................................53
  Modifications, Waivers and Amendments of Mortgage Loans................56
  Realization Upon Defaulted Mortgage Loans..............................56
  Hazard Insurance Policies..............................................59
  Due-on-Sale and Due-on-Encumbrance Provisions..........................59
  Servicing Compensation and Payment of Expenses.........................60
  Evidence as to Compliance..............................................60
  Certain Matters Regarding the Master Servicer and the Depositor........61
  Events of Default......................................................62
  Rights Upon Event of Default...........................................62
  Amendment..............................................................63
  List of Certificateholders.............................................64
  The Trustee............................................................64
  Duties of the Trustee..................................................64
  Certain Matters Regarding the Trustee..................................64
  Resignation and Removal of the Trustee.................................65
DESCRIPTION OF CREDIT SUPPORT............................................66
  General................................................................66
  Subordinate Certificates...............................................66
  Cross-Support Provisions...............................................67
  Insurance or Guarantees with Respect to Mortgage Loans.................67
  Letter of Credit.......................................................67
  Certificate Insurance and Surety Bonds.................................67
  Reserve Funds..........................................................68
  Credit Support with respect to MBS.....................................68
CERTAIN LEGAL ASPECTS OF MORTGAGE LOANS..................................68
  General................................................................68
  Types of Mortgage Instruments..........................................69
  Leases and Rents.......................................................69
  Personalty.............................................................70
  Foreclosure............................................................70
  Bankruptcy Laws........................................................74
  Environmental Risks....................................................76
  Due-on-Sale and Due-on-Encumbrance.....................................78
  Subordinate Financing..................................................78
  Default Interest and Limitations on Prepayments........................79
  Applicability of Usury Laws............................................79
  Soldiers' and Sailors' Civil Relief Act of 1940........................79
  Type of Mortgaged Property.............................................80
  Americans with Disabilities Act........................................80
  Forfeitures In Drug And RICO Proceedings...............................80
CERTAIN FEDERAL INCOME TAX CONSEQUENCES..................................82
  Federal Income Tax Consequences for REMIC Certificates.................82
      General............................................................82
      Status of REMIC Certificates.......................................83
      Qualification as a REMIC...........................................83
      Taxation of Regular Certificates...................................85
         General.........................................................85
         Original Issue Discount.........................................86
         Acquisition Premium.............................................88
         Variable Rate Regular Certificates..............................88
         Deferred Interest...............................................90
         Market Discount.................................................90
         Premium.........................................................91
         Election to Treat All Interest Under the Constant Yield Method..91
         Sale or Exchange of Regular Certificates........................92
         Treatment of Losses.............................................92
      Taxation of Residual Certificates..................................93
         Taxation of REMIC Income........................................93
         Basis and Losses................................................94
         Treatment of Certain Items of REMIC Income and Expense..........95
         Limitations on Offset or Exemption of REMIC Income..............96
         Tax-Related Restrictions on Transfer of Residual Certificates...97
         Sale or Exchange of a Residual Certificate.....................100
         Mark to Market Regulations.....................................100
      Taxes That May Be Imposed on the REMIC Pool.......................101
          Prohibited Transactions.......................................101
         Contributions to the REMIC Pool After the Startup Day..........101
         Net Income from Foreclosure Property...........................101
      Liquidation of the REMIC Pool.....................................102
      Administrative Matters............................................102
      Limitations on Deduction of Certain Expenses......................102
      Taxation of Certain Foreign Investors.............................103
         Regular Certificates...........................................103
         Residual Certificates..........................................103
      Backup Withholding................................................104
      Reporting Requirements............................................104
  Federal Income Tax Consequences For Certificates as to Which 
      No REMIC Election Is Made.........................................105
      Standard Certificates.............................................105
         General........................................................105
         Tax Status.....................................................106
         Premium and Discount...........................................106
         Recharacterization of Servicing Fees...........................107
         Sale or Exchange of Standard Certificates......................108
      Stripped Certificates.............................................108
         General........................................................108
         Status of Stripped Certificates................................109
         Taxation of Stripped Certificates..............................110
      Reporting Requirements and Backup Withholding.....................111
      Taxation of Certain Foreign Investors.............................112
STATE AND OTHER TAX CONSIDERATIONS......................................112
ERISA CONSIDERATIONS....................................................112
  General...............................................................112
  Plan Asset Regulations................................................113
  Administrative Exemptions.............................................114
  Unrelated Business Taxable Income; Residual Certificates..............114
LEGAL INVESTMENT........................................................114
METHOD OF DISTRIBUTION..................................................117
LEGAL MATTERS...........................................................118
FINANCIAL INFORMATION...................................................118
RATING..................................................................118
INDEX OF PRINCIPAL DEFINITIONS..........................................120



<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 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 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     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 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 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
                                            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.

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.


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

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

     Other multifamily properties,  hotels, retail properties, office buildings,
mobile home parks,  nursing  homes and  self-storage  facilities  located in the
areas of the  Mortgaged  Properties  compete with the  Mortgaged  Properties  to
attract  residents  and  customers.   The  leasing  of  real  estate  is  highly
competitive.  The principal  means of  competition  are price,  location and the
nature and condition of the facility to be leased.  A borrower  under a Mortgage
Loan competes with all lessors and developers of comparable types of real estate
in the  are 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, 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 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 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".

                         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 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 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 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 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.

<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 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 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 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 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 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 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.

<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  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
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) 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,  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.

     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.


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  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 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  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 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
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";

           (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;

           (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) 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 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.  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  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  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,   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 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  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.




<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 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.


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


Environmental Risks

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

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

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

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

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

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

     To reduce the likelihood of such a loss, and unless  otherwise  provided in
the related  Prospectus  Supplement,  the related Pooling Agreement will provide
that the Master  Servicer  may, on behalf of the Trust Fund,  acquire title to a
Mortgaged Property or take over its operation unless the Master Servicer,  based
on a report  prepared  by a person who  regularly  conducts  environmental  site
assessments,  has made the  determination  that it is  appropriate  to do so, as
described  under  "Description  of  the  Pooling   Agreements--Realization  Upon
Defaulted Mortgage Loans".

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

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

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


Due-on-Sale and Due-on-Encumbrance

     Certain   of   the   Mortgage   Loans   may   contain   "due-on-sale"   and
"due-on-encumbrance" clauses that purport to permit the lender to accelerate the
maturity  of the  loan  if the  borrower  transfers  or  encumbers  the  related
Mortgaged  Property.  In recent years,  court decisions and legislative  actions
placed substantial  restrictions on the right of lenders to enforce such clauses
in  many  states.  By  virtue,   however,  of  the  Garn-St  Germain  Depository
Institutions  Act of 1982 (the "Garn  Act"),  effective  October 15, 1982 (which
purports to preempt  state laws that  prohibit the  enforcement  of  due-on-sale
clauses by providing among other matters,  that "due-on-sale" clauses in certain
loans  made after the  effective  date of the Garn Act are  enforceable,  within
certain limitations as set forth in the Garn Act and the regulations promulgated
thereunder), a Master Servicer may nevertheless have the right to accelerate the
maturity  of a  Mortgage  Loan that  contains  a  "due-on-sale"  provision  upon
transfer of an interest in the  property,  regardless  of the Master  Servicer's
ability to demonstrate that a sale threatens its legitimate security interest.


Subordinate Financing

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


Default Interest and Limitations on Prepayments

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


Applicability of Usury Laws

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

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


Soldiers' and Sailors' Civil Relief Act of 1940

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


Type of Mortgaged Property

     The lender may be subject to additional  risk  depending  upon the type and
use of the Mortgaged Property in question.  For instance,  Mortgaged  Properties
which are hospitals,  nursing homes or  convalescent  homes may present  special
risks to lenders in large part due to significant governmental 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
establishes  that: (i) its mortgage was executed and recorded before  commission
of the crime upon which the forfeiture is based,  or (ii) the lender was, at the
time of execution of the  mortgage,  "reasonably  without cause to believe" that
the  property was used in, or  purchased  with the proceeds of,  illegal drug or
RICO activities.




<PAGE>




                     CERTAIN FEDERAL INCOME TAX CONSEQUENCES

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

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


             Federal Income Tax Consequences for REMIC Certificates


     General

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


     Status of REMIC Certificates

     REMIC  Certificates  held by a domestic  building and loan association will
constitute  "a regular or residual  interest  in a REMIC"  within the meaning of
Code Section 7701(a)(19)(C)(xi), but only in the same proportion that the assets
of the REMIC Pool would be  treated  as "loans . . . secured by an  interest  in
real property which is . . . residential  real property"  (such as single family
or multifamily properties,  but not commercial properties) within the meaning of
Code  Section  7701(a)(19)(C)(v)  or as other  assets  described in Code Section
7701(a)(19)(C),  and  otherwise  will  not  qualify  for such  treatment.  REMIC
Certificates held by a real estate investment trust will constitute "real estate
assets"  within the meaning of Code  Section  856(c)(5)(A),  and interest on the
Regular  Certificates and income with respect to Residual  Certificates  will be
considered  "interest on obligations secured by mortgages on real property or on
interests in real property"  within the meaning of Code Section  856(c)(3)(B) in
the same proportion that, for both purposes,  the assets of the REMIC Pool would
be so  treated.  If at all  times 95% or more of the  assets  of the REMIC  Pool
qualify for each of the foregoing respective treatments,  the REMIC Certificates
will qualify for the  corresponding  status in their  entirety.  For purposes of
Code Section  856(c)(5)(A),  payments of principal  and interest on the Mortgage
Loans that are reinvested pending  distribution to holders of REMIC Certificates
qualify  for  such  treatment.  Where  two  REMIC  Pools  are a part of a tiered
structure they will be treated as one REMIC for purposes of the tests  described
above respecting  asset ownership of more or less than 95%. In addition,  if the
assets of the REMIC include  Buy-Down  Mortgage  Loans,  it is possible that the
percentage  of such assets  constituting  "loans . . . secured by an interest in
real property  which is . . .  residential  real  property" for purposes of Code
Section  7701(a)(19)(C)(v)  may be  required  to be reduced by the amount of the
related  Buy-Down  Funds.  REMIC  Certificates  held by a  regulated  investment
company will not constitute  "Government  Securities" within the meaning of Code
Section   851(b)(4)(A)(i).   REMIC   Certificates   held  by  certain  financial
institutions will constitute an "evidence of indebtedness" within the meaning of
Code  Section  582(c)(1).  The Small  Business Job  Protection  Act of 1996 (the
"SBJPA of 1996") repealed the reserve method for bad debts of domestic  building
and loan  associations  and mutual  savings  banks,  and thus has eliminated the
asset category of "qualifying real property loans" in former Code Section 593(d)
for taxable years  beginning  after  December 31, 1995.  The  requirement in the
SBJPA of 1996  that  such  institutions  must  "recapture"  a  portion  of their
existing bad debt reserves is suspended if a certain portion of their assets are
maintained in "residential loans" under Code Section 7701(a)(19)(C)(v), but only
if such loans  were made to  acquire,  construct  or improve  the  related  real
property and not for the purpose of refinancing. However, no effort will be made
to  identify  the  portion  of the  Mortgage  Loans of any Series  meeting  this
requirement, and no representation is made in this regard.


     Qualification as a REMIC

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

     A qualified  mortgage is any obligation  that is principally  secured by an
interest in real  property and that is either  transferred  to the REMIC Pool on
the Startup Day or is  purchased by the REMIC Pool within a  three-month  period
thereafter  pursuant  to a fixed price  contract  in effect on the Startup  Day.
Qualified  mortgages  include whole mortgage loans,  such as the Mortgage Loans,
certificates  of  beneficial  interest  in a grantor  trust that holds  mortgage
loans, including certain of the MBS, regular interests in another REMIC, such as
MBS in a trust as to which a REMIC  election  has been  made,  loans  secured by
timeshare  interests and loans secured by shares held by a tenant stockholder in
a cooperative housing  corporation,  provided,  in general,  (i) the fair market
value  of  the  real  property  security  (including  buildings  and  structural
components  thereof)  is at least 80% of the  principal  balance of the  related
Mortgage Loan or mortgage loan  underlying  the Mortgage  Certificate  either at
origination  or as of the Startup Day (an  original  loan-to-value  ratio of not
more than 125% with respect to the real property security) or (ii) substantially
all the proceeds of the Mortgage Loan or the underlying  mortgage loan were used
to  acquire,  improve or protect  an  interest  in real  property  that,  at the
origination  date,  was the only  security for the Mortgage  Loan or  underlying
mortgage loan. If the Mortgage Loan has been  substantially  modified other than
in connection with a default or reasonably foreseeable default, it must meet the
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 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 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 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 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 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 advisors  regarding  the  application  of these  rules.  Investors
should also consult Revenue  Procedure 92-67 concerning the elections to include
market  discount in income  currently and to accrue market discount on the basis
of the constant yield method.


     Premium

     A Regular Certificate purchased at a cost greater than its remaining stated
redemption  price at maturity  generally  is  considered  to be  purchased  at a
premium.  If the Regular  Certificateholder  holds such Regular Certificate as a
"capital   asset"  within  the  meaning  of  Code  Section  1221,   the  Regular
Certificateholder  may elect under Code  Section 171 to  amortize  such  premium
under the constant yield method. The Conference Committee Report to the 1986 Act
indicates  a  Congressional  intent  that the same  rules that will apply to the
accrual  of market  discount  on  installment  obligations  will  also  apply to
amortizing bond premium under Code Section 171 on installment  obligations  such
as the Regular Certificates,  although it is unclear whether the alternatives to
the constant yield method described above under "Market Discount" are available.
Amortizable  bond premium  will be treated as an offset to interest  income on a
Regular  Certificate  rather than as a separate deduction item. See "Election to
Treat  All  Interest  Under  the  Constant  Yield  Method"  below  regarding  an
alternative  manner in which the Code  Section 171  election may be deemed to be
made.


     Election to Treat All Interest Under the Constant Yield Method

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


     Sale or Exchange of Regular Certificates

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

     Except as described  above with respect to market  discount,  and except as
provided  in this  paragraph,  any  gain or loss on the  sale or  exchange  of a
Regular Certificate realized by an investor who holds the Regular Certificate as
a capital asset will be capital gain or loss and will be long-term or short-term
depending  on whether the Regular  Certificate  has been held for the  long-term
capital gain holding period  (currently  more than one year).  Such gain will be
treated as  ordinary  income (i) if a Regular  Certificate  is held as part of a
"conversion transaction" as defined in Code Section 1258(c), up to the amount of
interest  that  would  have  accrued  on  the  Regular  Certificateholder's  net
investment in the conversion  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.


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

     For these  purposes,  (i)  "Disqualified  Organization"  means  the  United
States, any state or political subdivision thereof, any foreign government,  any
international  organization,  any  agency  or  instrumentality  of  any  of  the
foregoing  (provided,  that such term does not include an instrumentality if all
of its activities are subject to tax and a majority of its board of directors is
not selected by any such  governmental  entity),  any  cooperative  organization
furnishing  electric energy or providing  telephone  service to persons in rural
areas as described in Code Section  1381(a)(2)(C),  and any organization  (other
than a farmers'  cooperative  described in Code Section 521) that is exempt from
taxation  under the Code  unless  such  organization  is  subject  to the tax on
unrelated  business  income imposed by Code Section 511, and (ii)  "Pass-Through
Entity" means any regulated  investment  company,  real estate investment trust,
common  trust  fund,  partnership,  trust or  estate  and  certain  corporations
operating  on a  cooperative  basis.  Except  as may  be  provided  in  Treasury
regulations,  any  person  holding an  interest  in a  Pass-Through  Entity as a
nominee  for  another  will,  with  respect  to such  interest,  be treated as a
Pass-Through Entity.

     The Pooling Agreement with respect to a series of Certificates will provide
that  no  legal  or  beneficial  interest  in  a  Residual  Certificate  may  be
transferred  unless (i) the proposed  transferee  provides to the transferor and
the  Trustee an  affidavit  providing  its  taxpayer  identification  number and
stating  that  such   transferee  is  the  beneficial   owner  of  the  Residual
Certificate,  is not a  Disqualified  Organization  and is not  purchasing  such
Residual  Certificates  on behalf of a  Disqualified  Organization  (i.e.,  as a
broker,  nominee  or  middleman  thereof),  and (ii) the  transferor  provides a
statement  in writing to the  Depositor  and the  Trustee  that it has no actual
knowledge that such  affidavit is false.  Moreover,  the Pooling  Agreement will
provide that any attempted or purported  transfer in violation of these transfer
restrictions  will be null and void and will  vest no  rights  in any  purported
transferee.  Each  Residual  Certificate  with  respect to a series  will bear a
legend   referring  to  such   restrictions  on  transfer,   and  each  Residual
Certificateholder  will be deemed to have  agreed,  as a condition  of ownership
thereof,  to any amendments to the related Pooling Agreement  required under the
Code  or  applicable   Treasury   regulations   to   effectuate   the  foregoing
restrictions.  Information necessary to compute an applicable excise tax must be
furnished  to the  Service  and to the  requesting  party  within 60 days of the
request,  and the  Depositor or the Trustee may charge a fee for  computing  and
providing such information.

     Noneconomic  Residual  Interests.  The REMIC  Regulations  would  disregard
certain transfers of Residual  Certificates,  in which case the transferor would
continue to be treated as the owner of the Residual  Certificates and thus would
continue to be subject to tax on its allocable  portion of the net income of the
REMIC Pool. Under the REMIC Regulations,  a transfer of a "noneconomic  residual
interest"  (as  defined  below) to a Residual  Certificateholder  (other  than a
Residual  Certificateholder  who is not a U.S.  Person,  as defined  below under
"Foreign  Investors")  is  disregarded  for all federal income tax purposes if a
significant  purpose of the transferor is to impede the assessment or collection
of tax. A residual  interest in a REMIC  (including a residual  interest  with a
positive value at issuance) is a "noneconomic  residual interest" unless, at the
time of the transfer, (i) the present value of the expected future distributions
on the residual interest at least equals the product of the present value of the
anticipated  excess  inclusions  and the  highest  corporate  income tax rate in
effect  for the year in  which  the  transfer  occurs,  and (ii) the  transferor
reasonably expects that the transferee will receive distributions from the REMIC
at or after the time at which taxes accrue on the anticipated  excess inclusions
in an amount  sufficient to satisfy the accrued taxes.  The  anticipated  excess
inclusions  and the present value rate are  determined in the same manner as set
forth above under  "Disqualified  Organizations".  The REMIC Regulations explain
that a significant  purpose to impede the assessment or collection of tax exists
if the transferor, at the time of the transfer, either knew or should have known
that the  transferee  would be unwilling or unable to pay taxes due on its share
of the  taxable  income  of the  REMIC.  A safe  harbor is  provided  if (i) the
transferor conducted, at the time of the transfer, a reasonable investigation of
the  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 the  applicable  Treasury  regulations)  or other entity
created or organized in or under the laws of the United  States or any political
subdivision  thereof,  an estate that is subject to United States federal income
tax  regardless  of the source of its income or a trust if (A) for taxable years
beginning  after December 31, 1996 (or for taxable years ending after August 20,
1996, if the trustee has made an applicable election), a court within the United
States is able to exercise primary  supervision over the  administration of such
trust,  and one or more United States  fiduciaries have the authority to control
all  substantial  decisions of such trust,  or (B) for all other taxable  years,
such trust is subject to United  States  federal  income tax  regardless  of the
source of its income (or,  to the extent  provided  on the  applicable  Treasury
regulations,  certain trusts in existence on August 20, 1996, which are eligible
to elect to be treated as U.S. Persons).


     Sale or Exchange of a Residual Certificate

     Upon  the  sale  or  exchange  of  a  Residual  Certificate,  the  Residual
Certificateholder  will recognize  gain or loss equal to the excess,  if any, of
the amount  realized over the adjusted basis (as described above under "Taxation
of Residual  Certificates--Basis and Losses") of such Residual Certificateholder
in such Residual Certificate at the time of the sale or exchange. In addition to
reporting  the taxable  income of the REMIC Pool,  a Residual  Certificateholder
will have taxable income to the extent that any cash distribution to it from the
REMIC Pool exceeds such adjusted basis on that  Distribution  Date.  Such income
will be treated as gain from the sale or exchange of the  Residual  Certificate.
It is possible that the  termination  of the REMIC Pool may be treated as a sale
or exchange of a Residual  Certificateholder's  Residual  Certificate,  in which
case, if the Residual  Certificateholder  has an adjusted basis in such Residual
Certificateholder's  Residual  Certificate  remaining  when its  interest in the
REMIC  Pool  terminates,  and if  such  Residual  Certificateholder  holds  such
Residual  Certificate  as a capital  asset under Code  Section  1221,  then such
Residual  Certificateholder  will  recognize a capital  loss at that time in the
amount of such remaining adjusted basis.

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

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


     Mark to Market Regulations

     The Service has issued regulations (the "Mark to Market Regulations") under
Code Section 475 relating to the  requirement  that a securities  dealer mark to
market securities held for sale to customers.  This  mark-to-market  requirement
applies to all securities of a dealer,  except to the extent that the dealer has
specifically  identified a security as held for  investment.  The Mark to Market
Regulations  provide that, for purposes of this  mark-to-market  requirement,  a
Residual  Certificate is not treated as a security and thus may not be marked to
market.  The  Mark to  Market  Regulations  apply to all  Residual  Certificates
acquired on or after January 4, 1995.


Taxes That May Be Imposed on the REMIC Pool


     Prohibited Transactions

     Income  from  certain  transactions  by the REMIC Pool,  called  prohibited
transactions,  will not be part of the  calculation of income or loss includible
in the federal  income tax returns of  Residual  Certificateholders,  but rather
will be taxed directly to the REMIC Pool at a 100% rate. Prohibited transactions
generally include (i) the disposition of a qualified mortgage other than for (a)
substitution  within two years of the Startup Day for a defective  (including  a
defaulted)  obligation  (or  repurchase in lieu of  substitution  of a defective
(including a defaulted)  obligation at any time) or for any  qualified  mortgage
within three months of the Startup  Day,  (b)  foreclosure,  default or imminent
default of a qualified mortgage,  (c) bankruptcy or insolvency of the REMIC Pool
or (d) a  qualified  (complete)  liquidation,  (ii) the  receipt of income  from
assets that are not the type of mortgages or investments  that the REMIC Pool is
permitted to hold,  (iii) the receipt of  compensation  for services or (iv) the
receipt of gain from disposition of cash flow investments other than pursuant to
a qualified  liquidation.  Notwithstanding  (i) and (iv), it is not a prohibited
transaction  to sell  REMIC  Pool  property  to  prevent  a default  on  Regular
Certificates as a result of a default on qualified  mortgages or to facilitate a
clean-up call (generally,  an optional  termination to save administrative costs
when no more than a small percentage of the  Certificates is  outstanding).  The
REMIC  Regulations  indicate that the  modification of a Mortgage Loan generally
will not be  treated  as a  disposition  if it is  occasioned  by a  default  or
reasonably  foreseeable  default, an assumption of the Mortgage Loan, the waiver
of a due-on-sale or  due-on-encumbrance  clause or the conversion of an interest
rate by a  mortgagor  pursuant  to the terms of a  convertible  adjustable  rate
Mortgage Loan.


     Contributions to the REMIC Pool After the Startup Day

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


     Net Income from Foreclosure Property

     The  REMIC  Pool will be  subject  to  federal  income  tax at the  highest
corporate  rate  on  "net  income  from  foreclosure  property",  determined  by
reference to the rules applicable to real estate investment  trusts.  Generally,
property   acquired  by  deed  in  lieu  of  foreclosure  would  be  treated  as
"foreclosure  property"  for a  period  ending  with  the  third  calendar  year
following the year of acquisition of such property,  with a possible  extension.
Net income from  foreclosure  property  generally  means gain from the sale of a
foreclosure   property  that  is  inventory   property  and  gross  income  from
foreclosure property other than qualifying rents and other qualifying income for
a real estate investment trust.

     It  is  not  anticipated  that  the  REMIC  Pool  will  receive  income  or
contributions  subject to tax under the preceding  three  paragraphs,  except as
described in the  applicable  Prospectus  Supplement  with respect to net income
from foreclosure  property on a commercial or multifamily  residential  property
that secured a Mortgage  Loan. In addition,  unless  otherwise  disclosed in the
applicable Prospectus Supplement,  it is not anticipated that any material state
income or franchise tax will be imposed on a REMIC Pool.


Liquidation of the REMIC Pool

     If a REMIC Pool adopts a plan of complete  liquidation,  within the meaning
of Code Section  860F(a)(4)(A)(i),  which may be  accomplished by designating in
the REMIC  Pool's  final tax return a date on which such  adoption  is deemed to
occur,  and sells all of its assets  (other  than cash)  within a 90-day  period
beginning on the date of the adoption of the plan of liquidation, the REMIC Pool
will  not be  subject  to the  prohibited  transaction  rules on the sale of its
assets,  provided that the REMIC Pool credits or distributes in liquidation  all
of the sale proceeds plus its cash (other than amounts  retained to meet claims)
to holders of Regular  Certificates and Residual  Certificateholders  within the
90-day period.


Administrative Matters

     The REMIC Pool will be required to  maintain  its books on a calendar  year
basis and to file federal  income tax returns for federal income tax purposes in
a manner similar to a  partnership.  The form for such income tax return is Form
1066,  U.S.  Real Estate  Mortgage  Investment  Conduit  Income Tax Return.  The
Trustee will be required to sign the REMIC Pool's returns.  Treasury regulations
provide that, except where there is a single Residual  Certificateholder  for an
entire  taxable  year,  the REMIC  Pool will be subject  to the  procedural  and
administrative  rules of the Code  applicable  to  partnerships,  including  the
determination by the Service of any adjustments to, among other things, items of
REMIC  income,  gain,  loss,  deduction  or credit  in a unified  administrative
proceeding.   The  Residual  Certificateholder  owning  the  largest  percentage
interest in the Residual  Certificates  will be obligated to act as "tax matters
person",  as defined in  applicable  Treasury  regulations,  with respect to the
REMIC Pool.  Each Residual  Certificateholder  will be deemed,  by acceptance of
such Residual  Certificates,  to have agreed (i) to the  appointment  of the tax
matters person as provided in the preceding sentence and (ii) to the irrevocable
designation of the Master  Servicer as agent for performing the functions of the
tax matters person.


Limitations on Deduction of Certain Expenses

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


Taxation of Certain Foreign Investors


     Regular Certificates

     Interest,  including  original  issue  discount,  distributable  to Regular
Certificateholders who are non-resident aliens,  foreign corporations,  or other
Non-U.S.  Persons (as defined below),  will be considered  "portfolio  interest"
and,  therefore,  generally will not be subject to 30% United States withholding
tax,  provided that such Non-U.S.  Person (i) is not a "10-percent  shareholder"
within  the  meaning  of  Code  Section  871(h)(3)(B)  or a  controlled  foreign
corporation  described  in Code  Section  881(c)(3)(C)  and  (ii)  provides  the
Trustee, or the person who would otherwise be required to withhold tax from such
distributions  under Code Section 1441 or 1442,  with an appropriate  statement,
signed under penalties of perjury, identifying the beneficial owner and stating,
among other things,  that the beneficial  owner of the Regular  Certificate is a
Non-U.S.  Person.  If such statement,  or any other required  statement,  is not
provided, 30% withholding will apply unless reduced or eliminated pursuant to an
applicable  tax treaty or unless the  interest  on the  Regular  Certificate  is
effectively  connected with the conduct of a trade or business within the United
States by such Non-U.S. Person. In the latter case, such Non-U.S. Person will be
subject  to United  States  federal  income  tax at  regular  rates.  Prepayment
Premiums distributable to Regular  Certificateholders  who are Non-U.S.  Persons
may be subject to 30% United States  withholding tax. Investors who are Non-U.S.
Persons  should  consult  their own tax  advisors  regarding  the  specific  tax
consequences to them of owning a Regular Certificate. The term "Non-U.S. Person"
means any person who is not a U.S. Person.


     Residual Certificates

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


Backup Withholding

     Distributions made on the Regular Certificates,  and proceeds from the sale
of the Regular  Certificates to or through certain brokers,  may be subject to a
"backup" withholding tax under Code Section 3406 of 31% on "reportable payments"
(including interest  distributions,  original issue discount, and, under certain
circumstances,  principal  distributions)  unless the Regular  Certificateholder
complies with certain reporting and/or certification  procedures,  including the
provision of its taxpayer identification number to the Trustee, its agent or the
broker   who   effected   the  sale  of  the   Regular   Certificate,   or  such
Certificateholder  is otherwise an exempt recipient under applicable  provisions
of the Code.  Any  amounts  to be  withheld  from  distribution  on the  Regular
Certificates would be refunded by the Service or allowed as a credit against the
Regular Certificateholder's federal income tax liability.


Reporting Requirements

     Reports  of accrued  interest,  original  issue  discount  and  information
necessary  to  compute  the  accrual  of any  market  discount  on  the  Regular
Certificates  will be made annually to the Service and to individuals,  estates,
non-exempt and non-charitable trusts, and partnerships who are either holders of
record of Regular Certificates or beneficial owners who own Regular Certificates
through a broker or  middleman as nominee.  All brokers,  nominees and all other
non-exempt holders of record of Regular  Certificates  (including  corporations,
non-calendar  year  taxpayers,  securities or commodities  dealers,  real estate
investment trusts, investment companies, common trust funds, thrift institutions
and charitable  trusts) may request such information for any calendar quarter by
telephone  or  in  writing  by  contacting  the  person  designated  in  Service
Publication  938 with  respect to a particular  series of Regular  Certificates.
Holders through nominees must request such information from the nominee.

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

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


               Federal Income Tax Consequences For Certificates as
                       to Which No REMIC Election Is Made


Standard Certificates


     General

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


     Tax Status

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

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

     2. A Standard  Certificate  owned by a real estate investment trust will be
considered to represent  "real estate assets" within the meaning of Code Section
856(c)(5)(A)  to the extent that the assets of the related Trust Fund consist of
qualified  assets,  and  interest  income  on such  assets  will  be  considered
"interest on  obligations  secured by mortgages on real property" to such extent
within the meaning of Code Section 856(c)(3)(B).

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


     Status of Stripped Certificates

     No  specific  legal  authority  exists as to whether the  character  of the
Stripped Certificates, for federal income tax purposes, will be the same as that
of the Mortgage  Loans.  Although the issue is not free from doubt,  counsel has
advised the Depositor  that Stripped  Certificates  owned by applicable  holders
should be considered  to represent  "real estate  assets"  within the meaning of
Code Section 856(c)(5)(A),  "obligation[s] principally secured by an interest in
real property" within the meaning of Code Section 860G(a)(3)(A),  and "loans . .
 .  secured by an  interest  in real  property  which is . . .  residential  real
property"  within the meaning of Code  Section  7701(a)(19)(C)(v),  and interest
(including original issue discount) income attributable to Stripped Certificates
should be considered to represent  "interest on obligations secured by mortgages
on real property" within the meaning of Code Section 856(c)(3)(B), provided that
in each case the Mortgage  Loans and interest on such Mortgage Loans qualify for
such treatment.


     Taxation of Stripped Certificates

     Original Issue Discount.  Except as described above under  "General",  each
Stripped Certificate will be considered to have been issued at an original issue
discount for federal  income tax purposes.  Original issue discount with respect
to a Stripped  Certificate must be included in ordinary income as it accrues, in
accordance  with  a  constant  interest  method  that  takes  into  account  the
compounding  of  interest,  which  may be  prior  to  the  receipt  of the  cash
attributable  to such  income.  Based  in part  on the OID  Regulations  and the
amendments to the original issue discount  sections of the Code made by the 1986
Act, the amount of original issue discount required to be included in the income
of a holder of a  Stripped  Certificate  (referred  to in this  discussion  as a
"Stripped  Certificateholder")  in any  taxable  year  likely  will be  computed
generally as described  above under "Federal Income Tax  Consequences  for REMIC
Certificates--Taxation  of Regular  Certificates--Original  Issue  Discount" and
"--Variable Rate Regular Certificates".  However, with the apparent exception of
a Stripped Certificate qualifying as a market discount obligation,  as described
above under  "General",  the issue price of a Stripped  Certificate  will be the
purchase price paid by each holder thereof,  and the stated  redemption price at
maturity will include the aggregate amount of the payments, other than qualified
stated  interest  to be  made  on the  Stripped  Certificate  to  such  Stripped
Certificateholder, presumably under the Prepayment Assumption.

     If the Mortgage  Loans  prepay at a rate either  faster or slower than that
under the Prepayment Assumption, a Stripped  Certificateholder's  recognition of
original issue discount will be either accelerated or decelerated and the amount
of such original issue discount will be either increased or decreased  depending
on the  relative  interests  in principal  and  interest on each  Mortgage  Loan
represented by such Stripped Certificateholder's Stripped Certificate. While the
matter is not free from doubt,  the holder of a Stripped  Certificate  should be
entitled in the year that it becomes certain  (assuming no further  prepayments)
that the  holder  will not  recover  a  portion  of its  adjusted  basis in such
Stripped  Certificate  to  recognize  an ordinary  loss equal to such portion of
unrecoverable basis.

     As an alternative to the method  described above, the fact that some or all
of the interest  payments with respect to the Stripped  Certificates will not be
made if the Mortgage  Loans are prepaid  could lead to the  interpretation  that
such  interest  payments  are  "contingent"   within  the  meaning  of  the  OID
Regulations.  The OID Regulations, as they relate to the treatment of contingent
interest, are by their terms not applicable to prepayable securities such as the
Stripped  Certificates.  However,  if final regulations  dealing with contingent
interest with respect to the Stripped  Certificates apply the same principles as
the OID  Regulations,  such  regulations may lead to different  timing of income
inclusion  that  would  be the  case  under  the OID  Regulations.  Furthermore,
application of such principles could lead to the characterization of gain on the
sale of contingent interest Stripped Certificates as ordinary income.  Investors
should  consult their tax advisors  regarding the  appropriate  tax treatment of
Stripped Certificates.

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

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


Plan Asset Regulations

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

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


Administrative Exemptions

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


Unrelated Business Taxable Income; Residual Certificates

     The  purchase  of a  Residual  Certificate  by any  employee  benefit  plan
qualified  under Code Section 401(a) and exempt from taxation under Code Section
501(a),  including  most  varieties of ERISA Plans,  may give rise to "unrelated
business  taxable  income"  as  described  in Code  Sections  511-515  and 860E.
Further,  prior  to  the  purchase  of  Residual  Certificates,   a  prospective
transferee  may be required to provide an affidavit  to a transferor  that it is
not, nor is it purchasing a Residual  Certificate on behalf of, a  "Disqualified
Organization,"  which term as defined above includes certain tax-exempt entities
not  subject to Code  Section  511  including  certain  governmental  plans,  as
discussed    above   under   the   caption    "Certain    Federal   Income   Tax
Consequences--Federal  Income Tax Consequences for REMIC  Certificates--Taxation
of  Residual  Certificates--Tax-Related  Restrictions  on  Transfer  of Residual
Certificates--Disqualified Organizations."

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

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


                                LEGAL INVESTMENT

     The Offered  Certificates will constitute "mortgage related securities" for
purposes of the Secondary  Mortgage  Market  Enhancement Act of 1984, as amended
("SMMEA"),  only if so  specified  in the  related  Prospectus  Supplement.  The
appropriate  characterization  of those Certificates not qualifying as "mortgage
related securities"  ("Non-SMMEA  Certificates")  under various legal investment
restriction,  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,  will be
"mortgage  related  securities"  for  purposes of SMMEA.  As  "mortgage  related
securities," such classes will constitute legal investments for persons, trusts,
corporations,  partnerships, associations, business trusts and business entities
(including depository  institutions,  insurance companies,  trustees and pension
funds) created pursuant to or existing under the laws of the United States or of
any state  (including the District of Columbia and Puerto Rico) whose authorized
investments  are  subject to state  regulation  to the same extent  that,  under
applicable law, obligations issued by or guaranteed as to principal and interest
by the United States or any agency or  instrumentality  thereof constitute legal
investments  for  such  entities.  Under  SMMEA,  a  number  of  states  enacted
legislation  on or prior to the  October  3, 1991  cut-off  for such  enactments
limiting  to various  extents the ability of certain  entities  (in  particular,
insurance  companies)  to invest in "mortgage  related  securities,"  secured by
liens on residential,  or mixed residential and commercial  properties,  in most
cases by requiring  the affected  investors to rely solely upon  existing  state
law, and not SMMEA.  Pursuant to Section 347 of the Riegle Community Development
and  Regulatory  Improvement  Act of  1994,  which  amended  the  definition  of
"mortgage  related  security"  (effective  December  31,  1996) to  include,  in
relevant  part,  Certificates  satisfying  the rating and  qualified  Originator
requirements for "mortgage  related  securities," but evidencing  interests in a
Trust  Fund  consisting,  in  whole or in  part,  of first  liens on one or more
parcels of real estate upon which are located one or more commercial structures,
states were authorized to enact  legislation,  on or before  September 23, 2001,
specifically  referring  to  Section  347 and  prohibiting  or  restricting  the
purchase,  holding or  investment by state  regulated  entities in such types of
Certificates.  Accordingly, the investors affected by any such state legislation
will be  authorized  to invest in Offered  Certificates  qualifying as "mortgage
related securities" only to the extent provided in such legislation.

     SMMEA also amended the legal  investment  authority of  federally-chartered
depository  institutions as follows:  federal savings and loan  associations and
federal savings banks may invest in, sell or otherwise deal in "mortgage related
securities"  without limitation as to the percentage of their assets represented
thereby, federal credit unions may invest in such securities, and national banks
may  purchase  such  securities  for their  own  account  without  regard to the
limitations generally applicable to investment securities set forth in 12 U.S.C.
Section 24 (Seventh), subject in each case to such regulations as the applicable
federal regulatory  authority may prescribe.  In this connection,  the Office of
the  Comptroller  of the  Currency  (the "OCC") has amended 12 C.F.R.  Part 1 to
authorize  national  banks to purchase and sell for 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.  ss.1.2(1)  to include  certain  "commercial
mortgage-related securities" and "residential  mortgage-related  securities." As
so   defined,    "commercial   mortgage-related   security"   and   "residential
mortgage-related  security" mean, in relevant part,  "mortgage related security"
within  the  meaning  of  SMMEA,  provided  that,  in the case of a  "commercial
mortgage-related  security," it  "represents  ownership of a promissory  note or
certificate  of interest or  participation  that is directly  secured by a first
lien on one or more  parcels of real  estate  upon which one or more  commercial
structures are located and that is fully secured by interests in a pool of loans
to  numerous   obligors."   In  the  absence  of  any  rule  or   administrative
interpretation   by  the  OCC  defining  the  term   "numerous   obligors,"   no
representation  is made as to whether any class of Certificates  will qualify as
"commercial mortgage-related  securities," and thus as "Type IV securities," for
investment by national  banks.  Federal  credit  unions  should review  National
Credit Union Adminstration  ("NCUA") Letter to Credit Unions No. 96, as modified
by Letter to Credit Unions No. 108, which includes  guidelines to assist federal
credit unions in making  investment  decisions for mortgage related  securities.
The NCUA has adopted rules,  codified as 12 C.F.R. Section  703.5(f)-(k),  which
prohibit  federal  credit  unions from  investing  in certain  mortgage  related
securities  (including  securities  such  as  certain  classes  of  the  Offered
Certificates),  except under limited  circumstances.  Effective January 1, 1998,
the NCUA has amended its rules governing investments by federal credit unions at
12 C.F.R.  Part 703;  the revised  rules will permit  investments  in  "mortgage
related  securities"  under  certain  limited  circumstances,  but will prohibit
investments  in stripped  mortgage  related  securities,  residual  interests in
mortgage related securities, and commercial mortgage related securities,  unless
the credit union has obtained  written  approval from the NCUA to participate in
the "investment pilot program" described in 12 C.F.R. Section 703.140.

     All  depository  institutions  considering  an  investment  in the  Offered
Certificates  should  review the  "Supervisory  Policy  Statement on  Securities
Activities"  dated  January 28,  1992,  as revised  April 15, 1994 (the  "Policy
Statement")  of the Federal  Financial  Institutions  Examination  Council  (the
"FFIEC"). The Policy Statement, which has been adopted by the Board of Governors
of the Federal Reserve System, the OCC, the Federal Depository Insurance Company
and  the  Office  of  Thrift   Supervision,   and  by  the  NCUA  (with  certain
modifications),  prohibits  depository  institutions  from  investing in certain
"high-risk mortgage securities" (including securities such as certain classes of
the Offered Certificates),  except under limited  circumstances,  and sets forth
certain investment practices deemed to be unsuitable for regulated institutions.
On  September  29,  1997,  the FFIEC  released  for  public  comment a  proposed
"Supervisory Policy Statement on Investment  Securities and End-User Derivatives
Activities" (the "1997 Statement"), which would replace the Policy Statement. As
proposed,  the 1997  Statement  would  delete the specific  "high-risk  mortgage
securities"   tests,   and  substitute   general   guidelines  which  depository
institutions  should  follow  in  managing  risks  (including  market,   credit,
liquidity,  operational  (transactional),  and legal  risks)  applicable  to all
securities (including mortgage  pass-through  securities and mortgage derivative
products) used for investment purposes.

     Institutions  whose  investment  activities  are subject to  regulation  by
federal or state  authorities  should  review  rules,  policies  and  guidelines
adopted from time to time by such authorities before purchasing any class of the
Offered Certificates,  as certain classes may be deemed unsuitable  investments,
or may otherwise be  restricted,  under such rules,  policies or guidelines  (in
certain instances irrespective of SMMEA).

     The  foregoing  does not  take  into  consideration  the  applicability  of
statutes,  rules,  regulations,   orders,  guidelines  or  agreements  generally
governing investments made by a particular investor,  including, but not limited
to, "prudent investor" provisions, percentage-of-assets limits, provisions which
may  restrict or  prohibit  investment  in  securities  which are not  "interest
bearing"  or  "income  paying,"  and,  with  regard to any class of the  Offered
Certificates  issued  in  book-entry  form,  provisions  which may  restrict  or
prohibit investments in securities which are issued in book-entry form.

         Except as to the status of certain  classes of Offered  Certificates as
"mortgage  related  securities,"  no  representations  are made as to the proper
characterization  of any class of  Offered  Certificates  for  legal  investment
purposes, financial institution regulatory purposes, or other purposes, or as to
the  ability  of   particular   investors  to  purchase  any  class  of  Offered
Certificates under applicable legal investment restrictions. These uncertainties
(and any  unfavorable  future  determinations  concerning  legal  investment  or
financial  institution  regulatory  characteristics of the Offered Certificates)
may adversely affect the liquidity of any class of Offered Certificates.

     Accordingly, all investors whose investment activities are subject to legal
investment laws and regulations,  regulatory  capital  requirements or review by
regulatory   authorities  should  consult  with  their  own  legal  advisors  in
determining  whether and to what extent the  Offered  Certificates  of any class
constitute  legal  investments  or are subject to  investment,  capital or other
restrictions.


                             METHOD OF DISTRIBUTION

     The  Offered  Certificates  offered  hereby and by  Prospectus  Supplements
hereto will be offered in series  through  one or more of the methods  described
below.  The  Prospectus  Supplement  prepared for each series will  describe the
method  of  offering  being  utilized  for that  series  and will  state the net
proceeds to the Depositor from such sale.

     The Depositor intends that Offered Certificates will be offered through the
following  methods from time to time and that offerings may be made concurrently
through  more than one of these  methods  or that an  offering  of a  particular
series of Certificates may be made through a combination of two or more of these
methods. Such methods are as follows:

          1. by negotiated firm commitment  underwriting  and public offering by
     one or more underwriters specified in the related Prospectus Supplement;

          2. by placements through one or more placement agents specified in the
     related Prospectus  Supplement  primarily with institutional  investors and
     dealers; and

          3. through direct offerings by the Depositor.

     If underwriters are used in a sale of any Offered  Certificates (other than
in connection with an underwriting on a best efforts basis),  such  Certificates
will be  acquired  by the  underwriters  for their own account and may be resold
from  time  to  time  in  one  or  more   transactions,   including   negotiated
transactions,  at fixed  public  offering  prices  or at  varying  prices  to be
determined  at the  time of sale or at the  time of  commitment  therefor.  Such
underwriters  may  be   broker-dealers   affiliated  with  the  Depositor  whose
identities  and  relationships  to the  Depositor  will be as set  forth  in the
related  Prospectus  Supplement.  The managing  underwriter or underwriters with
respect to the offer and sale of a particular series of Certificates will be set
forth in the cover of the Prospectus  Supplement relating to such series and the
members of the underwriting  syndicate, if any, will be named in such Prospectus
Supplement.

     In connection with the sale of the Offered  Certificates,  underwriters may
receive  compensation  from the  Depositor  or from  purchasers  of the  Offered
Certificates in the form of discounts, concessions or commissions.  Underwriters
and dealers participating in the distribution of the Offered Certificates may be
deemed to be underwriters in connection with such Offered Certificates,  and any
discounts or  commissions  received by them from the Depositor and any profit on
the  resale of  Offered  Certificates  by them may be deemed to be  underwriting
discounts  and  commissions  under the  Securities  Act of 1933, as amended (the
"Securities Act").

     It is anticipated that the underwriting agreement pertaining to the sale of
any series of Certificates will provide that the obligations of the underwriters
will be subject to certain conditions  precedent,  that the underwriters will be
obligated to purchase all Offered  Certificates if any are purchased (other than
in  connection  with an  underwriting  on a best  efforts  basis)  and  that the
Depositor will indemnify the several underwriters,  and each person, if any, who
controls any such underwriter within the meaning of Section 15 of the Securities
Act,  against  certain  civil  liabilities,   including  liabilities  under  the
Securities  Act, or will  contribute to payments  required to be made in respect
thereof.

     The Prospectus  Supplement with respect to any series offered by placements
through dealers will contain  information  regarding the nature of such offering
and any  agreements to be entered into between the  Depositor and  purchasers of
Offered Certificates of such series.

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

     As  to  each  series  of  Certificates,  only  those  classes  rated  in an
investment  grade rating  category by any Rating Agency will be offered  hereby.
Any unrated class may be initially retained by the Depositor, and may be sold by
the Depositor at any time to one or more institutional investors.

     If and  to the  extent  required  by  applicable  law or  regulation,  this
Prospectus will be used by Chase Securities Inc., an affiliate of the Depositor,
in connection with offers and sales related to market-making transactions in the
Offered Certificates previously offered hereunder in transactions in which Chase
Securities Inc. acts as principal.  Chase  Securities Inc. may also act as agent
in such  transactions.  Sales may be made at negotiated prices determined at the
time of sale.


                                  LEGAL MATTERS

     The validity of the Certificates of each series will be passed upon for the
Depositor by Cadwalader, Wickersham & Taft, New York, New York.


                              FINANCIAL INFORMATION

     A  new  Trust  Fund  will  be  formed  with   respect  to  each  series  of
Certificates,  and no Trust Fund will engage in any business  activities or have
any  assets  or  obligations  prior to the  issuance  of the  related  series of
Certificates.  Accordingly,  no financial  statements  with respect to any Trust
Fund  will  be  included  in  this  Prospectus  or  in  the  related  Prospectus
Supplement.


                                     RATING

     It is a condition to the issuance of any class of Offered Certificates that
they shall have been rated not lower than investment  grade,  that is, in one of
the four highest rating categories, by at least one Rating Agency.

     Ratings on mortgage  pass-through  certificates  address the  likelihood of
receipt by the holders  thereof of all  collections on the  underlying  mortgage
assets to which such holders are entitled. These ratings address the structural,
legal and issuer-related  aspects associated with such certificates,  the nature
of the underlying  mortgage  assets and the credit quality of the guarantor,  if
any.  Ratings  on  mortgage  pass-through  certificates  do  not  represent  any
assessment  of the  likelihood of principal  prepayments  by borrowers or of the
degree by which such prepayments might differ from those originally anticipated.
As a result,  certificateholders  might suffer a lower than  anticipated  yield,
and, in addition,  holders of stripped  interest  certificates  in extreme cases
might fail to recoup their initial investments.

     A security rating is not a  recommendation  to buy, sell or hold securities
and may be subject to revision or withdrawal at any time by the assigning rating
organization.  Each  security  rating should be evaluated  independently  of any
other security rating.




<PAGE>




                         INDEX OF PRINCIPAL DEFINITIONS


1986 Act...........................................85
1997 Statement....................................116
Accrual Certificates...........................13, 41
Accrued Certificate Interest.......................41
ADA................................................80
ARM Loans..........................................29
Available Distribution Amount......................40
Book-Entry Certificates........................15, 40
call risk......................................19, 36
Cash Flow Agreement.........................1, 12, 31
CERCLA.........................................23, 76
Certificate.....................................9, 49
Certificate Account........................11, 30, 53
Certificate Balance.............................3, 13
Certificate Owner..............................16, 47
Certificateholders..................................2
Certificates........................................1
Code...........................................16, 82
Commercial Properties..........................10, 26
Commission..........................................3
Companion Class................................14, 43
Controlled Amortization Class..................14, 43
Cooperatives.......................................26
CPR................................................35
Credit Support..............................1, 11, 30
Crime Control Act..................................80
Cut-off Date.......................................14
Debt Service Coverage Ratio........................26
Definitive Certificates........................16, 40
Depositor.......................................9, 25
Determination Date.............................32, 41
Direct Participants................................47
Disqualified Organization..........................98
Distribution Date..................................13
Distribution Date Statement........................44
DOL...............................................113
DTC.....................................4, 15, 40, 47
Due Dates..........................................28
Due Period.........................................32
EPA................................................77
Equity Participation...............................28
ERISA.........................................16, 112
Events of Default..................................62
Excess Funds.......................................38
Exchange Act........................................4
extension risk.................................19, 36
FAMC...............................................11
FFIEC.............................................116
FHLMC..............................................11
FNMA...............................................11
Garn Act...........................................78
GNMA...............................................11
Indirect Participants..............................47
Insurance and Condemnation Proceeds................53
L/C Bank...........................................67
Liquidation Proceeds...........................53, 54
Loan-to-Value Ratio................................27
Lock-out Date......................................28
Lock-out Period....................................28
Master Servicer..................................3, 9
MBS.........................................1, 11, 25
MBS Agreement......................................29
MBS Issuer.........................................29
MBS Servicer.......................................29
MBS Trustee........................................29
Mortgage...........................................26
Mortgage Asset Pool.................................1
Mortgage Asset Seller..............................25
Mortgage Assets.................................1, 25
Mortgage Loans...............................1, 9, 25
Mortgage Notes.....................................26
Mortgage Rate..................................10, 28
Mortgaged Properties...............................26
Multifamily Properties..........................9, 26
Net Leases.........................................27
Nonrecoverable Advance.............................44
Non-SMMEA Certificates............................114
Non-U.S. Person...................................103
Notional Amount................................13, 41
OCC...............................................115
Offered Certificates................................1
OID Regulations....................................86
Originator.........................................26
PAC................................................36
Participants...................................25, 47
Parties in Interest...............................113
Pass-Through Entity................................98
Pass-Through Rate...............................3, 13
Permitted Investments..............................53
Plans.............................................113
Policy Statement..................................116
Pooling Agreement..............................12, 49
Prepayment Assumption..............................87
Prepayment Interest Shortfall......................33
Prepayment Period..................................45
Prepayment Premium.................................28
Prospectus Supplement...............................1
PRPs...............................................77
Rating Agency......................................16
Record Date........................................41
Regular Certificateholder..........................85
Regular Certificates...............................82
Related Proceeds...................................43
Relief Act.........................................79
REMIC...........................................2, 16
REMIC Certificates.................................82
REMIC Pool.........................................82
REMIC Regulations..................................82
REO Property.......................................52
Residual Certificateholders........................93
Residual Certificates..............................82
RICO...............................................80
Securities Act....................................117
Senior Certificates................................12
Service............................................84
Servicing Standard.................................51
SMMEA.........................................16, 114
SPA................................................35
Special Servicer.............................3, 9, 52
Standard Certificateholder........................105
Standard Certificates.............................105
Startup Day........................................83
Stripped Certificateholder........................110
Stripped Certificates.............................108
Stripped Interest Certificates.....................12
Stripped Principal Certificates....................12
Subordinate Certificates...........................12
Sub-Servicer.......................................52
Sub-Servicing Agreement............................52
TAC................................................36
Title V............................................79
Treasury...........................................82
Trust Assets........................................3
Trust Fund..........................................1
Trustee..........................................3, 9
UCC................................................69
Value..............................................27
Voting Rights......................................46
Warranting Party...................................50


<PAGE>

                                    VERSION 2


     The following is a form of prospectus  supplement and a base prospectus for
a series of commercial  mortgage  pass-through  certificates backed in part by a
material concentration of loans secured by hotel/motel properties.



<PAGE>




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


                     $_________________ Class A Certificates
                     $_________________ Class B Certificates

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

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

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

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

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

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

(cover continued)

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

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

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

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

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

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

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

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


                             [Chase Securities Inc.]

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



<PAGE>



                              [inside front cover]

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

                                   -----------

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



<PAGE>

                                                                            Page
SUMMARY OF PROSPECTUS SUPPLEMENT...............................................
RISK FACTORS...................................................................
  The Certificates.............................................................
      Limited Liquidity........................................................
      Variability in Yield; Priority of Payments...............................
      Yield Sensitivity of the Class S Certificates............................
  The Mortgage Loans...........................................................
      Nature of the Mortgaged Properties.......................................
      Limited Recourse.........................................................
      Environmental Law Considerations.........................................
      Geographic Concentration.................................................
      Concentration of Mortgage Loans and Borrowers............................
      Adjustable Rate Mortgage Loans...........................................
      Balloon Payments.........................................................
      Management...............................................................
      Alternative Uses.........................................................
      Hotels...................................................................
DESCRIPTION OF THE MORTGAGE POOL...............................................
  General......................................................................
  Certain Payment Characteristics..............................................
  The Index....................................................................
  Additional Mortgage Loan Information.........................................
  The Mortgage Loan Seller.....................................................
      General..................................................................
      Delinquency and Foreclosure Experience...................................
  Underwriting Standards.......................................................
  Assignment of the Mortgage Loans; Repurchase.................................
  Representations and Warranties; Repurchases..................................
  Changes in Mortgage Pool Characteristics.....................................
SERVICING OF THE MORTGAGE LOANS................................................
  General......................................................................
  The Master Servicer..........................................................
  Servicing and Other Compensation and Payment of Expenses.....................
  Modifications, Waivers and Amendments........................................
  Inspections; Collection of Operating Information.............................
  Additional Obligations of the Master Servicer with Respect to ARM Loans......
DESCRIPTION OF THE CERTIFICATES................................................
  General......................................................................
  Distributions................................................................
      Method, Timing and Amount................................................
      Priority.................................................................
      Pass-Through Rates.......................................................
      Distributable Certificate Interest.......................................
      Scheduled Principal Distribution Amount and Unscheduled Principal 
      Distribution Amount .....................................................
      Certain Calculations with Respect to Individual Mortgage Loans...........
  Subordination................................................................
  P&I Advances.................................................................
  Reports to Certificateholders; Certain Available Information.................
  Voting Rights................................................................
  Termination..................................................................
  The Trustee..................................................................
YIELD AND MATURITY CONSIDERATIONS..............................................
  Yield Considerations.........................................................
      General..................................................................
      Pass-Through Rate........................................................
      Rate and Timing of Principal Payments....................................
      Losses and Shortfalls....................................................
      Certain Relevant Factors.................................................
      Delay in Payment of Distributions........................................
      Unpaid Distributable Certificate Interest................................
  Weighted Average Life........................................................
  Yield Sensitivity of the Class S Certificates................................
USE OF PROCEEDS................................................................
CERTAIN FEDERAL INCOME TAX CONSEQUENCES........................................
ERISA CONSIDERATIONS...........................................................
LEGAL INVESTMENT...............................................................
METHOD OF DISTRIBUTION.........................................................
LEGAL MATTERS..................................................................
RATING.........................................................................
INDEX OF PRINCIPAL DEFINITIONS.................................................
      General..................................................................
      Default and Loss Considerations with Respect to the Mortgage Loans.......
      Payment Provisions of the Mortgage Loans.................................
      Mortgage Loan Information in Prospectus Supplements......................
      Balloon Payments; Extensions of Maturity.................................
      Negative Amortization....................................................
      Foreclosures and Payment Plans...........................................
      Losses and Shortfalls on the Mortgage Assets.............................
      Additional Certificate Amortization......................................
      Optional Early Termination...............................................
      General..................................................................
      Deposits.................................................................
      Withdrawals..............................................................
      General..................................................................
      Judicial Foreclosure.....................................................
      Equitable Limitations on Enforceability of Certain Provisions............
      Non-Judicial Foreclosure/Power of Sale...................................
      Public Sale..............................................................
      Rights of Redemption.....................................................
      Anti-Deficiency Legislation..............................................
      Leasehold Risks..........................................................
      Cooperative Shares.......................................................




<PAGE>




                        SUMMARY OF PROSPECTUS SUPPLEMENT

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

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

Depositor.....................Chase Commercial  Mortgage Securities Corp., a New
                              York corporation.  The Depositor is a wholly-owned
                              subsidiary of The Chase Manhattan Bank, a New York
                              bank [and an  affiliate of Chase  Securities  Inc.
                              (the  "Underwriter")].  See "The Depositor" in the
                              Prospectus.  Neither the  Depositor nor any of its
                              affiliates  has insured or guaranteed  the Offered
                              Certificates.

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

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

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

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

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

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

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

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

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

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

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

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

                              As of the Cut-off Date, the Mortgage Loans had the
                              following additional characteristics:

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

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

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

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

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

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

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

                              (viii)  Cut-off  Date LTV Ratios (that is, in each
                              case,  a  loan-to-value  ratio  based upon (a) the
                              Cut-off Date Balance of the Mortgage Loan, and (b)
                              the  appraised  value  of  the  related  Mortgaged
                              Property  determined at the time of origination of
                              such loan),  ranging  from _____% to ____%,  and a
                              weighted average Cut-off Date LTV Ratio of _____%;
                              and

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

                              Mortgage  Loan  Prepayments.  The  actual  rate of
                              prepayment  of  principal  on the  Mortgage  Loans
                              cannot be  predicted.  The  Mortgage  Loans may be
                              prepaid at any time,  subject, in the case of ____
                              Mortgage   Loans,   to  payment  of  a  Prepayment
                              Premium. The investment performance of the Offered
                              Certificates  may vary  materially  and  adversely
                              from the investment  expectations of investors due
                              to  prepayments on the Mortgage Loans being higher
                              or lower than anticipated by investors. The actual
                              yield to the holder of an Offered  Certificate may
                              not be equal to the yield  anticipated at the time
                              of purchase of the Certificate or, notwithstanding
                              that  the  actual  yield  is  equal  to the  yield
                              anticipated  at that  time,  the  total  return on
                              investment   expected  by  the   investor  or  the
                              expected  weighted average life of the Certificate
                              may not be realized.  These effects are summarized
                              below.   For  a  discussion  of  certain   factors
                              affecting   prepayment  of  the  Mortgage   Loans,
                              including the effect of Prepayment  Premiums,  see
                              "Risk    Factors"    and   "Yield   and   Maturity
                              Considerations"  herein and "Yield Considerations"
                              in the Prospectus. In deciding whether to purchase
                              any Offered Certificates,  an investor should make
                              an  independent  decision  as to  the  appropriate
                              prepayment assumptions to be used.

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

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

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

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

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

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

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

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

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


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

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

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

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

Legal   Investment............[The   Class  A   Certificates   will   constitute
                              "mortgage related  securities" for purposes of the
                              Secondary Mortgage Market Enhancement Act of 1984,
                              as  amended  ("SMMEA"),  for so long  as they  are
                              rated in one of the two highest ratings categories
                              by one or more nationally  recognized  statistical
                              rating  organizations  and,  as  such,  are  legal
                              investments  for  certain  entities  to the extent
                              provided in SMMEA. Such investments, however, will
                              be subject to  general  regulatory  considerations
                              governing  investment  practices  under  state and
                              federal  law.  In  addition,   institutions  whose
                              investment  activities  are  subject  to review by
                              federal or state regulatory  authorities may be or
                              may become subject to  restrictions,  which may be
                              retroactively    imposed   by   such    regulatory
                              authorities,    on   the    investment   by   such
                              institutions in certain forms of mortgage  related
                              securities.

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

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



<PAGE>




                                  RISK FACTORS

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

The Certificates

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

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

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

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

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

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

The Mortgage Loans

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

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

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

     The Pooling  and  Servicing  Agreement  requires  that the Master  Servicer
obtain  an  environmental  site  assessment  of a  Mortgaged  Property  prior to
acquiring title thereto or assuming its operation.  Such prohibition effectively
precludes  enforcement  of the  security for the related  Mortgage  Note until a
satisfactory  environmental  site  assessment is obtained (or until any required
remedial action is thereafter  taken), but will decrease the likelihood that the
Trust Fund will become liable for a material adverse environmental  condition at
the Mortgaged Property. However, there can be no assurance that the requirements
of the Pooling and Servicing Agreement will effectively  insulate the Trust Fund
from potential liability for a materially adverse environmental condition at any
Mortgaged  Property.  Given the limited scope of environmental site assessments,
an  environmental  condition  that may affect or exist on or around a particular
Mortgaged  Property  may not have  been  discovered  during  the  course of such
environmental site assessment (including regulatory file reviews). Moreover, the
severity of an environmental  condition  discovered during an environmental site
assessment may not have been revealed fully because of the limited nature of the
investigation.   In  addition,   environmental   conditions  may  develop  after
completion of the environmental  site assessments,  by operation of the property
or  otherwise.  See  "Description  of the  Pooling  Agreements-Realization  Upon
Defaulted Mortgage Loans", "Risk Factors-Environmental Risks" and "Certain Legal
Aspects of Mortgage Loans-Environmental Legislation" in the Prospectus.

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

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

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

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

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

     Management. The successful operation of a real estate project, particularly
a project  involving a hotel, is dependent upon the performance and viability of
the property  manager 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  are carried out in a
timely fashion.  There is no assurance regarding the performance of any operator
and/or  managers or persons who may become  operators  and/or  managers upon the
expiration or  termination  of leases or management  agreements or following any
default or foreclosure under a Mortgage Loan.

     Self-Storage Facilities.  Self-storage properties are considered vulnerable
to  competition,  because both  acquisition  costs and break-even  occupancy are
relatively  low. The conversion of self-storage  facilities to alternative  uses
would generally require substantial capital expenditures. Thus, if the operation
of any of the  self-storage  Mortgaged  Properties  becomes  unprofitable due to
decreased  demand,  competition,  age of improvements or other factors such that
the borrower  becomes  unable to meet its  obligations  on the related  Mortgage
Loan,  the  liquidation  value of that  self-storage  Mortgaged  Property may be
substantially  less,  relative to the amount  owing on the Mortgage  Loan,  than
would be the case if the self-storage  Mortgaged Property were readily adaptable
to other uses.  Tenant  privacy,  anonymity  and  efficient  access may heighten
environmental  risks.  No  environmental  assessment  of  a  Mortgaged  Property
included an inspection of the contents of the self-storage units included in the
self-storage  Mortgaged  Properties  and there is no  assurance  that all of the
units included in the self-storage  Mortgaged Properties are free from hazardous
substances or other pollutants or contaminants or will remain so in the future.

<PAGE>

                        DESCRIPTION OF THE MORTGAGE POOL

General

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

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

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

Certain Payment Characteristics

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

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

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

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

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

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

[The Index]

     Describe Index and include 5 year history.

Additional Mortgage Loan Information

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

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

<TABLE>
<CAPTION>

                      Mortgage Rates as of the Cut-off Date

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

<S>                                              <C>             <C>                  <C>             <C>










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

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



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

<TABLE>
<CAPTION>

          Gross Margins for the ARM Loans

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

<S>                                              <C>             <C>                  <C>             <C>







      Total................................    .........      .........            .........        .........

</TABLE>

 Weighted Average
 Gross Margin: ______%

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


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

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

<S>                         <C>              <C>           <C>              <C>               <C>            <C>









                        .........        .........         .........       .........       .........       .........

    Total.............. .........        .........         .........       .........       .........       .........

</TABLE>



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


                Maximum Lifetime Mortgage Rates for the ARM Loans
<TABLE>
<CAPTION>

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

<S>                                               <C>            <C>                  <C>            <C>               






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

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

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

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



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

<TABLE>
<CAPTION>

                Minimum Lifetime Mortgage Rates for the ARM Loans

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






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

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

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

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



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


                              Cut-off Date Balances

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

<S>                                              <C>            <C>                   <C>                <C>                 









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

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

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

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



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


                  Original Term to Stated Maturity (in Months)
<TABLE>
<CAPTION>

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







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

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

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

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


                  Remaining Term to Stated Maturity (in Months)
                             as of the Cut-off Date
<TABLE>
<CAPTION>

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








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

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

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

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



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


                               Year of Origination
<TABLE>
<CAPTION>

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







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


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


                           Year of Scheduled Maturity
<TABLE>
<CAPTION>

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







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

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


                             Cut-off Date LTV Ratios
<TABLE>
<CAPTION>

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

<S>                                              <C>           <C>                   <C>               <C>






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

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

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

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

     The following  table sets forth the range of Debt Service  Coverage  Ratios
for the Mortgage Loans as of the Cut-off Date. The "Debt Service Coverage Ratio"
for any  Mortgage  Loan is the ratio of Net  Operating  Income  produced  by the
related  Mortgaged  Property for the period  (annualized  if the period was less
than one year)  covered by an  operating  statement to the amount of the Monthly
Payment  in effect as of the  Cut-off  Date  multiplied  by 12.  "Net  Operating
Income"  is the  revenue  derived  from  the use and  operation  of a  Mortgaged
Property  (consisting  primarily  of  rental  income,  room  rents  and  deposit
forfeitures), less operating expenses (such as utilities, general administrative
expenses,  management fees, advertising,  repairs and maintenance),  and further
less fixed  expenses  (such as insurance and real estate  taxes).  Net Operating
Income generally does not reflect capital expenditures.  The following table was
prepared using operating statements obtained from the respective mortgagors.  In
each case, the information contained in such operating statements was unaudited,
and the  Depositor  has made no attempt to verify its  accuracy.  In the case of
_____  Mortgage  Loans  (____ ARM Loans and ____  Fixed Rate  Loans),  operating
statements could not be obtained, and accordingly,  Debt Service Coverage Ratios
for those Mortgage Loans were not calculated.  The last day of the period (which
may not  correspond  to the end of the calendar  year most recent to the Cut-off
Date) covered by each  operating  statement  from which a Debt Service  Coverage
Ratio  was  calculated  is set  forth in  Annex A with  respect  to the  related
Mortgage Loan.


                          Debt Service Coverage Ratios
                             as of the Cut-off Date
<TABLE>
<CAPTION>

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

          Not Calculated (A)...............

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

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

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

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

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

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

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

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

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



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


                             Geographic Distribution
<TABLE>
<CAPTION>

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






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


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


The Mortgage Loan Seller

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

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

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

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

<TABLE>
<CAPTION>

                                   As of December 31, 199      As of December 31, 199       As of         , 199
                                   ----------------------      ----------------------       -----         -----
                                   By Number     By Dollar     By Number      By Dollar    By Number     By Dollar
                                    of Loans     Amount of      of Loans     Amount of      of Loans     Amount of
                                                   Loans                       Loans                       Loans

                                                             (Dollar Amounts in Millions)
<S>                                  <C>          <C>           <C>           <C>          <C> 
 Total Multifamily                              $                           $                           $
 Mortgage Loans...............
 Total Self-Storage Facility      
   Mortgage Loans............     .........     .........     .........     .........     .........     .........
 [Total Other Types of
 Commercial Mortgage Loans]...
 Period of Delinquency
      30 to 59 days...........
      60 to 89 days...........
      90 days or more.........
 Total Delinquent Loans.......    .........     .........     .........     .........     .........     .........
 Foreclosures
 pending(1)...................
 Real Estate Owned............
</TABLE>
- ----------
(1)  Includes bankruptcies which stay foreclosure.

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


                                         Year Ended December 31               Months Ended
                                         ----------------------               ------------

                                  199                        199                    199                199
                                -----------------    ---------------------    -------------     ---------------------
<S>                              <C>                 <C>                      <C>                <C>                         
Net gains (losses)(1)
</TABLE>


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

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

Underwriting Standards

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

     [Description of underwriting standards.]

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

Assignment of the Mortgage Loans; Repurchase

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

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

     The Pooling  and  Servicing  Agreement  will  require  the Master  Servicer
promptly  (and in any event within ___ days of the Delivery  Date) to cause each
assignment  of a  Mortgage  described  in  clause  (v) of the  second  preceding
paragraph and each  assignment  of an  assignment  of leases,  rents and profits
described in clause (vi) of the second  preceding  paragraph to be submitted for
recording in the real property  records of the jurisdiction in which the related
Mortgaged  Property is located except in states where, in the written opinion of
local counsel  acceptable to the Depositor and the Trustee,  such recordation is
not required to protect the Trustee's  interests in the related  Mortgage  Loans
against sale, further assignment, satisfaction or discharge by the Mortgage Loan
Seller,   the  Master  Servicer,   any  sub-servicers  or  the  Depositor.   See
"Description   of  the  Pooling   Agreements-Assignment   of   Mortgage   Loans;
Repurchases" in the Prospectus.

Representations and Warranties; Repurchases

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

              [Specify significant representations and warranties.]

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

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

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

Changes in Mortgage Pool Characteristics

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

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


                         SERVICING OF THE MORTGAGE LOANS

General

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

     Set forth below, following the subsection captioned "-The Master Servicer",
is a description  of certain  pertinent  provisions of the Pooling and Servicing
Agreement  relating to the  servicing of the Mortgage  Loans.  Reference is also
made to the Prospectus,  in particular to the section captioned  "Description of
the Pooling Agreements", for important information in addition to that set forth
herein regarding the terms and conditions of the Pooling and Servicing Agreement
as they relate to the rights and obligations of the Master Servicer thereunder.

The Master Servicer

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

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

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

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

Servicing and Other Compensation and Payment of Expenses

     The principal  compensation to be paid to the Master Servicer in respect of
its master  servicing  activities will be the Servicing Fee. The "Servicing Fee"
will be payable monthly on a loan-by-loan basis from amounts received in respect
of interest on each Mortgage Loan,  will accrue in accordance  with the terms of
the related Mortgage Note at a rate equal to ________% per annum (the "Servicing
Fee Rate") and will be  computed on the basis of the same  principal  amount and
for the same period respecting which any related interest payment on the related
Mortgage Loan is computed.  As  additional  servicing  compensation,  the Master
Servicer will be entitled to retain all assumption and  modification  fees, late
charges  and  penalty  interest  and,  as  and to the  extent  described  below,
Prepayment  Premiums and Prepayment Interest Excesses collected from mortgagors.
In addition,  the Master  Servicer is  authorized  but not required to invest or
direct  the  investment  of funds  held in the  Certificate  Account  in certain
short-term United States government securities and other obligations  acceptable
to the Rating Agencies ("Permitted  Investments"),  and the Master Servicer will
be  entitled  to retain  any  interest  or other  income  earned on such  funds.
Although the Master  Servicer is required to service and administer the Mortgage
Pool  in  accordance  with  the  general  servicing   standard  described  under
"-General"  above  and,  accordingly,  without  regard to its  right to  receive
compensation  under the Pooling and Servicing  Agreement,  additional  servicing
compensation  in the nature of  assumption  and  modification  fees,  Prepayment
Premiums  and  Prepayment  Interest  Excesses  may under  certain  circumstances
provide the Master  Servicer with an economic  disincentive  to comply with such
standard.

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

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

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

Modifications, Waivers and Amendments

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

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

     The Master Servicer is required to notify the Trustee of any  modification,
waiver or amendment of any term of any  Mortgage  Loan,  and must deliver to the
Trustee or the related  Custodian,  for deposit in the related Mortgage File, an
original  counterpart of the agreement related to such  modification,  waiver or
amendment,  promptly (and in any event within [10] business days)  following the
execution  thereof.  Copies of each  agreement  whereby  any such  modification,
waiver or  amendment  of any term of any  Mortgage  Loan is  effected  are to be
available for review during normal  business  hours at the offices of the Master
Servicer.  See "Description of the  Certificates-Reports  to Certificateholders;
Available Information" herein.

Inspections; Collection of Operating Information

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

     With respect to each  Mortgage  Loan that  requires the borrower to deliver
such statements,  the Master Servicer is also required to collect and review the
annual operating  statements of the related  Mortgaged  Property.  [Most] of the
Mortgages  obligate the related  borrower to deliver annual  property  operating
statements.  However,  there can be no assurance  that any operating  statements
required to be delivered will in fact be delivered,  nor is the Master  Servicer
likely to have any practical means of compelling such delivery in the case of an
otherwise performing Mortgage Loan.

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

Additional Obligations of the Master Servicer with Respect to ARM Loans

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


                         DESCRIPTION OF THE CERTIFICATES

General

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

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

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

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

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

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

Distributions

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

Subordination

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

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

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

P&I Advances

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

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

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

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

Reports to Certificateholders; Certain Available Information

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

     The Pooling and Servicing  Agreement  requires  that the [Master  Servicer]
[Trustee] make available at its offices primarily  responsible for servicing the
Mortgage Loans,  during normal  business  hours,  for review by any holder of an
Offered  Certificate,  originals or copies of, among other things, the following
items: (a) the Pooling and Servicing Agreement and any amendments  thereto,  (b)
all Distribution  Date Statements  delivered to holders of the relevant Class of
Offered  Certificates  since the Delivery Date,  (c) all officer's  certificates
delivered to the Trustee since the Delivery Date as described under "Description
of the Pooling  Agreements-Evidence as to Compliance" in the Prospectus, (d) all
accountants'  reports  delivered  to the  Trustee  since  the  Delivery  Date as
described  under   "Description  of  the  Pooling   Agreements-Evidence   as  to
Compliance" in the Prospectus,  (e) the most recent property  inspection  report
prepared  by or on behalf of the Master  Servicer  in respect of each  Mortgaged
Property, (f) the most recent Mortgaged Property annual operating statements, if
any,  collected  by or on behalf  of the  Master  Servicer,  and (g) any and all
modifications,  waivers and  amendments  of the terms of a Mortgage Loan entered
into by the Master  Servicer.  Copies of any and all of the foregoing items will
be available from the [Master  Servicer]  [Trustee] upon request;  however,  the
[Master  Servicer]  [Trustee]  will be  permitted  to  require  payment of a sum
sufficient to cover the reasonable costs and expenses of providing such copies.

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

Voting Rights

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

Termination

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

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

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

The Trustee

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


                        YIELD AND MATURITY CONSIDERATIONS

Yield Considerations

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

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

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

     The  extent  to  which  the  yield to  maturity  of any  Class  of  Offered
Certificates may vary from the anticipated  yield will depend upon the degree to
which they are purchased at a discount or premium and when,  and to what degree,
payments of  principal  on the Mortgage  Loans are in turn  distributed  on such
Certificates.   An  investor  should  consider,  in  the  case  of  any  Offered
Certificate  purchased  at a discount,  the risk that a slower than  anticipated
rate of principal payments on the Mortgage Loans could result in an actual yield
to such  investor that is lower than the  anticipated  yield and, in the case of
any  Offered  Certificate  purchased  at a premium,  the risk that a faster than
anticipated  rate of principal  payments could result in an actual yield to such
investor that is lower than the  anticipated  yield.  In general,  the earlier a
payment  of  principal  on the  Mortgage  Loans  is  distributed  on an  Offered
Certificate  purchased at a discount or premium,  the greater will be the effect
on an  investor's  yield to maturity.  As a result,  the effect on an investor's
yield of principal  payments  (to the extent  distributable  on such  investor's
Offered  Certificates)  occurring  at a rate  higher  (or  lower)  than the rate
anticipated  by the  investor  during any  particular  period would not be fully
offset by a subsequent  like  reduction  (or  increase) in the rate of principal
payments.  Because the rate of  principal  payments on the  Mortgage  Loans will
depend on future  events  and a variety  of  factors  (as  described  more fully
below),  no  assurance  can be  given as to such  rate or the rate of  principal
prepayments in particular.  The Depositor is not aware of any relevant  publicly
available or authoritative  statistics with respect to the historical prepayment
experience of a large group of mortgage loans comparable to the Mortgage Loans.

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

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

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

     The rate of  prepayment  on the  Mortgage  Pool is likely to be affected by
prevailing  market interest rates for mortgage loans of a comparable  type, term
and risk level.  When the  prevailing  market  interest rate is below a mortgage
coupon,  a borrower  may have an increased  incentive to refinance  its mortgage
loan.  Although  most of the Mortgage  Loans are ARM Loans,  adjustments  to the
Mortgage  Rates thereon will  generally be limited by lifetime  and/or  periodic
caps and floors and, in each case, will be based on the related Index (which may
not rise and fall consistently with mortgage interest rates then available) plus
the related  Gross Margin  (which may be different  from margins then offered on
adjustable rate mortgage loans).  See "Description of the Mortgage  Pool-Certain
Payment  Characteristics"  and "-The Index"  herein.  As a result,  the Mortgage
Rates on the ARM Loans at any time may not be comparable  to  prevailing  market
interest rates. In addition,  as prevailing  market interest rates decline,  and
without  regard to  whether  the  Mortgage  Rates on the ARM Loans  decline in a
manner consistent  therewith,  related borrowers may have an increased incentive
to  refinance  for  purposes of either (i)  converting  to a fixed rate loan and
thereby  "locking in" such rate, or (ii) taking  advantage of a different index,
margin  or rate cap or floor on  another  adjustable  rate  mortgage  loan.  The
Mortgage  Loans may be  prepaid at any time and,  in ____  cases  (approximately
_____% of the Initial Pool Balance),  may be prepaid in whole or in part without
payment of a Prepayment Premium.

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

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

     Delay in Payment of Distributions.  Because monthly  distributions will not
be made to  Certificateholders  until a date  that is  scheduled  to be at least
_____ days and as many as ______ days  following  the Due Dates for the Mortgage
Loans during the related Due Period,  the effective  yield to the holders of the
Offered  Certificates  will be lower  than the yield  that  would  otherwise  be
produced by the applicable Pass-Through Rates and purchase prices (assuming such
prices did not account for such delay).

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

Weighted Average Life

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

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

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

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

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



<PAGE>



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

         Date                                                    0%         %        %        %         %
         ----                                                    --     -   -    -   -     -  -    -    -

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

- ----

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



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

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

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

- ----

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

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

Yield Sensitivity of the Class S Certificates

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

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

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

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

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

     The  characteristics of the Mortgage Loans may differ from those assumed in
preparing  the table above.  There can be no assurance  that the Mortgage  Loans
will  prepay at any of the rates  shown in the table or at any other  particular
rate,  that the cash flows on the Class S  Certificates  will  correspond to the
cash flow  shown  herein  or that the  aggregate  purchase  price of the Class S
Certificates will be as assumed.  [Describe prepayment speed model] In addition,
it is unlikely that any Mortgage  Loan will prepay at the specified  percentages
of  [Prepayment  speed model] until  maturity or that all of the Mortgage  Loans
will prepay at the same rate.  The timing of changes in the rate of  prepayments
may significantly affect the actual yield to maturity to investors,  even if the
average rate of principal  prepayments is consistent  with the  expectations  of
investors.  Investors  must  make  their  own  decisions  as to the  appropriate
prepayment  assumptions  to be used in deciding  whether to purchase the Class S
Certificates.]


                                 USE OF PROCEEDS

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


                     CERTAIN FEDERAL INCOME TAX CONSEQUENCES

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

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

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

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

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

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

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


                              ERISA CONSIDERATIONS

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

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

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

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

     The  Exemption  also  requires  that the  Trust  Fund  meet  the  following
requirements:  (i) the Trust Fund must consist solely of assets of the type that
have been included in other investment  pools;  (ii)  certificates in such other
investment pools must have been rated in one of the three highest  categories of
Standard & Poor's,  Moody's,  Duff & Phelps or Fitch for at least one year prior
to the Plan's  acquisition of Class A  Certificates;  and (iii)  certificates in
such other  investment  pools must have been  purchased by investors  other than
Plans  for at  least  one  year  prior  to any  Plan's  acquisition  of  Class A
Certificates.  [The  Depositor  has  confirmed  to its  satisfaction  that  such
requirements have been satisfied as of the date hereof.]

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

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

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

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

     [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  insurer's  general  account are issued to or for the
benefit of a Plan on or before  December 31, 1998,  which general account assets
continue Plan assets. 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 Title 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.]

     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.

     A governmental  plan as defined in Section 3(32) of ERISA is not subject to
Title I of ERISA or Section 4975 of the Code. However,  such a governmental plan
may be subject to a federal,  state or local law which is, to a material extent,
similar to the foregoing  provisions  of ERISA of the Code  ("Similar  Law").  A
fiduciary of a  governmental  plan should make its own  determination  as to the
need for and the availability of any exemptive relief under Similar Law.

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


                                LEGAL INVESTMENT

     [As long as the Class A  Certificates  are rated in one of the two  highest
rating  categories  by at least one  nationally  recognized  statistical  rating
organization,  the  Class  A  Certificates  will  constitute  "mortgage  related
securities"  within the meaning of the Secondary Mortgage Market Enhancement Act
of 1984 ("SMMEA").

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

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

     See "Legal Investment" in the Prospectus.


                             METHOD OF DISTRIBUTION

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

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

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

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

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

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


                                  LEGAL MATTERS

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


                                     RATING

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

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

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

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



<PAGE>


                         INDEX OF PRINCIPAL DEFINITIONS


360/360 basis....................................S-40

Accrued Certificate Interest.....................S-40
Advance..........................................S-43
ARM Loans..............................S-2, S-8, S-24
Available Distribution Amount..............S-12, S-38
Balloon Payment.............................S-9, S-24
Certificate Balance...............................S-2
Certificate Registrar............................S-38
Certificates.................................S-1, S-7
Class.............................................S-1
Class A Certificate Owner.........................S-7
Class S Certificate...............................S-2
Code.............................................S-18
Constant Prepayment Rate.........................S-47
CPR..............................................S-47
Custodian........................................S-32
Cut-off Date.................................S-1, S-7
Cut-off Date LTV Ratio...........................S-28
Debt Service Coverage Ratio......................S-28
Definitive Class A Certificate....................S-7
Delivery Date................................S-2, S-7
Depositor....................................S-1, S-7
Determination Date...............................S-39
Distributable Certificate Interest.........S-14, S-40
Distributable Principal....................S-13, S-41
Distribution Date.....................S-2, S-11, S-38
Distribution Date Statement......................S-43
DTC...............................................S-7
Due Date..........................................S-8
Due Period.................................S-11, S-39
Effective Net Mortgage Rate................S-11, S-40
ERISA......................................S-18, S-52
ERISA Considerations.............................S-38
Exemption........................................S-52
Fixed Rate Loans.......................S-2, S-8, S-24
Form 8-K.........................................S-34
Gross Margin......................................S-8
Hotel Property...................................S-23
Index..................................S-2, S-8, S-24
Initial Pool Balance..............................S-1
Interest Rate Adjustment Date.....................S-8
Master Servicer...................................S-7
Master Servicer Reimbursement Rate.........S-15, S-43
Monthly Payments.............................S-2, S-8
Mortgage.........................................S-23
Mortgage File....................................S-32
Mortgage Loan Purchase Agreement............S-8, S-31
Mortgage Loan Seller.............S-2, S-7, S-23, S-31
Mortgage Loans....................................S-1
Mortgage Note....................................S-23
Mortgage Pool.....................................S-1
Mortgage Rate................................S-2, S-8
Mortgaged Property..........................S-8, S-23
Net Aggregate Prepayment Interest ShortfallS-13, S-40
Net Mortgage Rate..........................S-11, S-40
Net Operating Income.............................S-28
Nonrecoverable P&I Advance.......................S-43
Offered Certificates...................S-1, S-7, S-37
Ownership Percentage.......................S-14, S-41
P&I Advance................................S-16, S-42
Participants......................................S-7
Pass-Through Rate.................................S-2
Payment Adjustment Date...........................S-9
Percentage Interest..............................S-38
Permitted Investments............................S-35
Plan.......................................S-18, S-52
Pooling and Servicing Agreement............S-10, S-37
Prepayment Interest Excess.................S-13, S-35
Prepayment Interest Shortfall..............S-13, S-35
Prepayment Premiums..............................S-24
Private Certificates........................S-7, S-37
Purchase Price...................................S-33
Rating Agencies..................................S-18
Record Date......................................S-11
Related Proceeds.................................S-43
REMIC.............................................S-3
Regular Certificates...................S-3, S-7, S-37
REO Loan.........................................S-41
REO Property...............................S-14, S-37
Scheduled Principal Distribution Amount....S-13, S-41
Securities Act...................................S-55
Servicing Fee....................................S-35
Servicing Fee Rate...............................S-35
SMMEA......................................S-18, S-54
Stated Principal Balance...................S-11, S-41
Subordinate Certificates...................S-17, S-41
Trustee...........................................S-7
Trust Fund..................................S-1, S-10
Uncovered Portion..........................S-10, S-42
Underwriter.......................................S-1
Unscheduled Principal Distribution Amount..S-14, S-41
Weighted Average Effective Net Mortgage RateS-11, S-40


<PAGE>





                                     ANNEX A

                  CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS



<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  accompanying  Prospectus  and,  if  given  or  made,  such
information or representations must not be relied upon as having been authorized
by the  Depositor or by the  Underwriter.  This  Prospectus  Supplement  and the
accompanying Prospectus do not constitute an offer to sell, or a solicitation of
an offer to buy, the securities  offered hereby to anyone in any jurisdiction in
which the person making such offer or  solicitation is not qualified to do so or
to  anyone  to whom it is  unlawful  to make any h such  offer or  solicitation.
Neither  the  delivery  of  this  Prospectus  Supplement  and  the  accompanying
Prospectus nor any sale made hereunder shall, under any circumstances, create an
implication that  information  herein or therein is correct as of any time since
the date of this Prospectus Supplement or the accompanying Prospectus.


            $___________         
                                 
     CHASE COMMERCIAL MORTGAGE   
          SECURITIES CORP.       
                                 
  Commercial Mortgage Pass-Throug
                                 
            Certificates         
                                 
                                 
                                 
                                 
                                 
          Series 199_-_          
                                 
           -----------           
                                 
      PROSPECTUS SUPPLEMENT      
                                 
           ___________           
                                 
                                 
     [Chase Securities Inc.]     
                                 
         ________, 199_          
                                 
           ___________           

                    TABLE OF CONTENTS
                                                 Page
                  Prospectus Supplement
                                                     
                           
Summary..........................................S-7
Risk Factors....................................S-20
Description of the Mortgage Pool................S-23
Servicing of the Mortgage Loans.................S-34
Description of the Certificates.................S-37
Yield and Maturity Considerations...............S-45
Use of Proceeds.................................S-51
Certain Federal Income Tax Consequences.........S-51
ERISA Considerations............................S-52
Legal Investment................................S-54
Method of Distribution..........................S-54
Legal Matters...................................S-55
Rating..........................................S-55
Index of Principal Definitions..................S-57

                        Prospectus

Available Information..............................4
Incorporation of Certain Information by Reference..5
Summary of Prospectus.............................10
Risk Factors......................................19
Description of the Trust Funds....................29
Yield and Maturity Considerations.................36
The Depositor.....................................44
Use of Proceeds...................................44
Description of the Certificates...................45
Description of the Pooling Agreements.............55
Description of Credit Support.....................74
Certain Legal Aspects of Mortgage Loans...........77
Certain Federal Income Tax Consequences...........91
State and Other Tax Considerations...............126
ERISA Considerations.............................127
Legal Investment.................................129
Method of Distribution...........................131
Legal Matters....................................133
Financial Information............................133
Rating...........................................133
Index of Principal Definitions...................134




<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 Prospects, 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 March 20, 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".




<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 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.


<PAGE>
                                TABLE OF CONTENTS

                                                                            Page

PROSPECTUS SUPPLEMENT..........................................................
AVAILABLE INFORMATION..........................................................
INCORPORATION OF CERTAIN INFORMATION BY REFERENCE..............................
SUMMARY OF PROSPECTUS..........................................................
RISK FACTORS...................................................................
  Secondary Market.............................................................
  Limited Assets...............................................................
  Prepayments; Average Life of Certificates; Yields............................
  Limited Nature of Ratings....................................................
  Risks Associated with Certain Mortgage Loans and Mortgaged Properties........
  Balloon Payments; Borrower Default...........................................
  Credit Support Limitations...................................................
  Leases and Rents.............................................................
  Environmental Risks..........................................................
  Special Hazard Losses........................................................
  ERISA Considerations.........................................................
  Certain Federal Tax Considerations Regarding Residual Certificates...........
  Certain Federal Tax Considerations Regarding Original Issue Discount.........
  Book-Entry Registration......................................................
  Delinquent and Non-Performing Mortgage Loans.................................
DESCRIPTION OF THE TRUST FUNDS.................................................
  General......................................................................
  Mortgage Loans...............................................................
  MBS..........................................................................
  Certificate Accounts.........................................................
  Credit Support...............................................................
  Cash Flow Agreements.........................................................
YIELD AND MATURITY CONSIDERATIONS..............................................
  General......................................................................
  Pass-Through Rate............................................................
  Payment Delays...............................................................
  Certain Shortfalls in Collections of Interest................................
  Yield and Prepayment Considerations..........................................
  Weighted Average Life and Maturity...........................................
  Controlled Amortization Classes and Companion Classes........................
  Other Factors Affecting Yield, Weighted Average Life and Maturity............
THE DEPOSITOR..................................................................
USE OF PROCEEDS................................................................
DESCRIPTION OF THE CERTIFICATES................................................
  General......................................................................
  Distributions................................................................
  Distributions of Interest on the Certificates................................
  Distributions of Principal on the Certificates...............................
  Distributions on the Certificates in Respect of Prepayment Premiums or in 
  Respect of Equity Participations ............................................ 
  Allocation of Losses and Shortfalls..........................................
  Advances in Respect of Delinquencies.........................................
  Reports to Certificateholders................................................
  Voting Rights................................................................
  Termination..................................................................
  Book-Entry Registration and Definitive Certificates..........................
DESCRIPTION OF THE POOLING AGREEMENTS..........................................
  General......................................................................
  Assignment of Mortgage Loans; Repurchases....................................
  Representations and Warranties; Repurchases..................................
  Collection and Other Servicing Procedures....................................
  Sub-Servicers................................................................
  Special Servicers............................................................
  Certificate Account..........................................................
  Modifications, Waivers and Amendments of Mortgage Loans......................
  Realization Upon Defaulted Mortgage Loans....................................
  Hazard Insurance Policies....................................................
  Due-on-Sale and Due-on-Encumbrance Provisions................................
  Servicing Compensation and Payment of Expenses...............................
  Evidence as to Compliance....................................................
  Certain Matters Regarding the Master Servicer and the Depositor..............
  Events of Default............................................................
  Rights Upon Event of Default.................................................
  Amendment....................................................................
  List of Certificateholders...................................................
  The Trustee..................................................................
  Duties of the Trustee........................................................
  Certain Matters Regarding the Trustee........................................
  Resignation and Removal of the Trustee.......................................
DESCRIPTION OF CREDIT SUPPORT..................................................
  General......................................................................
  Subordinate Certificates.....................................................
  Cross-Support Provisions.....................................................
  Insurance or Guarantees with Respect to Mortgage Loans.......................
  Letter of Credit.............................................................
  Certificate Insurance and Surety Bonds.......................................
  Reserve Funds................................................................
  Credit Support with respect to MBS...........................................
CERTAIN LEGAL ASPECTS OF MORTGAGE LOANS........................................
  General......................................................................
  Types of Mortgage Instruments................................................
  Leases and Rents.............................................................
  Personalty...................................................................
  Foreclosure..................................................................
  Bankruptcy Laws..............................................................
  Environmental Risks..........................................................
  Due-on-Sale and Due-on-Encumbrance...........................................
  Subordinate Financing........................................................
  Default Interest and Limitations on Prepayments..............................
  Applicability of Usury Laws..................................................
  Soldiers' and Sailors' Civil Relief Act of 1940..............................
  Type of Mortgaged Property...................................................
  Americans with Disabilities Act..............................................
  Forfeitures In Drug And RICO Proceedings.....................................
CERTAIN FEDERAL INCOME TAX CONSEQUENCES........................................
  Federal Income Tax Consequences for REMIC Certificates.......................
      General..................................................................
      Status of REMIC Certificates.............................................
      Qualification as a REMIC.................................................
      Taxation of Regular Certificates.........................................
         General...............................................................
         Original Issue Discount...............................................
         Acquisition Premium...................................................
         Variable Rate Regular Certificates....................................
         Deferred Interest.....................................................
         Market Discount.......................................................
         Premium...............................................................
         Election to Treat All Interest Under the Constant Yield Method........
         Sale or Exchange of Regular Certificates..............................
         Treatment of Losses...................................................
      Taxation of Residual Certificates........................................
         Taxation of REMIC Income..............................................
         Basis and Losses......................................................
         Treatment of Certain Items of REMIC Income and Expense................
         Limitations on Offset or Exemption of REMIC Income....................
         Tax-Related Restrictions on Transfer of Residual Certificates.........
         Sale or Exchange of a Residual Certificate............................
         Mark to Market Regulations............................................
      Taxes That May Be Imposed on the REMIC Pool..............................
          Prohibited Transactions..............................................
         Contributions to the REMIC Pool After the Startup Day.................
         Net Income from Foreclosure Property..................................
      Liquidation of the REMIC Pool............................................
      Administrative Matters...................................................
      Limitations on Deduction of Certain Expenses.............................
      Taxation of Certain Foreign Investors....................................
         Regular Certificates..................................................
         Residual Certificates.................................................
      Backup Withholding.......................................................
      Reporting Requirements...................................................
  Federal Income Tax Consequences For Certificates as to Which No REMIC 
  Election Is Made.............................................................
      Standard Certificates....................................................
         General...............................................................
         Tax Status............................................................
         Premium and Discount..................................................
         Recharacterization of Servicing Fees..................................
         Sale or Exchange of Standard Certificates.............................
      Stripped Certificates....................................................
         General...............................................................
         Status of Stripped Certificates.......................................
         Taxation of Stripped Certificates.....................................
      Reporting Requirements and Backup Withholding............................
      Taxation of Certain Foreign Investors....................................
STATE AND OTHER TAX CONSIDERATIONS.............................................
ERISA CONSIDERATIONS...........................................................
  General......................................................................
  Plan Asset Regulations.......................................................
  Administrative Exemptions....................................................
  Unrelated Business Taxable Income; Residual Certificates.....................
LEGAL INVESTMENT...............................................................
METHOD OF DISTRIBUTION.........................................................
LEGAL MATTERS..................................................................
FINANCIAL INFORMATION..........................................................
RATING.........................................................................
INDEX OF PRINCIPAL DEFINITIONS.................................................





<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
                              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 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
                              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 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
                              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 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.

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.




<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 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  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 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 an 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  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  are 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, 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 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 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".


                         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 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 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 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 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.




<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 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 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 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 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 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 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.




<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  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
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) 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,  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.

     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.


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  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 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  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 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
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";

     (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;

     (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) 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 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.  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  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  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,   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 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  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.




<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 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.


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


Environmental Risks

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

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

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

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

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

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

     To reduce the likelihood of such a loss, and unless  otherwise  provided in
the related  Prospectus  Supplement,  the related Pooling Agreement will provide
that the Master  Servicer  may, on behalf of the Trust Fund,  acquire title to a
Mortgaged Property or take over its operation unless the Master Servicer,  based
on a report  prepared  by a person who  regularly  conducts  environmental  site
assessments,  has made the  determination  that it is  appropriate  to do so, as
described  under  "Description  of  the  Pooling   Agreements--Realization  Upon
Defaulted Mortgage Loans".

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

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

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


Due-on-Sale and Due-on-Encumbrance

     Certain   of   the   Mortgage   Loans   may   contain   "due-on-sale"   and
"due-on-encumbrance" clauses that purport to permit the lender to accelerate the
maturity  of the  loan  if the  borrower  transfers  or  encumbers  the  related
Mortgaged  Property.  In recent years,  court decisions and legislative  actions
placed substantial  restrictions on the right of lenders to enforce such clauses
in  many  states.  By  virtue,   however,  of  the  Garn-St  Germain  Depository
Institutions  Act of 1982 (the "Garn  Act"),  effective  October 15, 1982 (which
purports to preempt  state laws that  prohibit the  enforcement  of  due-on-sale
clauses by providing among other matters,  that "due-on-sale" clauses in certain
loans  made after the  effective  date of the Garn Act are  enforceable,  within
certain limitations as set forth in the Garn Act and the regulations promulgated
thereunder), a Master Servicer may nevertheless have the right to accelerate the
maturity  of a  Mortgage  Loan that  contains  a  "due-on-sale"  provision  upon
transfer of an interest in the  property,  regardless  of the Master  Servicer's
ability to demonstrate that a sale threatens its legitimate security interest.


Subordinate Financing

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


Default Interest and Limitations on Prepayments

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


Applicability of Usury Laws

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

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


Soldiers' and Sailors' Civil Relief Act of 1940

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


Type of Mortgaged Property

     The lender may be subject to additional  risk  depending  upon the type and
use of the Mortgaged Property in question.  For instance,  Mortgaged  Properties
which are hospitals,  nursing homes or  convalescent  homes may present  special
risks to lenders in large part due to significant governmental 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
establishes  that: (i) its mortgage was executed and recorded before  commission
of the crime upon which the forfeiture is based,  or (ii) the lender was, at the
time of execution of the  mortgage,  "reasonably  without cause to believe" that
the  property was used in, or  purchased  with the proceeds of,  illegal drug or
RICO activities.




<PAGE>




                     CERTAIN FEDERAL INCOME TAX CONSEQUENCES

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

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


             Federal Income Tax Consequences for REMIC Certificates

     General

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

     Status of REMIC Certificates

     REMIC  Certificates  held by a domestic  building and loan association will
constitute  "a regular or residual  interest  in a REMIC"  within the meaning of
Code Section 7701(a)(19)(C)(xi), but only in the same proportion that the assets
of the REMIC Pool would be  treated  as "loans . . . secured by an  interest  in
real property which is . . . residential  real property"  (such as single family
or multifamily properties,  but not commercial properties) within the meaning of
Code  Section  7701(a)(19)(C)(v)  or as other  assets  described in Code Section
7701(a)(19)(C),  and  otherwise  will  not  qualify  for such  treatment.  REMIC
Certificates held by a real estate investment trust will constitute "real estate
assets"  within the meaning of Code  Section  856(c)(5)(A),  and interest on the
Regular  Certificates and income with respect to Residual  Certificates  will be
considered  "interest on obligations secured by mortgages on real property or on
interests in real property"  within the meaning of Code Section  856(c)(3)(B) in
the same proportion that, for both purposes,  the assets of the REMIC Pool would
be so  treated.  If at all  times 95% or more of the  assets  of the REMIC  Pool
qualify for each of the foregoing respective treatments,  the REMIC Certificates
will qualify for the  corresponding  status in their  entirety.  For purposes of
Code Section  856(c)(5)(A),  payments of principal  and interest on the Mortgage
Loans that are reinvested pending  distribution to holders of REMIC Certificates
qualify  for  such  treatment.  Where  two  REMIC  Pools  are a part of a tiered
structure they will be treated as one REMIC for purposes of the tests  described
above respecting  asset ownership of more or less than 95%. In addition,  if the
assets of the REMIC include  Buy-Down  Mortgage  Loans,  it is possible that the
percentage of such assets constituting or "loans . . . secured by an interest in
real property  which is . . .  residential  real  property" for purposes of Code
Section  7701(a)(19)(C)(v)  may be  required  to be reduced by the amount of the
related  Buy-Down  Funds.  REMIC  Certificates  held by a  regulated  investment
company will not constitute  "Government  Securities" within the meaning of Code
Section   851(b)(4)(A)(i).   REMIC   Certificates   held  by  certain  financial
institutions will constitute an "evidence of indebtedness" within the meaning of
Code  Section  582(c)(1).  The Small  Business Job  Protection  Act of 1996 (the
"SBJPA of 1996") repealed the reserve method for bad debts of domestic  building
and loan  associations  and mutual  savings  banks,  and thus has eliminated the
asset category of "qualifying real property loans" in former Code Section 593(d)
for taxable years  beginning  after  December 31, 1995.  The  requirement in the
SBJPA of 1996  that  such  institutions  must  "recapture"  a  portion  of their
existing bad debt reserves is suspended if a certain portion of their assets are
maintained in "residential loans" under Code Section 7701(a)(19)(C)(v), but only
if such loans  were made to  acquire,  construct  or improve  the  related  real
property and not for the purpose of refinancing. However, no effort will be made
to  identify  the  portion  of the  Mortgage  Loans of any Series  meeting  this
requirement, and no representation is made in this regard.

     Qualification as a REMIC

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

     A qualified  mortgage is any obligation  that is principally  secured by an
interest in real  property and that is either  transferred  to the REMIC Pool on
the Startup Day or is  purchased by the REMIC Pool within a  three-month  period
thereafter  pursuant  to a fixed price  contract  in effect on the Startup  Day.
Qualified  mortgages  include whole mortgage loans,  such as the Mortgage Loans,
certificates  of  beneficial  interest  in a grantor  trust that holds  mortgage
loans, including certain of the MBS, regular interests in another REMIC, such as
MBS in a trust as to which a REMIC  election  has been  made,  loans  secured by
timeshare  interests and loans secured by shares held by a tenant stockholder in
a cooperative housing  corporation,  provided,  in general,  (i) the fair market
value  of  the  real  property  security  (including  buildings  and  structural
components  thereof)  is at least 80% of the  principal  balance of the  related
Mortgage Loan or mortgage loan  underlying  the Mortgage  Certificate  either at
origination  or as of the Startup Day (an  original  loan-to-value  ratio of not
more than 125% with respect to the real property security) or (ii) substantially
all the proceeds of the Mortgage Loan or the underlying  mortgage loan were used
to  acquire,  improve or protect  an  interest  in real  property  that,  at the
origination  date,  was the only  security for the Mortgage  Loan or  underlying
mortgage loan. If the Mortgage Loan has been  substantially  modified other than
in connection with a default or reasonably foreseeable default, it must meet the
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 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 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 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 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 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 advisors  regarding  the  application  of these  rules.  Investors
should also consult Revenue  Procedure 92-67 concerning the elections to include
market  discount in income  currently and to accrue market discount on the basis
of the constant yield method.

     Premium

     A Regular Certificate purchased at a cost greater than its remaining stated
redemption  price at maturity  generally  is  considered  to be  purchased  at a
premium.  If the Regular  Certificateholder  holds such Regular Certificate as a
"capital   asset"  within  the  meaning  of  Code  Section  1221,   the  Regular
Certificateholder  may elect under Code  Section 171 to  amortize  such  premium
under the constant yield method. The Conference Committee Report to the 1986 Act
indicates  a  Congressional  intent  that the same  rules that will apply to the
accrual  of market  discount  on  installment  obligations  will  also  apply to
amortizing bond premium under Code Section 171 on installment  obligations  such
as the Regular Certificates,  although it is unclear whether the alternatives to
the constant yield method described above under "Market Discount" are available.
Amortizable  bond premium  will be treated as an offset to interest  income on a
Regular  Certificate  rather than as a separate deduction item. See "Election to
Treat  All  Interest  Under  the  Constant  Yield  Method"  below  regarding  an
alternative  manner in which the Code  Section 171  election may be deemed to be
made.

     Election to Treat All Interest Under the Constant Yield Method

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

     Sale or Exchange of Regular Certificates

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

     Except as described  above with respect to market  discount,  and except as
provided  in this  paragraph,  any  gain or loss on the  sale or  exchange  of a
Regular Certificate realized by an investor who holds the Regular Certificate as
a capital asset will be capital gain or loss and will be long-term or short-term
depending  on whether the Regular  Certificate  has been held for the  long-term
capital gain holding period  (currently  more than one year).  Such gain will be
treated as  ordinary  income (i) if a Regular  Certificate  is held as part of a
"conversion transaction" as defined in Code Section 1258(c), up to the amount of
interest  that  would  have  accrued  on  the  Regular  Certificateholder's  net
investment in the conversion  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
(36%) 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.

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

     For these  purposes,  (i)  "Disqualified  Organization"  means  the  United
States, any state or political subdivision thereof, any foreign government,  any
international  organization,  any  agency  or  instrumentality  of  any  of  the
foregoing  (provided,  that such term does not include an instrumentality if all
of its activities are subject to tax and a majority of its board of directors is
not selected by any such  governmental  entity),  any  cooperative  organization
furnishing  electric energy or providing  telephone  service to persons in rural
areas as described in Code Section  1381(a)(2)(C),  and any organization  (other
than a farmers'  cooperative  described in Code Section 521) that is exempt from
taxation  under the Code  unless  such  organization  is  subject  to the tax on
unrelated  business  income imposed by Code Section 511, and (ii)  "Pass-Through
Entity" means any regulated  investment  company,  real estate investment trust,
common  trust  fund,  partnership,  trust or  estate  and  certain  corporations
operating  on a  cooperative  basis.  Except  as may  be  provided  in  Treasury
regulations,  any  person  holding an  interest  in a  Pass-Through  Entity as a
nominee  for  another  will,  with  respect  to such  interest,  be treated as a
Pass-Through Entity.

     The Pooling Agreement with respect to a series of Certificates will provide
that  no  legal  or  beneficial  interest  in  a  Residual  Certificate  may  be
transferred  unless (i) the proposed  transferee  provides to the transferor and
the  Trustee an  affidavit  providing  its  taxpayer  identification  number and
stating  that  such   transferee  is  the  beneficial   owner  of  the  Residual
Certificate,  is not a  Disqualified  Organization  and is not  purchasing  such
Residual  Certificates  on behalf of a  Disqualified  Organization  (i.e.,  as a
broker,  nominee  or  middleman  thereof),  and (ii) the  transferor  provides a
statement  in writing to the  Depositor  and the  Trustee  that it has no actual
knowledge that such  affidavit is false.  Moreover,  the Pooling  Agreement will
provide that any attempted or purported  transfer in violation of these transfer
restrictions  will be null and void and will  vest no  rights  in any  purported
transferee.  Each  Residual  Certificate  with  respect to a series  will bear a
legend   referring  to  such   restrictions  on  transfer,   and  each  Residual
Certificateholder  will be deemed to have  agreed,  as a condition  of ownership
thereof,  to any amendments to the related Pooling Agreement  required under the
Code  or  applicable   Treasury   regulations   to   effectuate   the  foregoing
restrictions.  Information necessary to compute an applicable excise tax must be
furnished  to the  Service  and to the  requesting  party  within 60 days of the
request,  and the  Depositor or the Trustee may charge a fee for  computing  and
providing such information.

     Noneconomic  Residual  Interests.  The REMIC  Regulations  would  disregard
certain transfers of Residual  Certificates,  in which case the transferor would
continue to be treated as the owner of the Residual  Certificates and thus would
continue to be subject to tax on its allocable  portion of the net income of the
REMIC Pool. Under the REMIC Regulations,  a transfer of a "noneconomic  residual
interest"  (as  defined  below) to a Residual  Certificateholder  (other  than a
Residual  Certificateholder  who is not a U.S.  Person,  as defined  below under
"Foreign  Investors")  is  disregarded  for all federal income tax purposes if a
significant  purpose of the transferor is to impede the assessment or collection
of tax. A residual  interest in a REMIC  (including a residual  interest  with a
positive value at issuance) is a "noneconomic  residual interest" unless, at the
time of the transfer, (i) the present value of the expected future distributions
on the residual interest at least equals the product of the present value of the
anticipated  excess  inclusions  and the  highest  corporate  income tax rate in
effect  for the year in  which  the  transfer  occurs,  and (ii) the  transferor
reasonably expects that the transferee will receive distributions from the REMIC
at or after the time at which taxes accrue on the anticipated  excess inclusions
in an amount  sufficient to satisfy the accrued taxes.  The  anticipated  excess
inclusions  and the present value rate are  determined in the same manner as set
forth above under  "Disqualified  Organizations".  The REMIC Regulations explain
that a significant  purpose to impede the assessment or collection of tax exists
if the transferor, at the time of the transfer, either knew or should have known
that the  transferee  would be unwilling or unable to pay taxes due on its share
of the  taxable  income  of the  REMIC.  A safe  harbor is  provided  if (i) the
transferor conducted, at the time of the transfer, a reasonable investigation of
the  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 the  applicable  Treasury  regulations)  or other entity
created or organized in or under the laws of the United  States or any political
subdivision  thereof,  an estate that is subject to United States federal income
tax  regardless  of the source of its income or a trust if (A) for taxable years
beginning  after December 31, 1996 (or for taxable years ending after August 20,
1996, if the trustee has made an applicable election), a court within the United
States is able to exercise primary  supervision over the  administration of such
trust,  and one or more United States  fiduciaries have the authority to control
all  substantial  decisions of such trust,  or (B) for all other taxable  years,
such trust is subject to United  States  federal  income tax  regardless  of the
source of its income (or,  to the extent  provided  in the  applicable  Treasury
regulations,  certain trusts in existence on August 20, 1996, which are eligible
to elect to be treated as U.S. Persons).

     Sale or Exchange of a Residual Certificate

     Upon  the  sale  or  exchange  of  a  Residual  Certificate,  the  Residual
Certificateholder  will recognize  gain or loss equal to the excess,  if any, of
the amount  realized over the adjusted basis (as described above under "Taxation
of Residual  Certificates--Basis and Losses") of such Residual Certificateholder
in such Residual Certificate at the time of the sale or exchange. In addition to
reporting  the taxable  income of the REMIC Pool,  a Residual  Certificateholder
will have taxable income to the extent that any cash distribution to it from the
REMIC Pool exceeds such adjusted basis on that  Distribution  Date.  Such income
will be treated as gain from the sale or exchange of the  Residual  Certificate.
It is possible that the  termination  of the REMIC Pool may be treated as a sale
or exchange of a Residual  Certificateholder's  Residual  Certificate,  in which
case, if the Residual  Certificateholder  has an adjusted basis in such Residual
Certificateholder's  Residual  Certificate  remaining  when its  interest in the
REMIC  Pool  terminates,  and if  such  Residual  Certificateholder  holds  such
Residual  Certificate  as a capital  asset under Code  Section  1221,  then such
Residual  Certificateholder  will  recognize a capital  loss at that time in the
amount of such remaining adjusted basis.

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

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

     Mark to Market Regulations

     The Service has issued regulations (the "Mark to Market Regulations") under
Code Section 475 relating to the  requirement  that a securities  dealer mark to
market securities held for sale to customers.  This  mark-to-market  requirement
applies to all securities of a dealer,  except to the extent that the dealer has
specifically  identified a security as held for  investment.  The Mark to Market
Regulations  provide that, for purposes of this  mark-to-market  requirement,  a
Residual  Certificate is not treated as a security and thus may not be marked to
market.  The  Mark to  Market  Regulations  apply to all  Residual  Certificates
acquired on or after January 4, 1995.


Taxes That May Be Imposed on the REMIC Pool

      Prohibited Transactions

     Income  from  certain  transactions  by the REMIC Pool,  called  prohibited
transactions,  will not be part of the  calculation of income or loss includible
in the federal  income tax returns of  Residual  Certificateholders,  but rather
will be taxed directly to the REMIC Pool at a 100% rate. Prohibited transactions
generally include (i) the disposition of a qualified mortgage other than for (a)
substitution  within two years of the Startup Day for a defective  (including  a
defaulted)  obligation  (or  repurchase in lieu of  substitution  of a defective
(including a defaulted)  obligation at any time) or for any  qualified  mortgage
within three months of the Startup  Day,  (b)  foreclosure,  default or imminent
default of a qualified mortgage,  (c) bankruptcy or insolvency of the REMIC Pool
or (d) a  qualified  (complete)  liquidation,  (ii) the  receipt of income  from
assets that are not the type of mortgages or investments  that the REMIC Pool is
permitted to hold,  (iii) the receipt of  compensation  for services or (iv) the
receipt of gain from disposition of cash flow investments other than pursuant to
a qualified  liquidation.  Notwithstanding  (i) and (iv), it is not a prohibited
transaction  to sell  REMIC  Pool  property  to  prevent  a default  on  Regular
Certificates as a result of a default on qualified  mortgages or to facilitate a
clean-up call (generally,  an optional  termination to save administrative costs
when no more than a small percentage of the  Certificates is  outstanding).  The
REMIC  Regulations  indicate that the  modification of a Mortgage Loan generally
will not be  treated  as a  disposition  if it is  occasioned  by a  default  or
reasonably  foreseeable  default, an assumption of the Mortgage Loan, the waiver
of a due-on-sale or  due-on-encumbrance  clause or the conversion of an interest
rate by a  mortgagor  pursuant  to the terms of a  convertible  adjustable  rate
Mortgage Loan.

     Contributions to the REMIC Pool After the Startup Day

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

     Net Income from Foreclosure Property

     The  REMIC  Pool will be  subject  to  federal  income  tax at the  highest
corporate  rate  on  "net  income  from  foreclosure  property",  determined  by
reference to the rules applicable to real estate investment  trusts.  Generally,
property   acquired  by  deed  in  lieu  of  foreclosure  would  be  treated  as
"foreclosure  property"  for a  period  ending  with  the  third  calendar  year
following the year of acquisition of such property,  with a possible  extension.
Net income from  foreclosure  property  generally  means gain from the sale of a
foreclosure   property  that  is  inventory   property  and  gross  income  from
foreclosure property other than qualifying rents and other qualifying income for
a real estate investment trust.

     It  is  not  anticipated  that  the  REMIC  Pool  will  receive  income  or
contributions  subject to tax under the preceding  three  paragraphs,  except as
described in the  applicable  Prospectus  Supplement  with respect to net income
from foreclosure  property on a commercial or multifamily  residential  property
that secured a Mortgage  Loan. In addition,  unless  otherwise  disclosed in the
applicable Prospectus Supplement,  it is not anticipated that any material state
income or franchise tax will be imposed on a REMIC Pool.


Liquidation of the REMIC Pool

     If a REMIC Pool adopts a plan of complete  liquidation,  within the meaning
of Code Section  860F(a)(4)(A)(i),  which may be  accomplished by designating in
the REMIC  Pool's  final tax return a date on which such  adoption  is deemed to
occur,  and sells all of its assets  (other  than cash)  within a 90-day  period
beginning on the date of the adoption of the plan of liquidation, the REMIC Pool
will  not be  subject  to the  prohibited  transaction  rules on the sale of its
assets,  provided that the REMIC Pool credits or distributes in liquidation  all
of the sale proceeds plus its cash (other than amounts  retained to meet claims)
to holders of Regular  Certificates and Residual  Certificateholders  within the
90-day period.


Administrative Matters

     The REMIC Pool will be required to  maintain  its books on a calendar  year
basis and to file federal  income tax returns for federal income tax purposes in
a manner similar to a  partnership.  The form for such income tax return is Form
1066,  U.S.  Real Estate  Mortgage  Investment  Conduit  Income Tax Return.  The
Trustee will be required to sign the REMIC Pool's returns.  Treasury regulations
provide that, except where there is a single Residual  Certificateholder  for an
entire  taxable  year,  the REMIC  Pool will be subject  to the  procedural  and
administrative  rules of the Code  applicable  to  partnerships,  including  the
determination by the Service of any adjustments to, among other things, items of
REMIC  income,  gain,  loss,  deduction  or credit  in a unified  administrative
proceeding.   The  Residual  Certificateholder  owning  the  largest  percentage
interest in the Residual  Certificates  will be obligated to act as "tax matters
person",  as defined in  applicable  Treasury  regulations,  with respect to the
REMIC Pool.  Each Residual  Certificateholder  will be deemed,  by acceptance of
such Residual  Certificates,  to have agreed (i) to the  appointment  of the tax
matters person as provided in the preceding sentence and (ii) to the irrevocable
designation of the Master  Servicer as agent for performing the functions of the
tax matters person.


Limitations on Deduction of Certain Expenses

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


Taxation of Certain Foreign Investors

     Regular Certificates

     Interest,  including  original  issue  discount,  distributable  to Regular
Certificateholders who are non-resident aliens,  foreign corporations,  or other
Non-U.S.  Persons (as defined below),  will be considered  "portfolio  interest"
and,  therefore,  generally will not be subject to 30% United States withholding
tax,  provided that such Non-U.S.  Person (i) is not a "10-percent  shareholder"
within  the  meaning  of  Code  Section  871(h)(3)(B)  or a  controlled  foreign
corporation  described  in Code  Section  881(c)(3)(C)  and  (ii)  provides  the
Trustee, or the person who would otherwise be required to withhold tax from such
distributions  under Code Section 1441 or 1442,  with an appropriate  statement,
signed under penalties of perjury, identifying the beneficial owner and stating,
among other things,  that the beneficial  owner of the Regular  Certificate is a
Non-U.S.  Person.  If such statement,  or any other required  statement,  is not
provided, 30% withholding will apply unless reduced or eliminated pursuant to an
applicable  tax treaty or unless the  interest  on the  Regular  Certificate  is
effectively  connected with the conduct of a trade or business within the United
States by such Non-U.S. Person. In the latter case, such Non-U.S. Person will be
subject  to United  States  federal  income  tax at  regular  rates.  Prepayment
Premiums distributable to Regular  Certificateholders  who are Non-U.S.  Persons
may be subject to 30% United States  withholding tax. Investors who are Non-U.S.
Persons  should  consult  their own tax  advisors  regarding  the  specific  tax
consequences to them of owning a Regular Certificate. The term "Non-U.S. Person"
means any person who is not a U.S. Person.

     Residual Certificates

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


Backup Withholding

     Distributions made on the Regular Certificates,  and proceeds from the sale
of the Regular  Certificates to or through certain brokers,  may be subject to a
"backup" withholding tax under Code Section 3406 of 31% on "reportable payments"
(including interest  distributions,  original issue discount, and, under certain
circumstances,  principal  distributions)  unless the Regular  Certificateholder
complies with certain reporting and/or certification  procedures,  including the
provision of its taxpayer identification number to the Trustee, its agent or the
broker   who   effected   the  sale  of  the   Regular   Certificate,   or  such
Certificateholder  is otherwise an exempt recipient under applicable  provisions
of the Code.  Any  amounts  to be  withheld  from  distribution  on the  Regular
Certificates would be refunded by the Service or allowed as a credit against the
Regular Certificateholder's federal income tax liability.


Reporting Requirements

     Reports  of accrued  interest,  original  issue  discount  and  information
necessary  to  compute  the  accrual  of any  market  discount  on  the  Regular
Certificates  will be made annually to the Service and to individuals,  estates,
non-exempt and non-charitable trusts, and partnerships who are either holders of
record of Regular Certificates or beneficial owners who own Regular Certificates
through a broker or  middleman as nominee.  All brokers,  nominees and all other
non-exempt holders of record of Regular  Certificates  (including  corporations,
non-calendar  year  taxpayers,  securities or commodities  dealers,  real estate
investment trusts, investment companies, common trust funds, thrift institutions
and charitable  trusts) may request such information for any calendar quarter by
telephone  or  in  writing  by  contacting  the  person  designated  in  Service
Publication  938 with  respect to a particular  series of Regular  Certificates.
Holders through nominees must request such information from the nominee.

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

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


               Federal Income Tax Consequences For Certificates as
                       to Which No REMIC Election Is Made


Standard Certificates

     General

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

     Tax Status

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

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

     2. A Standard  Certificate  owned by a real estate investment trust will be
considered to represent  "real estate assets" within the meaning of Code Section
856(c)(5)(A)  to the extent that the assets of the related Trust Fund consist of
qualified  assets,  and  interest  income  on such  assets  will  be  considered
"interest on  obligations  secured by mortgages on real property" to such extent
within the meaning of Code Section 856(c)(3)(B).

     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 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  (36.9%) 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  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 reportable as described under
"Certain  Federal Income Tax Consequences  for REMIC  Certificates--Taxation  of
Regular  Certificates--Market  Discount,"  without regard to the de minimis rule
therein, assuming that a prepayment assumption is employed in such computation.

     Status of Stripped Certificates

     No  specific  legal  authority  exists as to whether the  character  of the
Stripped Certificates, for federal income tax purposes, will be the same as that
of the Mortgage  Loans.  Although the issue is not free from doubt,  counsel has
advised the Depositor  that Stripped  Certificates  owned by applicable  holders
should be considered  to represent  "real estate  assets"  within the meaning of
Code Section 856(c)(5)(A),  "obligation[s] principally secured by an interest in
real property" within the meaning of Code Section 860G(a)(3)(A),  and "loans . .
 .  secured by an  interest  in real  property  which is . . .  residential  real
property"  within the meaning of Code  Section  7701(a)(19)(C)(v),  and interest
(including original issue discount) income attributable to Stripped Certificates
should be considered to represent  "interest on obligations secured by mortgages
on real property" within the meaning of Code Section 856(c)(3)(B), provided that
in each case the Mortgage  Loans and interest on such Mortgage Loans qualify for
such treatment.

     Taxation of Stripped Certificates

     Original Issue Discount.  Except as described above under  "General",  each
Stripped Certificate will be considered to have been issued at an original issue
discount for federal  income tax purposes.  Original issue discount with respect
to a Stripped  Certificate must be included in ordinary income as it accrues, in
accordance  with  a  constant  interest  method  that  takes  into  account  the
compounding  of  interest,  which  may be  prior  to  the  receipt  of the  cash
attributable  to such  income.  Based  in part  on the OID  Regulations  and the
amendments to the original issue discount  sections of the Code made by the 1986
Act, the amount of original issue discount required to be included in the income
of a holder of a  Stripped  Certificate  (referred  to in this  discussion  as a
"Stripped  Certificateholder")  in any  taxable  year  likely  will be  computed
generally as described  above under "Federal Income Tax  Consequences  for REMIC
Certificates--Taxation  of Regular  Certificates--Original  Issue  Discount" and
"--Variable Rate Regular Certificates".  However, with the apparent exception of
a Stripped Certificate qualifying as a market discount obligation,  as described
above under  "General",  the issue price of a Stripped  Certificate  will be the
purchase price paid by each holder thereof,  and the stated  redemption price at
maturity will include the aggregate amount of the payments, other than qualified
stated  interest  to be  made  on the  Stripped  Certificate  to  such  Stripped
Certificateholder, presumably under the Prepayment Assumption.

     If the Mortgage  Loans  prepay at a rate either  faster or slower than that
under the Prepayment Assumption, a Stripped  Certificateholder's  recognition of
original issue discount will be either accelerated or decelerated and the amount
of such original issue discount will be either increased or decreased  depending
on the  relative  interests  in principal  and  interest on each  Mortgage  Loan
represented by such Stripped Certificateholder's Stripped Certificate. While the
matter is not free from doubt,  the holder of a Stripped  Certificate  should be
entitled in the year that it becomes certain  (assuming no further  prepayments)
that the  holder  will not  recover  a  portion  of its  adjusted  basis in such
Stripped  Certificate  to  recognize  an ordinary  loss equal to such portion of
unrecoverable basis.

     As an alternative to the method  described above, the fact that some or all
of the interest  payments with respect to the Stripped  Certificates will not be
made if the Mortgage  Loans are prepaid  could lead to the  interpretation  that
such  interest  payments  are  "contingent"   within  the  meaning  of  the  OID
Regulations.  The OID Regulations, as they relate to the treatment of contingent
interest, are by their terms not applicable to prepayable securities such as the
Stripped  Certificates.  However,  if final regulations  dealing with contingent
interest with respect to the Stripped  Certificates apply the same principles as
the OID  Regulations,  such  regulations may lead to different  timing of income
inclusion  that  would  be the  case  under  the OID  Regulations.  Furthermore,
application of such principles could lead to the characterization of gain on the
sale of contingent interest Stripped Certificates as ordinary income.  Investors
should  consult their tax advisors  regarding the  appropriate  tax treatment of
Stripped Certificates.

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

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


Plan Asset Regulations

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

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


Administrative Exemptions

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


Unrelated Business Taxable Income; Residual Certificates

     The  purchase  of a  Residual  Certificate  by any  employee  benefit  plan
qualified  under Code Section 401(a) and exempt from taxation under Code Section
501(a),  including  most  varieties of ERISA Plans,  may give rise to "unrelated
business  taxable  income"  as  described  in Code  Sections  511-515  and 860E.
Further,  prior  to  the  purchase  of  Residual  Certificates,   a  prospective
transferee  may be required to provide an affidavit  to a transferor  that it is
not, nor is it purchasing a Residual  Certificate on behalf of, a  "Disqualified
Organization,"  which term as defined above includes certain tax-exempt entities
not  subject to Code  Section  511  including  certain  governmental  plans,  as
discussed    above   under   the   caption    "Certain    Federal   Income   Tax
Consequences--Federal  Income Tax Consequences for REMIC  Certificates--Taxation
of  Residual  Certificates--Tax-Related  Restrictions  on  Transfer  of Residual
Certificates--Disqualified Organizations."

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

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


                                LEGAL INVESTMENT

     The Offered  Certificates will constitute "mortgage related securities" for
purposes of the Secondary  Mortgage  Market  Enhancement Act of 1984, as amended
("SMMEA"),  only if so  specified  in the  related  Prospectus  Supplement.  The
appropriate  characterization  of those Certificates not qualifying as "mortgage
related securities"  ("Non-SMMEA  Certificates")  under various legal investment
restriction,  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,  will be
"mortgage  related  securities"  for  purposes of SMMEA.  As  "mortgage  related
securities," such classes will constitute legal investments for persons, trusts,
corporations,  partnerships, associations, business trusts and business entities
(including depository  institutions,  insurance companies,  trustees and pension
funds) created pursuant to or existing under the laws of the United States or of
any state  (including the District of Columbia and Puerto Rico) whose authorized
investments  are  subject to state  regulation  to the same extent  that,  under
applicable law, obligations issued by or guaranteed as to principal and interest
by the United States or any agency or  instrumentality  thereof constitute legal
investments  for  such  entities.  Under  SMMEA,  a  number  of  states  enacted
legislation  on or prior to the  October  3, 1991  cut-off  for such  enactments
limiting  to various  extents the ability of certain  entities  (in  particular,
insurance  companies)  to invest in "mortgage  related  securities,"  secured by
liens on residential,  or mixed residential and commercial  properties,  in most
cases by requiring  the affected  investors to rely solely upon  existing  state
law, and not SMMEA.  Pursuant to Section 347 of the Riegle Community Development
and  Regulatory  Improvement  Act of  1994,  which  amended  the  definition  of
"mortgage  related  security"  (effective  December  31,  1996) to  include,  in
relevant  part,  Certificates  satisfying  the rating and  qualified  Originator
requirements for "mortgage  related  securities," but evidencing  interests in a
Trust  Fund  consisting,  in  whole or in  part,  of first  liens on one or more
parcels of real estate upon which are located one or more commercial structures,
states were authorized to enact  legislation,  on or before  September 23, 2001,
specifically  referring  to  Section  347 and  prohibiting  or  restricting  the
purchase,  holding or  investment by state  regulated  entities in such types of
Certificates.  Accordingly, the investors affected by any such state legislation
will be  authorized  to invest in Offered  Certificates  qualifying as "mortgage
related securities" only to the extent provided in such legislation.

     SMMEA also amended the legal  investment  authority of  federally-chartered
depository  institutions as follows:  federal savings and loan  associations and
federal savings banks may invest in, sell or otherwise deal in "mortgage related
securities"  without limitation as to the percentage of their assets represented
thereby, federal credit unions may invest in such securities, and national banks
may  purchase  such  securities  for their  own  account  without  regard to the
limitations generally applicable to investment securities set forth in 12 U.S.C.
Section 24 (Seventh), subject in each case to such regulations as the applicable
federal regulatory  authority may prescribe.  In this connection,  the Office of
the  Comptroller  of the  Currency  (the "OCC") has amended 12 C.F.R.  Part 1 to
authorize  national  banks to purchase and sell for 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.  ss.1.2(1)  to include  certain  "commercial
mortgage-related securities" and "residential  mortgage-related  securities." As
so   defined,    "commercial   mortgage-related   security"   and   "residential
mortgage-related  security" mean, in relevant part,  "mortgage related security"
within  the  meaning  of  SMMEA,  provided  that,  in the case of a  "commercial
mortgage-related  security," it  "represents  ownership of a promissory  note or
certificate  of interest or  participation  that is directly  secured by a first
lien on one or more  parcels of real  estate  upon which one or more  commercial
structures are located and that is fully secured by interests in a pool of loans
to  numerous   obligors."   In  the  absence  of  any  rule  or   administrative
interpretation   by  the  OCC  defining  the  term   "numerous   obligors,"   no
representation  is made as to whether any class of Certificates  will qualify as
"commercial mortgage-related  securities," and thus as "Type IV securities," for
investment by national  banks.  Federal  credit  unions  should review  National
Credit Union Administration ("NCUA") Letter to Credit Unions No. 96, as modified
by Letter to Credit Unions No. 108, which includes  guidelines to assist federal
credit unions in making  investment  decisions for mortgage related  securities.
The NCUA has adopted rules,  codified as 12 C.F.R. Section  703.5(f)-(k),  which
prohibit  federal  credit  unions from  investing  in certain  mortgage  related
securities  (including  securities  such  as  certain  classes  of  the  Offered
Certificates),  except under limited  circumstances.  Effective January 1, 1998,
the NCUA has amended its rules governing investments by federal credit unions at
12 C.F.R.  Part 703;  the revised  rules will permit  investments  in  "mortgage
related  securities"  under  certain  limited  circumstances,  but will prohibit
investments  in stripped  mortgage  related  securities,  residual  interests in
mortgage related securities, and commercial mortgage related securities,  unless
the credit union has obtained  written  approval from the NCUA to participate in
the "investment pilot program" described in 12 C.F.R. Section 703.140.

     All  depository  institutions  considering  an  investment  in the  Offered
Certificates  should  review the  "Supervisory  Policy  Statement on  Securities
Activities"  dated  January 28,  1992,  as revised  April 15, 1994 (the  "Policy
Statement")  of the Federal  Financial  Institutions  Examination  Council  (the
"FFIEC"). The Policy Statement, which has been adopted by the Board of Governors
of the Federal Reserve System, the OCC, the Federal Depository Insurance Company
and  the  Office  of  Thrift   Supervision,   and  by  the  NCUA  (with  certain
modifications),  prohibits  depository  institutions  from  investing in certain
"high-risk mortgage securities" (including securities such as certain classes of
the Offered Certificates),  except under limited  circumstances,  and sets forth
certain investment practices deemed to be unsuitable for regulated institutions.
On  September  29,  1997,  the FFIEC  released  for  public  comment a  proposed
"Supervisory Policy Statement on Investment  Securities and End-User Derivatives
Activities" (the "1997  Statement") , which would replace the Policy  Statement.
As proposed,  the 1997 Statement would delete the specific  "high-risk  mortgage
securities"   tests,   and  substitute   general   guidelines  which  depository
institutions  should  follow  in  managing  risks  (including  market,   credit,
liquidity,  operational  (transactional),  and legal  risks)  applicable  to all
securities (including mortgage pass-through  securities and  mortgage-derivative
products) used for investment purposes.

     Institutions  whose  investment  activities  are subject to  regulation  by
federal or state  authorities  should  review  rules,  policies  and  guidelines
adopted from time to time by such authorities before purchasing any class of the
Offered Certificates,  as certain classes may be deemed unsuitable  investments,
or may otherwise be  restricted,  under such rules,  policies or guidelines  (in
certain instances irrespective of SMMEA).

     The  foregoing  does not  take  into  consideration  the  applicability  of
statutes,  rules,  regulations,   orders,  guidelines  or  agreements  generally
governing investments made by a particular investor,  including, but not limited
to, "prudent investor" provisions, percentage-of-assets limits, provisions which
may  restrict or  prohibit  investment  in  securities  which are not  "interest
bearing"  or  "income  paying,"  and,  with  regard to any class of the  Offered
Certificates  issued  in  book-entry  form,  provisions  which may  restrict  or
prohibit investments in securities which are issued in book-entry form.

     Except as to the status of  certain  classes  of  Offered  Certificates  as
"mortgage  related  securities,"  no  representations  are made as to the proper
characterization  of any class of  Offered  Certificates  for  legal  investment
purposes, financial institution regulatory purposes, or other purposes, or as to
the  ability  of   particular   investors  to  purchase  any  class  of  Offered
Certificates under applicable legal investment restrictions. These uncertainties
(and any  unfavorable  future  determinations  concerning  legal  investment  or
financial  institution  regulatory  characteristics of the Offered Certificates)
may adversely affect the liquidity of any class of Offered Certificates.

     Accordingly, all investors whose investment activities are subject to legal
investment laws and regulations,  regulatory  capital  requirements or review by
regulatory   authorities  should  consult  with  their  own  legal  advisors  in
determining  whether and to what extent the  Offered  Certificates  of any class
constitute  legal  investments  or are subject to  investment,  capital or other
restrictions.


                             METHOD OF DISTRIBUTION

     The  Offered  Certificates  offered  hereby and by  Prospectus  Supplements
hereto will be offered in series  through  one or more of the methods  described
below.  The  Prospectus  Supplement  prepared for each series will  describe the
method  of  offering  being  utilized  for that  series  and will  state the net
proceeds to the Depositor from such sale.

     The Depositor intends that Offered Certificates will be offered through the
following  methods from time to time and that offerings may be made concurrently
through  more than one of these  methods  or that an  offering  of a  particular
series of Certificates may be made through a combination of two or more of these
methods. Such methods are as follows:

     1. by negotiated firm commitment underwriting and public offering by one or
more underwriters specified in the related Prospectus Supplement;

     2. by  placements  through one or more  placement  agents  specified in the
related  Prospectus  Supplement  primarily  with  institutional   investors  and
dealers; and

     3. through direct offerings by the Depositor.

     If underwriters are used in a sale of any Offered  Certificates (other than
in connection with an underwriting on a best efforts basis),  such  Certificates
will be  acquired  by the  underwriters  for their own account and may be resold
from  time  to  time  in  one  or  more   transactions,   including   negotiated
transactions,  at fixed  public  offering  prices  or at  varying  prices  to be
determined  at the  time of sale or at the  time of  commitment  therefor.  Such
underwriters  may  be   broker-dealers   affiliated  with  the  Depositor  whose
identities  and  relationships  to the  Depositor  will be as set  forth  in the
related  Prospectus  Supplement.  The managing  underwriter or underwriters with
respect to the offer and sale of a particular series of Certificates will be set
forth in the cover of the Prospectus  Supplement relating to such series and the
members of the underwriting  syndicate, if any, will be named in such Prospectus
Supplement.

     In connection with the sale of the Offered  Certificates,  underwriters may
receive  compensation  from the  Depositor  or from  purchasers  of the  Offered
Certificates in the form of discounts, concessions or commissions.  Underwriters
and dealers participating in the distribution of the Offered Certificates may be
deemed to be underwriters in connection with such Offered Certificates,  and any
discounts or  commissions  received by them from the Depositor and any profit on
the  resale of  Offered  Certificates  by them may be deemed to be  underwriting
discounts  and  commissions  under the  Securities  Act of 1933, as amended (the
"Securities Act").

     It is anticipated that the underwriting agreement pertaining to the sale of
any series of Certificates will provide that the obligations of the underwriters
will be subject to certain conditions  precedent,  that the underwriters will be
obligated to purchase all Offered  Certificates if any are purchased (other than
in  connection  with an  underwriting  on a best  efforts  basis)  and  that the
Depositor will indemnify the several underwriters,  and each person, if any, who
controls any such underwriter within the meaning of Section 15 of the Securities
Act,  against  certain  civil  liabilities,   including  liabilities  under  the
Securities  Act, or will  contribute to payments  required to be made in respect
thereof.

     The Prospectus  Supplement with respect to any series offered by placements
through dealers will contain  information  regarding the nature of such offering
and any  agreements to be entered into between the  Depositor and  purchasers of
Offered Certificates of such series.

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

     As  to  each  series  of  Certificates,  only  those  classes  rated  in an
investment  grade rating  category by any Rating Agency will be offered  hereby.
Any unrated class may be initially retained by the Depositor, and may be sold by
the Depositor at any time to one or more institutional investors.

     If and  to the  extent  required  by  applicable  law or  regulation,  this
Prospectus will be used by Chase Securities Inc., an affiliate of the Depositor,
in connection with offers and sales related to market-making transactions in the
Offered Certificates previously offered hereunder in transactions in which Chase
Securities Inc. acts as principal.  Chase  Securities Inc. may also act as agent
in such  transactions.  Sales may be made at negotiated prices determined at the
time of sale.


                                  LEGAL MATTERS

     The validity of the Certificates of each series will be passed upon for the
Depositor by Cadwalader, Wickersham & Taft, New York, New York.


                              FINANCIAL INFORMATION

     A  new  Trust  Fund  will  be  formed  with   respect  to  each  series  of
Certificates,  and no Trust Fund will engage in any business  activities or have
any  assets  or  obligations  prior to the  issuance  of the  related  series of
Certificates.  Accordingly,  no financial  statements  with respect to any Trust
Fund  will  be  included  in  this  Prospectus  or  in  the  related  Prospectus
Supplement.


                                     RATING

     It is a condition to the issuance of any class of Offered Certificates that
they shall have been rated not lower than investment  grade,  that is, in one of
the four highest rating categories, by at least one Rating Agency.

     Ratings on mortgage  pass-through  certificates  address the  likelihood of
receipt by the holders  thereof of all  collections on the  underlying  mortgage
assets to which such holders are entitled. These ratings address the structural,
legal and issuer-related  aspects associated with such certificates,  the nature
of the underlying  mortgage  assets and the credit quality of the guarantor,  if
any.  Ratings  on  mortgage  pass-through  certificates  do  not  represent  any
assessment  of the  likelihood of principal  prepayments  by borrowers or of the
degree by which such prepayments might differ from those originally anticipated.
As a result,  certificateholders  might suffer a lower than  anticipated  yield,
and, in addition,  holders of stripped  interest  certificates  in extreme cases
might fail to recoup their initial investments.

     A security rating is not a  recommendation  to buy, sell or hold securities
and may be subject to revision or withdrawal at any time by the assigning rating
organization.  Each  security  rating should be evaluated  independently  of any
other security rating.




<PAGE>
                         INDEX OF PRINCIPAL DEFINITIONS

1986 Act...........................................85
1997 Statement....................................117

Accrual Certificates...........................13, 41
Accrued Certificate Interest.......................41
ADA................................................80
ARM Loans..........................................30
Available Distribution Amount......................40

Book-Entry Certificates........................15, 40

call risk......................................19, 36
Cash Flow Agreement.........................1, 12, 31
CERCLA.........................................24, 77
Certificate.....................................9, 49
Certificate Account........................11, 31, 53
Certificate Balance.............................3, 13
Certificate Owner..............................16, 47
Certificateholders..................................2
Certificates........................................1
Code...........................................16, 82
Commercial Properties..........................10, 27
Commission..........................................3
Companion Class................................14, 43
Controlled Amortization Class..................14, 43
Cooperatives.......................................27
CPR................................................35
Credit Support..............................1, 11, 31
Crime Control Act..................................81
Cut-off Date.......................................14

Debt Service Coverage Ratio........................27
Definitive Certificates........................16, 40
Depositor.......................................9, 26
Determination Date.............................33, 41
Direct Participants................................47
Disqualified Organization..........................98
Distribution Date..................................13
Distribution Date Statement........................44
DOL...............................................114
DTC.....................................4, 15, 40, 47
Due Dates..........................................29
Due Period.........................................32

EPA................................................77
Equity Participation...............................29
ERISA.........................................16, 113
Events of Default..................................62
Excess Funds.......................................38
Exchange Act........................................4
extension risk.................................19, 36

FAMC...............................................11
FFIEC.............................................117
FHLMC..............................................11
FNMA...............................................11

Garn Act...........................................78
GNMA...............................................11

Hotel Property.....................................21

Indirect Participants..............................47
Insurance and Condemnation Proceeds................53

L/C Bank...........................................67
Liquidation Proceeds...........................53, 54
Loan-to-Value Ratio................................28
Lock-out Date......................................29
Lock-out Period....................................29

Master Servicer..................................3, 9
MBS.........................................1, 11, 26
MBS Agreement......................................30
MBS Issuer.........................................30
MBS Servicer.......................................30
MBS Trustee........................................30
Mortgage...........................................26
Mortgage Asset Pool.................................1
Mortgage Asset Seller..............................26
Mortgage Assets.................................1, 26
Mortgage Loans...............................1, 9, 26
Mortgage Notes.....................................26
Mortgage Rate..................................10, 29
Mortgaged Properties...............................26
Multifamily Properties..........................9, 26

Net Leases.........................................28
Nonrecoverable Advance.............................44
Non-SMMEA Certificates............................115
Non-U.S. Person...................................104
Notional Amount................................13, 41

OCC...............................................116
Offered Certificates................................1
OID Regulations....................................86
Originator.........................................27

PAC................................................36
Participants...................................26, 47
Parties in Interest...............................114
Pass-Through Entity................................98
Pass-Through Rate...............................3, 13
Permitted Investments..............................53
Plans.............................................113
Policy Statement..................................117
Pooling Agreement..............................12, 49
Prepayment Assumption..............................87
Prepayment Interest Shortfall......................33
Prepayment Period..................................45
Prepayment Premium.................................29
Prospectus Supplement...............................1
PRPs...............................................77

Rating Agency......................................16
Record Date........................................41
Regular Certificateholder..........................85
Regular Certificates...............................82
Related Proceeds...................................44
Relief Act.........................................80
REMIC...........................................2, 16
REMIC Certificates.................................82
REMIC Pool.........................................82
REMIC Regulations..................................82
REO Property.......................................52
Residual Certificateholders........................93
Residual Certificates..............................82
RICO...............................................81

Securities Act....................................118
Senior Certificates................................12
Service............................................85
Servicing Standard.................................51
SMMEA.........................................16, 115
SPA................................................35
Special Servicer.............................3, 9, 52
Standard Certificateholder........................106
Standard Certificates.............................105
Startup Day........................................83
Stripped Certificateholder........................111
Stripped Certificates.............................109
Stripped Interest Certificates.....................12
Stripped Principal Certificates....................12
Subordinate Certificates...........................12
Sub-Servicer.......................................52
Sub-Servicing Agreement............................52

TAC................................................36
Title V............................................79
Treasury...........................................82
Trust Assets........................................3
Trust Fund..........................................1
Trustee..........................................3, 9

UCC................................................69

Value..............................................28
Voting Rights......................................46

Warranting Party...................................51
<PAGE>
                                    VERSION 3


         The following is a form of prospectus  supplement and a base prospectus
for a series of commercial mortgage pass-through  certificates backed in part by
a material concentration of loans secured by self-storage properties.



<PAGE>




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


                     $----------------- Class A Certificates
                     $----------------- Class B Certificates

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

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

         See "Risk Factors" beginning on page S--- of this Prospectus Supplement
and "Risk Factors" beginning on page 19 of the Prospectus for certain factors to
be considered in purchasing the Offered Certificates.
                                                  (cover continued on next page)
                                ----------------

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

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

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



<PAGE>




(cover continued)

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

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

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

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

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

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

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

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


                             [Chase Securities Inc.]

          The date of this Prospectus Supplement is ----------, 199--.



<PAGE>



                              [inside front cover]

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

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



<PAGE>





                                TABLE OF CONTENTS


SUMMARY OF PROSPECTUS SUPPLEMENT
RISK FACTORS
  The Certificates
      Limited Liquidity
      Variability in Yield; Priority of Payments
      Yield Sensitivity of the Class S Certificates
  The Mortgage Loans
      Nature of the Mortgaged Properties
      Limited Recourse
      Environmental Law Considerations
      Geographic Concentration
      Concentration of Mortgage Loans and Borrowers
      Adjustable Rate Mortgage Loans
      Balloon Payments
      Management
      Self-Storage Facilities
DESCRIPTION OF THE MORTGAGE POOL
  General
  Certain Payment Characteristics
  The Index
  Additional Mortgage Loan Information
  The Mortgage Loan Seller
      General
      Delinquency and Foreclosure Experience
  Underwriting Standards
  Assignment of the Mortgage Loans; Repurchase
  Representations and Warranties; Repurchases
  Changes in Mortgage Pool Characteristics
SERVICING OF THE MORTGAGE LOANS
  General
  The Master Servicer
  Servicing and Other Compensation and Payment of Expenses
  Modifications, Waivers and Amendments
  Inspections; Collection of Operating Information
  Additional Obligations of the Master Servicer with Respect to ARM Loans
DESCRIPTION OF THE CERTIFICATES
  General
  Distributions
      Method, Timing and Amount
      Priority
      Pass-Through Rates
      Distributable Certificate Interest
      Scheduled Principal Distribution Amount and Unscheduled Principal
        Distribution Amount
      Certain Calculations with Respect to Individual Mortgage Loans
  Subordination
  P&I Advances
  Reports to Certificateholders; Certain Available Information
  Voting Rights
  Termination
  The Trustee
YIELD AND MATURITY CONSIDERATIONS
  Yield Considerations
      General
      Pass-Through Rate
      Rate and Timing of Principal Payments
      Losses and Shortfalls
      Certain Relevant Factors
      Delay in Payment of Distributions
      Unpaid Distributable Certificate Interest
  Weighted Average Life
  Yield Sensitivity of the Class S Certificates
USE OF PROCEEDS
CERTAIN FEDERAL INCOME TAX CONSEQUENCES
ERISA CONSIDERATIONS
LEGAL INVESTMENT
METHOD OF DISTRIBUTION
LEGAL MATTERS
RATING
INDEX OF PRINCIPAL DEFINITIONS
      General
      Default and Loss Considerations with Respect to the Mortgage Loans 
      Payment Provisions of the Mortgage Loans  
      Mortgage Loan Information in Prospectus Supplements 
      Balloon Payments; Extensions of Maturity 
      Negative Amortization
      Foreclosures  and Payment  Plans
      Losses and  Shortfalls  on the  Mortgage Assets  
      Additional  Certificate  Amortization  
      Optional Early  Termination
      General  
      Deposits  
      Withdrawals  
      General  
      Judicial Foreclosure   
      Equitable Limitations on Enforceability of Certain Provisions   
      Non-Judicial Foreclosure/Power of Sale 
      Public Sale 
      Rights of Redemption 
      Anti-Deficiency Legislation 
      Leasehold Risks 
      Cooperative Shares




<PAGE>




                        SUMMARY OF PROSPECTUS SUPPLEMENT

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

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

Depositor.....................Chase Commercial  Mortgage Securities Corp., a New
                              York corporation.  The Depositor is a wholly-owned
                              subsidiary of The Chase Manhattan Bank, a New York
                              bank [and an  affiliate of Chase  Securities  Inc.
                              (the  "Underwriter")].  See "The Depositor" in the
                              Prospectus.  Neither the  Depositor nor any of its
                              affiliates  has insured or guaranteed  the Offered
                              Certificates.

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

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

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

Cut-off Date..................------------------, 199--.

Delivery Date.................------------------, 199--.

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

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

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

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

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

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

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

                              As of the Cut-off Date, the Mortgage Loans had the
                              following additional characteristics:

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

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

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

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

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

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

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

                              (viii)    Cut-off  Date LTV  Ratios  (that  is, in
                                        each case, a  loan-to-value  ratio based
                                        upon (a) the Cut-off Date Balance of the
                                        Mortgage  Loan,  and (b)  the  appraised
                                        value of the related Mortgaged  Property
                                        determined at the time of origination of
                                        such  loan),   ranging  from ------%  to
                                        ----%,  and a weighted  average  Cut-off
                                        Date LTV Ratio of -----%; and

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

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

                              Mortgage  Loan  Prepayments.  The  actual  rate of
                              prepayment  of  principal  on the  Mortgage  Loans
                              cannot be  predicted.  The  Mortgage  Loans may be
                              prepaid at any time,  subject, in the case of ----
                              Mortgage   Loans,   to  payment  of  a  Prepayment
                              Premium. The investment performance of the Offered
                              Certificates  may vary  materially  and  adversely
                              from the investment  expectations of investors due
                              to  prepayments on the Mortgage Loans being higher
                              or lower than anticipated by investors. The actual
                              yield to the holder of an Offered  Certificate may
                              not be equal to the yield  anticipated at the time
                              of purchase of the Certificate or, notwithstanding
                              that  the  actual  yield  is  equal  to the  yield
                              anticipated  at that  time,  the  total  return on
                              investment   expected  by  the   investor  or  the
                              expected  weighted average life of the Certificate
                              may not be realized.  These effects are summarized
                              below.   For  a  discussion  of  certain   factors
                              affecting   prepayment  of  the  Mortgage   Loans,
                              including the effect of Prepayment  Premiums,  see
                              "Risk    Factors"    and   "Yield   and   Maturity
                              Considerations"  herein and "Yield Considerations"
                              in the Prospectus. In deciding whether to purchase
                              any Offered Certificates,  an investor should make
                              an  independent  decision  as to  the  appropriate
                              prepayment assumptions to be used.

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

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

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

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

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

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

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

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

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

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

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

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

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

Legal Investment............  [The   Class  A   Certificates   will   constitute
                              "mortgage related  securities" for purposes of the
                              Secondary Mortgage Market Enhancement Act of 1984,
                              as  amended  ("SMMEA"),  for so long  as they  are
                              rated in one of the two highest ratings categories
                              by one or more nationally  recognized  statistical
                              rating  organizations  and,  as  such,  are  legal
                              investments  for  certain  entities  to the extent
                              provided in SMMEA. Such investments, however, will
                              be subject to  general  regulatory  considerations
                              governing  investment  practices  under  state and
                              federal  law.  In  addition,   institutions  whose
                              investment  activities  are  subject  to review by
                              federal or state regulatory  authorities may be or
                              may become subject to  restrictions,  which may be
                              retroactively    imposed   by   such    regulatory
                              authorities,    on   the    investment   by   such
                              institutions in certain forms of mortgage  related
                              securities.

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

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



<PAGE>




                                  RISK FACTORS

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

The Certificates

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

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

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

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

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

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

The Mortgage Loans

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

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

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

         The Pooling and Servicing  Agreement  requires that the Master Servicer
obtain  an  environmental  site  assessment  of a  Mortgaged  Property  prior to
acquiring title thereto or assuming its operation.  Such prohibition effectively
precludes  enforcement  of the  security for the related  Mortgage  Note until a
satisfactory  environmental  site  assessment is obtained (or until any required
remedial action is thereafter  taken), but will decrease the likelihood that the
Trust Fund will become liable for a material adverse environmental  condition at
the Mortgaged Property. However, there can be no assurance that the requirements
of the Pooling and Servicing Agreement will effectively  insulate the Trust Fund
from potential liability for a materially adverse environmental condition at any
Mortgaged  Property.  Given the limited scope of environmental site assessments,
an  environmental  condition  that may affect or exist on or around a particular
Mortgaged  Property  may not have  been  discovered  during  the  course of such
environmental site assessment (including regulatory file reviews). Moreover, the
severity of an environmental  condition  discovered during an environmental site
assessment may not have been revealed fully because of the limited nature of the
investigation.   In  addition,   environmental   conditions  may  develop  after
completion of the environmental  site assessments,  by operation of the property
or  otherwise.  See  "Description  of the  Pooling  Agreements-Realization  Upon
Defaulted Mortgage Loans", "Risk Factors-Environmental Risks" and "Certain Legal
Aspects of Mortgage Loans-Environmental Legislation" in the Prospectus.

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

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

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

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

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

         Management.  The  successful  operation  of a real  estate  project  is
dependent  upon the  performance  and viability of the property  manager 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 are carried out in a timely fashion.  There
is no assurance  regarding the  performance of any operator  and/or  managers or
persons  who may  become  operators  and/or  managers  upon  the  expiration  or
termination  of leases or  management  agreements  or  following  any default or
foreclosure under a Mortgage Loan.

         Self-Storage   Facilities.   Self-storage   properties  are  considered
vulnerable  to  competition,  because  both  acquisition  costs  and  break-even
occupancy  are  relatively  low. The  conversion of  self-storage  facilities to
alternative uses would generally require substantial capital expenditures. Thus,
if  the  operation  of  any of the  self-storage  Mortgaged  Properties  becomes
unprofitable due to decreased demand, competition,  age of improvements or other
factors such that the borrower  becomes  unable to meet its  obligations  on the
related  Mortgage Loan, the  liquidation  value of that  self-storage  Mortgaged
Property may be substantially less, relative to the amount owing on the Mortgage
Loan, than would be the case if the self-storage Mortgaged Property were readily
adaptable to other uses.  Tenant  privacy,  anonymity and  efficient  access may
heighten  environmental  risks.  No  environmental  assessment  of  a  Mortgaged
Property  included  an  inspection  of the  contents of the  self-storage  units
included in the self-storage Mortgaged Properties and there is no assurance that
all of the units included in the self-storage Mortgaged Properties are free from
hazardous  substances or other  pollutants or  contaminants or will remain so in
the future.


                        DESCRIPTION OF THE MORTGAGE POOL

General

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

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

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

Certain Payment Characteristics

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

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

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

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

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

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

[The Index]

         Describe Index and include 5 year history.

Additional Mortgage Loan Information

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


<PAGE>

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


                      Mortgage Rates as of the Cut-off Date
<TABLE>
<CAPTION>

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













                                       -----------      --------------       --------------     -------------------
Total....................   
                                       -----------      --------------       --------------     ------------------- 
</TABLE>
 ---------------------------------------------
 Weighted Average
 Mortgage Rate (All Loans): -------% per annum
 ===============================================================================
 Weighted Average
 Mortgage Rate (ARM Loans): -------% per annum
 ===============================================================================
 Weighted Average
 Mortgage Rate (Fixed Rate Loans): --------% per annum




         The  following  table sets forth the range of Gross Margins for the ARM
Loans:

                         Gross Margins for the ARM Loans
<TABLE>
<CAPTION>
 
                                      Number of        Aggregate                               Percent by
                                        ARM             Cut-off            Percent by      Aggregate Cut-off
Range of Gross Margins (%)             Leases         Date Balance           Number           Date Balance
- --------------------------             ------         ------------           ------           ------------
<S>                                    <C>             <C>                  <C>               <C>   













                                       -----------      --------------       --------------     -------------------
Total....................   
                                       -----------      --------------       --------------     -------------------  
</TABLE>
 ---------------------------------------------
 Weighted Average
 Gross Margin: --------%
 ==============================================================================


<PAGE>


         The  following  table sets forth the  frequency of  adjustments  to the
Mortgage Rates and Monthly Payments of the ARM Loans.


                 Frequency of Adjustments to Mortgage Rates and
                       Monthly Payments for the ARM Loans
<TABLE>
<CAPTION>

                                     Monthly                                                              Percent by
                 Mortgage Rate       Payment            Number of         Aggregate                       Aggregate
                  Adjustment        Adjustment         Mortgage            Cut-off        Percent by       Cut-off
                  Frequency         Frequency            Loans           Date Balance       Number       Date Balance
                  ---------         ---------            -----           ------------       ------       ------------
<S>              <C>                <C>                 <C>              <C>              <C>            <C>









 
                 ------------       ------------        ------------       -----------     -----------     ----------
    Total........
                 ------------       ------------        ------------       -----------     -----------     ----------

</TABLE>


         The following table sets forth the range of maximum  lifetime  Mortgage
Rates for the ARM Loans to which such characteristic applies:




                Maximum Lifetime Mortgage Rates for the ARM Loans


<TABLE>
<CAPTION>
                                                 Number of        Aggregate                                 Percent by
           Range of Maximum Lifetime                ARM            Cut-off              Percent by      Aggregate Cut-off
               Mortgage Rates(%)                   Loans        Date Balance              Number           Date Balance
               -----------------                   -----           -------                ------           ------------
<S>           <C>                                 <C>             <C>                    <C>              <C> 











           ---------------------------            --------        ----------            -----------         -----------------
Total
           ---------------------------            --------        ----------            -----------         -----------------
</TABLE>

Weighted Average Maximum Lifetime
Mortgage Rate (ARM Loans): --------% per annum (A)


- -----------------

(A)   This calculation does not include the ---------- ARM Loans without maximum
      lifetime Mortgage Rates.

<PAGE>

         The following table sets forth the range of minimum  lifetime  Mortgage
Rates for the ARM Loans to which such characteristic applies:


                Minimum Lifetime Mortgage Rates for the ARM Loans


<TABLE>
<CAPTION>
                                                 Number of          Aggregate                                     Percent by
           Range of Minimum Lifetime                ARM           Cut-off Date             Percent by         Aggregate Cut-off
               Mortgage Rates(%)                   Loans             Balance                 Number              Date Balance
               -----------------                   -----             -------                 ------              ------------
<S>           <C>                                 <C>               <C>                     <C>                 <C>









           -------------------------           -------------        -----------            -------------      --------------------
Total......
           -------------------------           -------------        -----------            -------------      --------------------
</TABLE>
Weighted Average Minimum Lifetime
Mortgage Rate (ARM Loans): ------% per annum (A)


- -----------------

(A)  This calculation  does not  include  the ----- ARM  Loans  without  minimum
     lifetime Mortgage Rates.




         The  following  table sets forth the range of Cut-off Date  Balances of
the Mortgage Loans:


                              Cut-off Date Balances

<TABLE>
<CAPTION>
                                                 Number of         Aggregate                                  Percent by
              Cut-off Date                       Mortgage           Cut-off           Percent by           Aggregate Cut-off
            Balance Range (%)                      Loans          Date Balance          Number               Date Balance
            -----------------                      -----          ------------          ------               ------------
<S>         <C>                                  <C>              <C>                 <C>                  <C>   










          ---------------------                  --------         ------------         ----------         -------------------
Total......
          ---------------------                  --------         ------------         ----------         -------------------
</TABLE>
Average Cut-off Date
Balance (All Loans):  $-----------


Average Cut-off Date
Balance (ARM Loans):  $-----------


Average Cut-off Date
Balance (Fixed Rate Loans):  $-----------

<PAGE>


         The  following  tables set forth the  original and  remaining  terms to
stated maturity (in months) of the Mortgage Loans:


                  Original Term to Stated Maturity (in Months)

<TABLE>
<CAPTION>
                                                 Number of         Aggregate                               Percent by
            Range of Original                    Mortgage           Cut-off            Percent by      Aggregate Cut-off
            Term (In Months)                       Loans         Date Balance            Number           Date Balance
            ----------------                       -----          ----------             ------           ------------
<S>         <C>                                  <C>             <C>                    <C>               <C>   










          ---------------------                  --------         ------------         ----------       -------------------
Total......
          ---------------------                  --------         ------------         ----------       -------------------
</TABLE>

 Weighted Average Original
 Term to Stated Maturity
 (All Loans): ----- months


 Weighted Average Original
 Term to Stated Maturity
 (ARM Loans): ----- months


 Weighted Average Original
 Term to Stated Maturity
 (Fixed Rate Loans): ----- months




                  Remaining Term to Stated Maturity (in Months)
                             as of the Cut-off Date


<TABLE>
<CAPTION>
                                                  Number of       Aggregate                              Percent by
            Range of Remaining                    Mortgage         Cut-off            Percent by      Aggregate Cut-off
             Term (In Months)                      Loans         Date Balance           Number          Date Balance
             ----------------                      -----        --------------          ------           ------------
<S>         <C>                                  <C>            <C>                    <C>                <C>   










          ---------------------                  --------         ------------         ----------       -------------------
Total......
          ---------------------                  --------         ------------         ----------       ------------------- 
</TABLE>


 Weighted Average Remaining
 Term to Stated Maturity
 (All Loans): ----- months


 Weighted Average Remaining
 Term to Stated Maturity
 (ARM Loans): ----- months


 Weighted Average Remaining
 Term to Stated Maturity
 (Fixed Rate Loans): ----- months

<PAGE>



         The  following  table  sets  forth  the  respective  years in which the
Mortgage Loans were originated:


                               Year of Origination

<TABLE>
<CAPTION>
                                                 Number of        Aggregate                                 Percent by
                                                 Mortgage          Cut-off               Percent by      Aggregate Cut-off
                   Year                            Loans        Date Balance               Number           Date Balance
                   ----                            -----        ------------               ------           ------------
<S>                <C>                           <C>            <C>                      <C>             <C>   










                  -------                        --------         ------------           ----------     -------------------
Total............
                  -------                        --------         ------------           ----------     -------------------
</TABLE>



          The  following  table  sets  forth the  respective  years in which the
Mortgage Loans are scheduled to mature.  The table provides an indication (which
does  not  account  for  any  scheduled  amortization  or  prepayments),  of the
concentration  of Balloon  Payments that will be due in those years with respect
to the Mortgage Loans. See "Risk Factors-Balloon Payments" herein.



                           Year of Scheduled Maturity


<TABLE>
<CAPTION>
                                                 Number of        Aggregate                                 Percent by
                                                 Mortgage          Cut-off               Percent by      Aggregate Cut-off
                   Year                            Loans        Date Balance               Number           Date Balance
                   ----                            -----        ------------               ------           ------------
<S>                <C>                           <C>            <C>                      <C>             <C>   










                  -------                        --------         ------------           ----------     -------------------
Total............
                  -------                        --------         ------------           ----------     -------------------
</TABLE>

<PAGE>


          The following table sets forth the range of Cut-off Date LTV Ratios of
the Mortgage  Loans.  A "Cut-off  Date LTV Ratio" is a fraction,  expressed as a
percentage,  the  numerator  of which is the Cut-off  Date Balance of a Mortgage
Loan,  and the  denominator  of which  is the  appraised  value  of the  related
Mortgaged  Property as determined by an appraisal thereof obtained in connection
with the origination of such Mortgage Loan. A Cut-off Date LTV Ratio, because it
is based on the value of a Mortgaged Property determined as of loan origination,
is not necessarily a reliable  measure of the borrower's  current equity in that
Mortgaged Property.  In a declining real estate market, the fair market value of
the  Mortgaged  Property  could  have  decreased  from the value  determined  at
origination, and the actual loan-to-value ratio of a Mortgage Loan may be higher
than its Cut-off Date LTV Ratio.




                                              Cut-off Date LTV Ratios



<TABLE>
<CAPTION>
                                                 Number of        Aggregate                              Percent by
            Range of Cut-off Date                Mortgage          Cut-off            Percent by      Aggregate Cut-off
              LTV  Ratios (%)                      Loans         Date Balance           Number          Date Balance
             ----------------                      -----        ----------------        ------           ------------
<S>         <C>                                  <C>              <C>                  <C>                  <C>   



          ---------------------                  --------         ------------         ----------       -------------------
Total......
          ---------------------                  --------         ------------         ----------       ------------------- 
</TABLE>
 Weighted Average Cut-off
 Date LTV Ratio
 (All Loans): -----%


 Weighted Average Cut-off
 Date LTV Ratio
 (ARM Loans): -----%


 Weighted Average Cut-off
 Date LTV Ratio
 (Fixed Rate Loans): -----%


<PAGE>

         The  following  table  sets  forth the range of Debt  Service  Coverage
Ratios for the Mortgage Loans as of the Cut-off Date. The "Debt Service Coverage
Ratio" for any Mortgage  Loan is the ratio of Net Operating  Income  produced by
the related Mortgaged Property for the period (annualized if the period was less
than one year)  covered by an  operating  statement to the amount of the Monthly
Payment  in effect as of the  Cut-off  Date  multiplied  by 12.  "Net  Operating
Income"  is the  revenue  derived  from  the use and  operation  of a  Mortgaged
Property (consisting primarily of rental income and deposit  forfeitures),  less
operating  expenses  (such  as  utilities,   general  administrative   expenses,
management fees, advertising,  repairs and maintenance),  and further less fixed
expenses  (such as  insurance  and real  estate  taxes).  Net  Operating  Income
generally  does not  reflect  capital  expenditures.  The  following  table  was
prepared using operating statements obtained from the respective mortgagors.  In
each case, the information contained in such operating statements was unaudited,
and the  Depositor  has made no attempt to verify its  accuracy.  In the case of
- -----  Mortgage  Loans  (---- ARM Loans and ----  Fixed Rate  Loans),  operating
statements could not be obtained, and accordingly,  Debt Service Coverage Ratios
for those Mortgage Loans were not calculated.  The last day of the period (which
may not  correspond  to the end of the calendar  year most recent to the Cut-off
Date) covered by each  operating  statement  from which a Debt Service  Coverage
Ratio  was  calculated  is set  forth in  Annex A with  respect  to the  related
Mortgage Loan.


                          Debt Service Coverage Ratios
                             as of the Cut-off Date



<TABLE>
<CAPTION>
                                                 Number of        Aggregate                               Percent by
            Range of Debt Service                Mortgage          Cut-off            Percent by       Aggregate Cut-off
              Coverage Ratios                      Loans         Date Balance           Number           Date Balance
              ----------------                     -----        ----------------        ------           ------------
<S>         <C>                                  <C>              <C>                  <C>             <C>   


Not Calculated (A)
          ---------------------                  --------         ------------         ----------       -------------------
Total......
          ---------------------                  --------         ------------         ----------       ------------------- 
</TABLE>
          Weighted Average
          Debt Service Coverage Ratio
          (All Loans): -------x(B)


          Weighted Average
          Debt Service Coverage Ratio
          (ARM Loans): -------x(C)


          Weighted Average
          Debt Service Coverage Ratio
          (Fixed Rate Loans): -------x(D)

- --------------------------------------------
- --------------------------------------------

(A)    The Debt  Service  Coverage  Ratios  for these  Mortgage  Loans  were not
       calculated due to a lack of available operating statements.

(B)    This calculation does not include the -------- Mortgage Loans as to which
       Debt Service  Coverage  Ratios were not calculated.

(C)    This calculation does not include the -------- ARM Loans as to which Debt
       Service Coverage Ratios were not calculated.

(D)    This calculation does not include the ------ Fixed Rate Loans as to which
       Debt Service  Coverage  Ratios were not calculated.

<PAGE>


         The Mortgage Loans are secured by Mortgaged Properties located in -----
different  states.  The  following  table  sets  forth  the  states in which the
Mortgaged Properties are located:


                             Geographic Distribution



<TABLE>
<CAPTION>
                                                 Number of      Aggregate                                   Percent by
                                                 Mortgage         Cut-off               Percent by      Aggregate Cut-off
                  State                           Loans        Date Balance               Number           Date Balance
                  ----                            -----        ------------               ------           ------------
<S>                <C>                           <C>            <C>                      <C>             <C>   




                  -------                        --------         ------------           ----------     -------------------
Total............
                  -------                        --------         ------------           ----------     -------------------
</TABLE>
          Specified in Annex A to this  Prospectus  Supplement are the foregoing
and certain  additional  characteristics  of the  Mortgage  Loans set forth on a
loan-by-loan basis. Certain additional  information regarding the Mortgage Loans
is  contained  herein  under  "-Underwriting  Standards",  "-Assignment  of  the
Mortgage Loans; Repurchases" and "-Representations and Warranties;  Repurchases"
and in the Prospectus under  "Description of the Trust Funds" and "Certain Legal
Aspects of Mortgage Loans".


<PAGE>

The Mortgage Loan Seller

         General.  On or prior to the Delivery  Date, the Depositor will acquire
the Mortgage Loans from ------------- (the "Mortgage Loan Seller") pursuant to a
Mortgage Loan Purchase Agreement, dated [the date hereof], between the Depositor
and the Mortgage  Loan Seller (the  "Mortgage  Loan Purchase  Agreement").  [The
Mortgage Loan Seller originated --- of the Mortgage Loans,  which represent ---%
of the Initial Pool Balance,  and acquired the remaining Mortgage Loans from the
respective  originators  thereof,  generally in accordance with the underwriting
criteria described below under "-Underwriting Standards".]

         [The Mortgage Loans Seller [, a wholly-owned subsidiary of ----------,]
is a -----------------  organized in ---- under the laws of -------------------.
As  of  December  31,  199-,  the  Mortgage  Loan  Seller  had a  net  worth  of
approximately  $-----------------,  and currently holds and services for its own
account  a  total   residential  and  commercial   mortgage  loan  portfolio  of
approximately  $------------------,  of which approximately  $------------------
constitutes   multifamily   mortgage   loans,   approximately   $---------------
constitutes   self-storage   facility   mortgage   loans,   [and   approximately
$--------------- constitutes other types of commercial mortgage loans].]

         The information  set forth herein  concerning the Mortgage Loan Seller,
the delinquency,  foreclosure and loss experience of its mortgage loan portfolio
and its  underwriting  standards  has been provided by the Mortgage Loan Seller,
and  neither the  Depositor  nor the  Underwriter  makes any  representation  or
warranty as to the accuracy or completeness of such information.

         [Delinquency and Foreclosure Experience. The following table sets forth
certain  information  concerning the delinquency  experience  (including pending
foreclosures)  on the  Mortgage  Loan  Seller's  portfolio  of  multifamily  and
commercial  mortgage loans held and serviced for its own account.  The indicated
periods of delinquency are based on the number of days past due on a contractual
basis.  No mortgage loan is considered  delinquent  for these  purposes until 30
days past due on a contractual basis.

<TABLE>
<CAPTION>

                                   As of December 31, 199      As of December 31, 199       As of         , 199
                                   -------------------------   -------------------------    -------------------------
                                   By Number     By Dollar     By Number      By Dollar    By Number     By Dollar
                                    of Loans     Amount of      of Loans      Amount of      of Loans     Amount of
                                   ---------       Loans       ---------       Loans       ---------       Loans
                                                 ---------                    --------                   ----------
                                                             (Dollar Amounts in Millions)
<S>                               <C>           <C>           <C>             <C>          <C>            <C>

 Total Multifamily
 Mortgage Loans...............                  $                           $                            $       
                                  ---------     -----------    ---------    -------------   ----------   -----------
 Total Self-Storage Facility
 Mortgage Loans...............                  $                           $                            $        
                                  ---------     -----------    ---------    -------------   ----------   -----------
 [Total Other Types of
 Commercial Mortgage Loans]...                  $                           $                            $         
                                  ---------     -----------    ---------    -------------   ----------   -----------
 Period of Delinquency
      30 to 59 days...........
      60 to 89 days...........
      90 days or more.........
 Total Delinquent Loans.......    ---------      ----------     --------    -------------    ----------   -----------
                                  ---------      ----------     --------    -------------    ----------   -----------
 Foreclosures
 pending(1)...................
 Real Estate Owned............

- ------------------------------
(1)   Includes bankruptcies which stay foreclosure.
</TABLE>

<PAGE>


         The following table presents,  for the Mortgage Loan Seller's portfolio
of  multifamily  and  commercial  mortgage  loans held and  serviced for its own
account,  the net gains (losses) resulting from foreclosures and the disposition
of properties  acquired in foreclosure or by deed in lieu of foreclosure  during
the periods indicated.


<TABLE>
<CAPTION>
                                        Year Ended December 31,                          Months Ended
                                ------------------------------------------     ---------------------------     ------

                                  199                        199                    199                199
                                -----------------    ---------------------     -------------     ---------------------
<S>                             <C>                  <C>                       <C>               <C>

Net gains (losses)(1)
</TABLE>

- ----------------------------
(1)      Gains  (losses)  are  defined as  proceeds  from sale less  outstanding
         principal  balance  less  certain  capitalized  costs  related  to  the
         foreclosure  and/or  disposition of the related property  (exclusive of
         accrued interest).

         There  can  be  no  assurance  that  the  delinquency  and  foreclosure
experience of the Mortgage Loans comprising the Mortgage Pool will correspond to
the  delinquency,  foreclosure and loss experience of the Mortgage Loan Seller's
total  multifamily  and  commercial  mortgage  loan  portfolio  set forth in the
foregoing tables. The aggregate delinquency,  foreclosure and loss experience on
the  Mortgage  Loans  comprising  the  Mortgage  Pool will depend on the results
obtained over the life of the Mortgage Pool.]

Underwriting Standards

         [All of the Mortgage Loans were  originated or acquired by the Mortgage
Loan Seller,  generally in accordance with the underwriting  criteria  described
herein.

         [Description of underwriting standards.]

         The Depositor  believes that the Mortgage  Loans selected for inclusion
in the  Mortgage  Pool from the Mortgage  Loan  Seller's  portfolio  were not so
selected  on any  basis  which  would  have a  material  adverse  effect  on the
Certificateholders.]

Assignment of the Mortgage Loans; Repurchase

         On or prior  to the  Delivery  Date,  the  Depositor  will  assign  its
interests  in the  Mortgage  Loans,  without  recourse,  to the  Trustee for the
benefit of the  Certificateholders.  In  connection  with such  assignment,  the
Depositor  will require the Mortgage Loan Seller to deliver to the Trustee or to
a document  custodian  appointed  by the  Trustee (a  "Custodian"),  among other
things,   the   following   documents   with  respect  to  each   Mortgage  Loan
(collectively, as to such Mortgage Loan, the "Mortgage File"): [(i) the original
Mortgage Note,  endorsed  (without  recourse) to the order of Trustee;  (ii) the
original  Mortgage or a certified  copy  thereof,  together  with  originals  or
certified copies of any intervening  assignments of such document,  in each case
with evidence of recording  thereon;  (iii) the original or a certified  copy of
any related assignment of leases,  rents and profits (if such item is a document
separate from the Mortgage),  together with originals or certified copies of any
intervening  assignments  of  such  document,  in each  case  with  evidence  of
recording thereon; (iv) the original or a certified copy of any related security
agreement (if such item is a document separate from the Mortgage), together with
originals or certified  copies of any intervening  assignments of such document;
(v) an assignment of the Mortgage in favor of the Trustee,  in recordable  form;
(vi) an  assignment of any related  assignment of leases,  rents and profits (if
such item is a document separate from the Mortgage) in favor of the Trustee,  in
recordable form; (vii) an assignment of any related security  agreement (if such
item is a document  separate from the Mortgage) in favor of the Trustee;  (viii)
originals or certified  copies of all assumption,  modification and substitution
agreements in those  instances  where the terms or provisions of the Mortgage or
Mortgage  Note have been  modified or the  Mortgage  or  Mortgage  Note has been
assumed; (ix) the original lender's title insurance policy issued on the date of
the  origination of such Mortgage Loan or, with respect to each Mortgage Loan as
to  which  a  lender's  title  insurance  policy  has  not yet  been  issued,  a
preliminary  title  report or a title  insurance  commitment  or binder or, with
respect to each Mortgage Loan not covered by a lender's title insurance  policy,
an attorney's  opinion of title given by an attorney licensed to practice law in
the jurisdiction where the Mortgaged  Property is located;  and (x) the original
of any guaranty of the borrower's obligations under the related Mortgage Note.]

         The  Trustee or a  Custodian  on its behalf  will be required to review
each Mortgage File within a period of --- days of the receipt  thereof,  and the
Trustee or a Custodian  on its behalf will hold such  documents in trust for the
benefit of the  Certificateholders.  If any of the above-described  documents is
found during the course of such review to be missing  from any Mortgage  File or
defective,  and in either case such omission or defect  materially and adversely
affects the value of any Mortgage  Loan or the  interests of  Certificateholders
therein,  the  Trustee  will be  required  to notify  the Master  Servicer,  the
Depositor  and the Mortgage Loan Seller.  In any such case,  and if the Mortgage
Loan Seller  cannot  deliver the document or cure the defect  within a period of
- --- days  following  its  receipt  of such  notice,  then,  except as  otherwise
provided  below,  the  Mortgage  Loan Seller will be  obligated  pursuant to the
Mortgage  Loan  Purchase  Agreement  (the  relevant  rights  under which will be
assigned, together with its interests in the Mortgage Loans, by the Depositor to
the Trustee) to repurchase the affected Mortgage Loan within such ----day period
at a price (the "Purchase  Price") equal to the sum of (i) the unpaid  principal
balance of such Mortgage  Loan,  (ii) unpaid  accrued  interest on such Mortgage
Loan at the Mortgage  Rate from the date to which  interest was last paid to the
Due Date in the Due  Period in which the  purchase  is to occur,  (iii)  certain
servicing  expenses that are reimbursable to the Master  Servicer,  and (iv) any
unpaid accrued  interest at the Master Servicer  Reimbursement  Rate that may be
payable to the Master Servicer in respect of related  unreimbursed  P&I Advances
and servicing  expenses as described under  "Description of the Certificates P&I
Advances"  herein.  This  repurchase  obligation will constitute the sole remedy
available  to the  Certificateholders  and  the  Trustee  for any  defect  in or
omission  from a  Mortgage  File,  and  neither  the  Depositor  nor  any of its
affiliates  will be obligated to  repurchase  the affected  Mortgage Loan if the
Mortgage Loan Seller  defaults on its obligation to do so.  Notwithstanding  the
foregoing,  if a document is missing from any Mortgage  File because it has been
submitted for recording, and neither such document nor a certified copy thereof,
in either case with evidence of recording  thereon,  can be obtained  because of
delays on the part of the applicable  recording  office,  then the Mortgage Loan
Seller will not be required to  repurchase  the  affected  Mortgage  Loan on the
basis of such  missing  document so long as it continues in good faith to obtain
such document or such certified copy.

         The Pooling and Servicing  Agreement  will require the Master  Servicer
promptly  (and in any event within --- days of the Delivery  Date) to cause each
assignment  of a  Mortgage  described  in  clause  (v) of the  second  preceding
paragraph and each  assignment  of an  assignment  of leases,  rents and profits
described in clause (vi) of the second  preceding  paragraph to be submitted for
recording in the real property  records of the jurisdiction in which the related
Mortgaged  Property is located except in states where, in the written opinion of
local counsel  acceptable to the Depositor and the Trustee,  such recordation is
not required to protect the Trustee's  interests in the related  Mortgage  Loans
against sale, further assignment, satisfaction or discharge by the Mortgage Loan
Seller,   the  Master  Servicer,   any  sub-servicers  or  the  Depositor.   See
"Description   of  the  Pooling   Agreements-Assignment   of   Mortgage   Loans;
Repurchases" in the Prospectus.

Representations and Warranties; Repurchases

         In the Mortgage Loan Purchase  Agreement,  the Mortgage Loan Seller has
represented  and  warranted  with  respect  to each  Mortgage  Loan,  as of [the
Delivery  Date],  or  as  of  such  other  date  specifically  provided  in  the
representation and warranty, among other things, that:

              [Specify significant representations and warranties.]

         If the Master Servicer, the Trustee or the Depositor discovers a breach
of any  of  the  foregoing  representations  and  warranties,  and  such  breach
materially and adversely affects the value of any Mortgage Loan or the interests
of Certificateholders  therein, the party making such discovery will be required
to so notify each of the other parties and the Mortgage Loan Seller. In any such
case, and if the Mortgage Loan Seller cannot cure such breach within a period of
- ---- days  following  its receipt of such notice,  then the Mortgage Loan Seller
will be obligated pursuant to the Mortgage Loan Purchase Agreement (the relevant
rights under which will be assigned, together with its interests in the Mortgage
Loans, by the Depositor to the Trustee) to repurchase the affected Mortgage Loan
within such ----day period at the applicable Purchase Price.

         The foregoing  repurchase  obligation  will  constitute the sole remedy
available  to the  Certificateholders  and the  Trustee  for any  breach  of the
Mortgage Loan Seller's  representations  and  warranties  regarding the Mortgage
Loans.  [Thus,  if the  Mortgage  Loan  Seller were found to have  breached  its
representation set forth in clause -- above regarding  environmental matters, it
would  have no  obligation  to  indemnify  the  Trust  Fund  for any  consequent
liability  that the Trust Fund might have  incurred  for  clean-up  costs at the
affected Mortgaged Property. However, because of the restrictions imposed by the
Pooling  and  Servicing  Agreement  upon the  ability of the Master  Servicer to
acquire title to a Mortgaged  Property or to assume  control of its  operations,
the  Depositor  believes  that it is unlikely that the Trust Fund will incur any
such liability. See "Risk  Factors-Environmental  Law Considerations" herein and
"Description  of the  Pooling  Agreements-Realization  Upon  Defaulted  Mortgage
Loans",  "Risk  Factors-Environmental  Risks"  and  "Certain  Legal  Aspects  of
Mortgage Loans-Environmental Legislation" in the Prospectus.]

         The Mortgage Loan Seller will be the sole  Warranting  Party in respect
of the Mortgage Loans,  and neither the Depositor nor any of its affiliates will
be obligated to  repurchase  any affected  Mortgage  Loan in  connection  with a
breach of the Mortgage  Loan  Seller's  representations  and  warranties  if the
Mortgage Loan Seller defaults on its obligation to do so. However, the Depositor
will not include any Mortgage  Loan in the Mortgage Pool if anything has come to
the   Depositor's   attention   that  would   cause  it  to  believe   that  the
representations  and warranties made by the Mortgage Loan Seller  regarding such
Mortgage Loan will not be correct in all material respects.  See "Description of
the  Pooling  Agreements-Representations  and  Warranties;  Repurchases"  in the
Prospectus.

Changes in Mortgage Pool Characteristics

         The description in this Prospectus  Supplement of the Mortgage Pool and
the  Mortgaged  Properties  is based upon the  Mortgage  Pool as  expected to be
constituted at the time the Offered Certificates are issued, as adjusted for the
scheduled  principal  payments due on or before the Cut-off  Date.  Prior to the
issuance of the Offered  Certificates,  a Mortgage  Loan may be removed from the
Mortgage Pool if the Depositor deems such removal necessary or appropriate or if
it is prepaid.  A limited  number of other mortgage loans may be included in the
Mortgage  Pool  prior  to the  issuance  of  the  Offered  Certificates,  unless
including such Mortgage Loans would materially alter the  characteristics of the
Mortgage Pool as described herein.  The Depositor  believes that the information
set forth herein will be representative of the  characteristics  of the Mortgage
Pool as it will be constituted at the time the Offered  Certificates are issued,
although  the  range  of  Mortgage   Rates  and  maturities  and  certain  other
characteristics of the Mortgage Loans in the Mortgage Pool may vary.

         A Current  Report on Form 8-K (the  "Form  8-K") will be  available  to
purchasers of the Offered Certificates on or shortly after the Delivery Date and
will be filed,  together  with the Pooling  and  Servicing  Agreement,  with the
Securities  and  Exchange  Commission  within  fifteen  days  after the  initial
issuance of the Offered  Certificates.  In the event  Mortgage Loans are removed
from or added to the Mortgage Pool as set forth in the preceding paragraph, such
removal or addition will be noted in the Form 8-K.


                         SERVICING OF THE MORTGAGE LOANS

General

         The Master  Servicer  will be required to service  and  administer  the
Mortgage  Loans,  either  directly  or through  sub-servicers,  on behalf of the
Trustee   and  in  the  best   interests   of  and  for  the   benefit   of  the
Certificateholders  (as determined by the Master  Servicer in its good faith and
reasonable  judgment),  in  accordance  with  applicable  law,  the terms of the
Pooling and Servicing Agreement, the terms of the respective Mortgage Loans and,
to the extent consistent with the foregoing, in the same manner as would prudent
institutional  mortgage  lenders and loan  servicers  servicing  mortgage  loans
comparable  to the  Mortgage  Loans in the  jurisdictions  where  the  Mortgaged
Properties  are  located,  and with a view to the  maximization  of  timely  and
complete  recovery of principal  and  interest,  but without  regard to: (i) any
relationship  that the Master  Servicer or any affiliate of the Master  Servicer
may have with the related  mortgagor;  (ii) the ownership of any  Certificate by
the Master  Servicer or any affiliate of the Master  Servicer;  (iii) the Master
Servicer's  obligation  to make P&I  Advances  and  advances  to  cover  certain
servicing expenses; and (iv) the Master Servicer's right to receive compensation
for its services  under the Pooling and  Servicing  Agreement or with respect to
any particular transaction.

         Set forth  below,  following  the  subsection  captioned  "-The  Master
Servicer",  is a description of certain pertinent  provisions of the Pooling and
Servicing  Agreement relating to the servicing of the Mortgage Loans.  Reference
is  also  made  to  the  Prospectus,  in  particular  to the  section  captioned
"Description of the Pooling Agreements",  for important  information in addition
to that set forth herein  regarding the terms and  conditions of the Pooling and
Servicing  Agreement as they relate to the rights and  obligations of the Master
Servicer thereunder.

The Master Servicer

         [----------------------------------, a -------------------, will act as
Master  Servicer  with  respect  to the  Mortgage  Pool.  Founded  in  ---- as a
- ------------, the Master Servicer today furnishes a variety of wholesale banking
services.  As of  December  31,  19--,  the Master  Servicer  had a net worth of
approximately  $----------,  and a total  mortgage loan  servicing  portfolio of
approximately  $-----------,  of which approximately  $------------- represented
multifamily  mortgage  loans,  approximately   $-------------------  represented
self-storage  facility mortgage loans, [and  approximately  $-------------------
represented other types of commercial mortgage loans].]

         The offices of the Master  Servicer that will be primarily  responsible
for   servicing   and   administering   the   Mortgage   Pool  are   located  at
- ----------------------------.

         For so long as the long-term  unsecured debt  obligations of the Master
Servicer are rated --- or better by  ---------------------,  the Master Servicer
will not be required to maintain the errors and  omissions  policy  described in
the Prospectus  under  "Description  of the Pooling  Agreements-Certain  Matters
Regarding the Master Servicer and the Depositor".]

         The  information  set forth herein  concerning the Master  Servicer has
been  provided  by the  Master  Servicer,  and  neither  the  Depositor  nor the
Underwriter  makes  any  representation  or  warranty  as  to  the  accuracy  or
completeness of such information.

Servicing and Other Compensation and Payment of Expenses

         The principal compensation to be paid to the Master Servicer in respect
of its master  servicing  activities  will be the Servicing  Fee. The "Servicing
Fee" will be payable  monthly on a loan-by-loan  basis from amounts  received in
respect of interest on each Mortgage  Loan,  will accrue in accordance  with the
terms of the related  Mortgage  Note at a rate equal to --------% per annum (the
"Servicing  Fee Rate") and will be computed  on the basis of the same  principal
amount and for the same period  respecting which any related interest payment on
the related Mortgage Loan is computed. As additional servicing compensation, the
Master Servicer will be entitled to retain all assumption and modification fees,
late charges and penalty  interest  and, as and to the extent  described  below,
Prepayment  Premiums and Prepayment Interest Excesses collected from mortgagors.
In addition,  the Master  Servicer is  authorized  but not required to invest or
direct  the  investment  of funds  held in the  Certificate  Account  in certain
short-term United States government securities and other obligations  acceptable
to the Rating Agencies ("Permitted  Investments"),  and the Master Servicer will
be  entitled  to retain  any  interest  or other  income  earned on such  funds.
Although the Master  Servicer is required to service and administer the Mortgage
Pool  in  accordance  with  the  general  servicing   standard  described  under
"-General"  above  and,  accordingly,  without  regard to its  right to  receive
compensation  under the Pooling and Servicing  Agreement,  additional  servicing
compensation  in the nature of  assumption  and  modification  fees,  Prepayment
Premiums  and  Prepayment  Interest  Excesses  may under  certain  circumstances
provide the Master  Servicer with an economic  disincentive  to comply with such
standard.

         [If a borrower  voluntarily prepays a Mortgage Loan in whole or in part
during  any Due  Period  on a date  that is  prior  to its Due  Date in such Due
Period,  the amount of interest (net of related  Servicing Fees) that accrues on
the  amount  of  such  principal  prepayment  will be less  (such  shortfall,  a
"Prepayment  Interest  Shortfall")  than the  corresponding  amount of  interest
accruing on the Certificates.  If such a principal  prepayment occurs during any
Due Period  after the Due Date for such  Mortgage  Loan in such Due Period,  the
amount of interest (net of related Servicing Fees) that accrues on the amount of
such  principal  prepayment  will exceed (such excess,  a  "Prepayment  Interest
Excess") the corresponding  amount of interest accruing on the Certificates.  As
to any Due Period,  to the extent  Prepayment  Interest  Excesses and Prepayment
Premiums  collected for all Mortgage Loans are greater than Prepayment  Interest
Shortfalls  incurred,  such  excess  will  be  paid to the  Master  Servicer  as
additional servicing compensation.]

         [As  and to the  extent  described  herein  under  "Description  of the
Certificates-P&I  Advances",  the Master  Servicer  will be  entitled to receive
interest on P&I Advances and reimbursable  servicing expenses,  such interest to
be paid,  contemporaneously with the reimbursement of the related P&I Advance or
servicing expense, out of any other collections on the Mortgage Loans.]

         The Master  Servicer  generally  will be required  to pay all  expenses
incurred by it in connection with its servicing activities under the Pooling and
Servicing Agreement,  and will not be entitled to reimbursement  therefor except
as  expressly  provided in the Pooling and  Servicing  Agreement.  However,  the
Master  Servicer will be permitted to pay certain such expenses  directly out of
the Certificate Account and at times without regard to the relationship  between
the expense and the funds from which it is being paid. In connection  therewith,
the Master Servicer will be responsible for all fees of any sub-servicers, other
than management fees earned in connection with the operation of an REO Property,
which  management  fees the Master  Servicer  will be  authorized  to pay out of
revenues  received  from such  property  (thereby  reducing  the portion of such
revenues   that   would    otherwise   be   available   for    distribution   to
Certificateholders).  See "Description of the Certificates-Distributions-Method,
Timing and Amount" herein and "Description of the Pooling Agreements-Certificate
Account"  and  "-Servicing   Compensation   and  Payment  of  Expenses"  in  the
Prospectus.

Modifications, Waivers and Amendments

         The Master Servicer may agree to modify, waive or amend any term of any
Mortgage  Loan in a manner  consistent  with the  servicing  standard  described
herein, provided that such modification, waiver or amendment will not (i) affect
the amount or timing of any  scheduled  payments of principal or interest on the
Mortgage  Loan or (ii) in its judgment,  materially  impair the security for the
Mortgage Loan or reduce the likelihood of timely payment of amounts due thereon.
The  Master  Servicer  also  may  agree to any  other  modification,  waiver  or
amendment  of the terms of a  Mortgage  Loan,  but only if, in its  judgment,  a
material  default on the  Mortgage  Loan has  occurred  or a payment  default is
imminent,  and such  modification,  waiver or amendment is reasonably  likely to
produce a greater  recovery  with  respect to the  Mortgage  Loan,  taking  into
account the time value of money, than would liquidation.

          To the extent consistent with the foregoing,  the Master Servicer will
be permitted: [describe permitted modification standards]

         The  Master   Servicer  is  required  to  notify  the  Trustee  of  any
modification,  waiver or amendment of any term of any  Mortgage  Loan,  and must
deliver to the  Trustee or the  related  Custodian,  for  deposit in the related
Mortgage  File,  an  original  counterpart  of the  agreement  related  to  such
modification,  waiver  or  amendment,  promptly  (and in any event  within  [10]
business days) following the execution thereof. Copies of each agreement whereby
any such  modification,  waiver or amendment of any term of any Mortgage Loan is
effected are to be available  for review  during  normal  business  hours at the
offices of the Master Servicer. See "Description of the  Certificates-Reports to
Certificateholders; Available Information" herein.

Inspections; Collection of Operating Information

         The Master  Servicer is required  to perform a physical  inspection  of
each Mortgaged  Property at such times and in such manner as are consistent with
the servicing  standard set forth herein, but in any event (i) at least once per
calendar  year,  commencing  in the  calendar  year --------,  and (ii),  if any
scheduled  payment becomes more than 60 days delinquent on the related  Mortgage
Loan, as soon as practicable thereafter. The Master Servicer will be required to
prepare a written report of each such inspection describing the condition of the
Mortgaged Property and specifying the existence of any material vacancies in the
Mortgaged  Property,  of any sale,  transfer  or  abandonment  of the  Mortgaged
Property,  of any material  change in the  condition  or value of the  Mortgaged
Property, or of any waste committed thereon.

         With  respect to each  Mortgage  Loan that  requires  the  borrower  to
deliver such  statements,  the Master  Servicer is also  required to collect and
review the annual operating statements of the related Mortgaged Property. [Most]
of the  Mortgages  obligate  the  related  borrower to deliver  annual  property
operating  statements.  However,  there can be no assurance  that any  operating
statements required to be delivered will in fact be delivered, nor is the Master
Servicer  likely to have any practical  means of compelling such delivery in the
case of an otherwise performing Mortgage Loan.

         Copies of the inspection reports and operating  statements  referred to
above  are to be  available  for  review  by  Certificateholders  during  normal
business  hours  at  the  offices  of the  [Trustee].  See  "Description  of the
Certificates-Reports to Certificateholders; Available Information" herein.

Additional Obligations of the Master Servicer with Respect to ARM Loans

         The Master Servicer is responsible  for calculating  adjustments in the
Mortgage  Rate and the Monthly  Payment for each ARM Loan and for  notifying the
related borrower of such adjustments.  If the base index for any ARM Loan is not
published or is otherwise  unavailable,  then the Master Servicer is required to
select a comparable  alternative index over which it has no direct control, that
is readily  verifiable  and that is  acceptable  under the terms of the  related
Mortgage  Note. If the Mortgage Rate or the Monthly  Payment with respect to any
ARM Loan is not properly  adjusted by the Master Servicer  pursuant to the terms
of such Mortgage  Loan and  applicable  law, the Master  Servicer is required to
deposit in the  Certificate  Account on or prior to the Due Date of the affected
Monthly Payment,  an amount equal to the excess,  if any, of (i) the amount that
would have been  received  from the  borrower  if the  Mortgage  Rate or Monthly
Payment  had been  properly  adjusted,  over (ii) the amount of such  improperly
adjusted Monthly Payment,  subject to reimbursement  only out of such amounts as
are recovered from the borrower in respect of such excess.


                         DESCRIPTION OF THE CERTIFICATES

General

         The  Certificates  will be issued  pursuant to a Pooling and  Servicing
Agreement,  to be dated as of the Cut-off Date, among the Depositor,  the Master
Servicer  and the Trustee  (the  "Pooling and  Servicing  Agreement"),  and will
represent in the aggregate the entire beneficial  ownership  interest in a Trust
Fund  consisting  of: (i) the Mortgage Loans and all payments under and proceeds
of the Mortgage Loans received after the Cut-off Date  (exclusive of payments of
principal  and interest due on or before the Cut-off  Date);  (ii) any Mortgaged
Property acquired on behalf of the Trust Fund through foreclosure,  deed in lieu
of foreclosure or otherwise (upon  acquisition,  an "REO Property");  (iii) such
funds or assets as from time to time are deposited in the  Certificate  Account;
(iv) the rights of the mortgagee  under all  insurance  policies with respect to
the Mortgage  Loans;  and (v) certain rights of the Depositor under the Mortgage
Loan Purchase Agreement relating to Mortgage Loan document delivery requirements
and the representations and warranties of the Mortgage Loan Seller regarding the
Mortgage Loans.

         The  Certificates  will consist of four classes to be designated as the
Class A Certificates, the Class B Certificates, the Class C Certificates and the
Class R Certificates.  The Class A Certificates will have an initial Certificate
Balance of  $------------,  which  represents ----% of the Initial Pool Balance;
the  Class  B  Certificates  will  have  an  initial   Certificate   Balance  of
$------------,  which represents ----% of the Initial Pool Balance;  the Class C
Certificates will have an initial  Certificate  Balance of $------------,  which
represents ---% of the Initial Pool Balance;  and the Class R Certificates  will
have a  Certificate  Balance of zero.  The  Certificate  Balance of any Class of
Certificates  outstanding  at any time  represents  the maximum amount which the
holders thereof are entitled to receive as distributions  allocable to principal
from the cash flow on the Mortgage Loans and the other assets in the Trust Fund.
On each Distribution Date, the respective  Certificate  Balances of the Class A,
Class B and Class C Certificates (the "Regular  Certificates") will in each case
be reduced by any amounts actually  distributed on such Class of Certificates on
such Distribution Date that are allocable to principal.

         Only the Class A and Class B Certificates (the "Offered  Certificates")
are  offered  hereby.  The  Class  C and  Class  R  Certificates  (the  "Private
Certificates") have not been registered under the Securities Act of 1933 and are
not offered  hereby.  [-----------------------------------,  has agreed with the
Depositor to purchase the Class C and,  except for a nominal  interest  therein,
the Class R Certificates.]

         The Class A Certificates will be issued,  maintained and transferred on
the book-entry  records of DTC and its  Participants in  denominations of $1,000
and in integral multiples thereof.  The Class B Certificates will be issuable in
fully  registered,  certificated  form in  denominations  of  $------------  and
integral  multiples of $1,000 in excess  thereof,  with one Class B  Certificate
evidencing  an  additional   amount  equal  to  the  remainder  of  the  initial
Certificate Balance of such Class.

         The Class A  Certificates  will initially be represented by one or more
global Certificates  registered in the name of the nominee of DTC. The Depositor
has  been  informed  by DTC that  DTC's  nominee  will be Cede & Co.  No Class A
Certificate  Owner will be entitled to receive a Definitive  Class A Certificate
representing its interest in such Class, except under the limited  circumstances
described in the Prospectus  under  "Description of the  Certificates-Book-Entry
Registration and Definitive  Certificates".  Unless and until Definitive Class A
Certificates  are issued,  all  references  to actions by holders of the Class A
Certificates will refer to actions taken by DTC upon instructions  received from
Class A Certificate  Owners through its Participants,  and all references herein
to  payments,  notices,  reports  and  statements  to  holders  of the  Class  A
Certificates  will refer to payments  notices,  reports and statements to DTC or
Cede  &  Co.,  as  the  registered  holder  of the  Class  A  Certificates,  for
distribution  to  Class  A  Certificate   Owners  through  its  Participants  in
accordance with DTC procedures. See "Description of the  Certificates-Book-Entry
Registration and Definitive Certificates" in the Prospectus.

         Until  Definitive  Class A Certificates  are issued,  interests in such
Class will be transferred on the book-entry records of DTC and its Participants.
The Class B Certificates  may be  transferred  or exchanged,  subject to certain
restrictions  on  the  transfer  of  such  Certificates  to  Plans  (see  "ERISA
Considerations" herein), at the offices of ----------------------------- located
at -----------------------------------------------,  without  the payment of any
service  charges,  other than any tax or other  governmental  charge  payable in
connection therewith. ------------------------ will initially serve as registrar
(in such capacity,  the  "Certificate  Registrar") for purposes of recording and
otherwise  providing for the  registration  of the Offered  Certificates  and of
transfers and exchanges of the Class B and, if issued,  the  Definitive  Class A
Certificates.

Distributions

         Method,  Timing and Amount.  Distributions on the Certificates  will be
made by the Master  Servicer,  to the extent of available funds, on the 25th day
of each month or, if any such 25th day is not a business  day,  then on the next
succeeding  business day,  commencing in ---------  199-- (each, a "Distribution
Date").  All such  distributions  (other  than  the  final  distribution  on any
Certificate)  will be made to the  persons in whose names the  Certificates  are
registered at the close of business on each Record Date,  which will be the last
business day of the month preceding the month in which the related  Distribution
Date occurs. Each such distribution will be made by wire transfer in immediately
available funds to the account specified by the  Certificateholder  at a bank or
other entity having appropriate  facilities therefor, if such  Certificateholder
will have provided the Master  Servicer with wiring  instructions  [no less than
five business days prior to the related  Record Date (which wiring  instructions
may  be  in  the  form  of  a  standing  order   applicable  to  all  subsequent
distributions)  and is the registered  owner of  Certificates  with an aggregate
initial principal amount of at least  $5,000,000],  or otherwise by check mailed
to such  Certificateholder.  The final  distribution on any Certificate  will be
made  in  like  manner,  but  only  upon  presentation  and  surrender  of  such
Certificate  at the location  that will be specified in a notice of the pendency
of such final  distribution.  All distributions  made with respect to a Class of
Certificates  will be allocated pro rata among the  outstanding  Certificates of
such Class  based on their  respective  Percentage  Interests.  The  "Percentage
Interest"  evidenced  by  any  Offered  Certificate  is  equal  to  the  initial
denomination thereof as of the Delivery Date, divided by the initial Certificate
Balance of the Class to which it belongs.

         The aggregate amount  available for distribution to  Certificateholders
on each  Distribution  Date  (the  "Available  Distribution  Amount")  will,  in
general, equal the sum of the following amounts:

               (a) the total amount of all cash  received on the Mortgage  Loans
          and any REO Properties that is on deposit in the  Certificate  Account
          as of the related Determination Date, exclusive of:

                    (i)       all Monthly  Payments  collected  but due on a Due
                              Date subsequent to the related Due Period,

                    (ii)      all principal  prepayments  (together with related
                              payments  of  the  interest  thereon  and  related
                              Prepayment   Premiums),    Liquidation   Proceeds,
                              Insurance    Proceeds   and   other    unscheduled
                              recoveries  received subsequent to the related Due
                              Period, and

                    (iii)     all amounts in the  Certificate  Account  that are
                              due or  reimbursable  to any person other than the
                              Certificateholders; and

               (b) all P&I Advances made by the Master  Servicer with respect to
          such   Distribution    Date.   See   "Description   of   the   Pooling
          Agreements-Certificate Account" in the Prospectus.

         The "Due  Period"  for each  Distribution  Date will be the period that
begins  on the -------- day of the  month  preceding  the  month in  which  such
Distribution  Date  occurs  and ends on the ----- day of the month in which such
Distribution Date occurs. For purposes of the discussion in the Prospectus,  the
Due Period is also the  Prepayment  Period.  The  "Determination  Date" for each
Distribution  Date is the  -------- day of the month in which such  Distribution
Date occurs or, if any such --------- day is not a business  day,  then the next
preceding business day.

         Priority.  On each Distribution Date, for so long as the Class A and/or
Class B  Certificates  are  outstanding,  the Master  Servicer  will  (except as
otherwise described under "-Termination"  below) apply amounts on deposit in the
Certificate Account, to the extent of the Available  Distribution Amount, in the
following order of priority:

                  (1)      to  distributions  of  interest to the holders of the
                           Class  A  Certificates  in an  amount  equal  to  all
                           Distributable  Certificate Interest in respect of the
                           Class A Certificates for such  Distribution Date and,
                           to the  extent  not  previously  paid,  for all prior
                           Distribution Dates;

                  (2)      to  distributions  of principal to the holders of the
                           Class A Certificates in an amount equal to the sum of
                           (a)  the  product  of (i) the  Class A  Certificates'
                           Ownership Percentage (as calculated immediately prior
                           to such  Distribution  Date),  multiplied by (ii) the
                           Scheduled  Principal  Distribution  Amount  for  such
                           Distribution  Date,  plus (b) the entire  Unscheduled
                           Principal  Distribution  Amount for such Distribution
                           Date (but not more than would be  necessary to reduce
                           the  Certificate  Balance of the Class A Certificates
                           to zero);

                  (3)      to  distributions  of principal to the holders of the
                           Class  A  Certificates  in an  amount  equal  to  any
                           Uncovered  Portion of the Certificate  Balance of the
                           Class  A  Certificates   immediately  prior  to  such
                           Distribution Date;

                  (4)      to  distributions  of  interest to the holders of the
                           Class  B  Certificates  in an  amount  equal  to  all
                           Distributable  Certificate Interest in respect of the
                           Class B Certificates for such  Distribution Date and,
                           to the  extent  not  previously  paid,  for all prior
                           Distribution Dates;

                  (5)      to  distributions  of principal to the holders of the
                           Class B Certificates in an amount equal to the sum of
                           (a)  the  product  of (i) the  Class B  Certificates'
                           Ownership Percentage (as calculated immediately prior
                           to such  Distribution  Date),  multiplied by (ii) the
                           Scheduled  Principal  Distribution  Amount  for  such
                           Distribution   Date,   plus   (b)  if  the   Class  A
                           Certificates  have been  retired,  then to the extent
                           not   distributed  in  retirement   thereof  on  such
                           Distribution Date, the entire  Unscheduled  Principal
                           Distribution  Amount for such  Distribution Date (but
                           not  more  than  would be  necessary  to  reduce  the
                           Certificate  Balance of the Class B  Certificates  to
                           zero);

                  (6)      to  distributions  of principal to the holders of the
                           Class  A  Certificates  in an  amount  equal  to  any
                           Uncovered  Portion of the Certificate  Balance of the
                           Class  B  Certificates   immediately  prior  to  such
                           Distribution   Date  (but  not  more  than  would  be
                           necessary  to reduce the  Certificate  Balance of the
                           Class A Certificates to zero);

                  (7)      to  distributions  of principal to the holders of the
                           Class  B  Certificates  in an  amount  equal  to  any
                           Uncovered  Portion of the Certificate  Balance of the
                           Class  B  Certificates   immediately  prior  to  such
                           Distribution   Date,  net  of  any  distributions  of
                           principal made on such  Distribution  Date in respect
                           of the  Class  A  Certificates  as  described  in the
                           immediately preceding clause (6);

                  (8)      to  distributions  of  interest to the holders of the
                           Class  C  Certificates  in an  amount  equal  to  all
                           Distributable  Certificate Interest in respect of the
                           Class C Certificates for such  Distribution Date and,
                           to the extent  not  previously  distributed,  for all
                           prior Distribution Dates;

                  (9)      to  distributions  of principal to the holders of the
                           Class  C  Certificates  in an  amount  equal  to  the
                           product  of (a) the Class C  Certificates'  Ownership
                           Percentage (as calculated  immediately  prior to such
                           Distribution  Date),  multiplied by (b) the Scheduled
                           Principal  Distribution  Amount for such Distribution
                           Date;

                  (10)     to  distributions  of principal to the holders of the
                           respective  Classes  of  Regular   Certificates,   in
                           alphabetical order of their Class designations (i.e.,
                           A,  B,  C),  in an  aggregate  amount  equal  to  any
                           Uncovered  Portion of the Certificate  Balance of the
                           Class  C  Certificates   immediately  prior  to  such
                           Distribution  Date (but, in each case,  not more than
                           would be necessary to reduce the related  Certificate
                           Balance to zero); and

                  (11)     to  distributions  to  the  holders  of the  Class  R
                           Certificates  in an  amount  equal  to the  remaining
                           balance,  if  any,  of  the  Available   Distribution
                           Amount.

         Pass-Through Rates. The Pass-Through Rate applicable to the Class A and
Class B Certificates for the initial  Distribution  Date will equal -------% per
annum.  With  respect  to  any  Distribution  Date  subsequent  to  the  initial
Distribution  Date, the  Pass-Through  Rate for the Class A Certificates and the
Class B Certificates will equal the Weighted Average Effective Net Mortgage Rate
for such Distribution Date.

         [The  Pass-Through  Rate applicable to the Class C Certificates for any
Distribution  Date will equal the Weighted  Average  Effective Net Mortgage Rate
for such  Distribution  Date.  The Class R  Certificates  will have no specified
Pass-Through Rate.]

         The  "Weighted   Average   Effective   Net  Mortgage   Rate"  for  each
Distribution  Date is the  weighted  average  of the  applicable  Effective  Net
Mortgage Rates for the Mortgage Loans, weighted on the basis of their respective
Stated  Principal  Balances  immediately  prior to such  Distribution  Date. For
purposes of calculating the Weighted Average Effective Net Mortgage Rate for any
Distribution  Date,  the  applicable  "Effective  Net  Mortgage  Rate"  for each
Mortgage Loan is: (a) if such  Mortgage Loan accrues  interest on the basis of a
360-day year consisting of twelve 30-day months (a "360/360 basis", which is the
basis of accrual for  interest on the Regular  Certificates),  the Net  Mortgage
Rate in effect for such Mortgage Loan as of the  commencement of the related Due
Period;  and (b) if such  Mortgage  Loan does not accrue  interest  on a 360/360
basis, the annualized rate at which interest would have to accrue during the one
month period  preceding  the Due Date for such  Mortgage Loan during the related
Due  Period on a  360/360  basis in order to  produce  the  aggregate  amount of
interest  (adjusted to the actual Net Mortgage Rate) accrued during such period.
The "Net Mortgage Rate" for each Mortgage Loan is equal to the related  Mortgage
Rate in effect from time to time less the Servicing Fee Rate.

         Distributable  Certificate  Interest.  The  "Distributable  Certificate
Interest" in respect of each Class of Regular Certificates for each Distribution
Date represents that portion of the Accrued  Certificate  Interest in respect of
such  Class of  Certificates  for  such  Distribution  Date  that is net of such
Class's  allocable share (calculated as described below) of the aggregate of any
Prepayment  Interest Shortfalls  resulting from voluntary principal  prepayments
made on the Mortgage  Loans during the related Due Period that are not offset by
Prepayment  Interest  Excesses  and  Prepayment  Premiums  collected  during the
related Due Period (the aggregate of such  Prepayment  Interest  Shortfalls that
are not so offset or covered,  as to such Distribution  Date, the "Net Aggregate
Prepayment Interest Shortfall").

         The "Accrued Certificate  Interest" in respect of each Class of Regular
Certificates  for each  Distribution  Date is equal to 30 days'  interest at the
Pass-Through Rate applicable to such Class of Certificates for such Distribution
Date accrued on the related Certificate Balance outstanding immediately prior to
such Distribution Date.

         The portion of the Net Aggregate  Prepayment Interest Shortfall for any
Distribution  Date that is allocable to each Class of Regular  Certificates will
equal the  product  of (a) such Net  Aggregate  Prepayment  Interest  Shortfall,
multiplied  by (b) a  fraction,  the  numerator  of  which  is equal to 30 days'
interest  at  the  Pass-Through   Rate  applicable  to  such  Class  of  Regular
Certificates  for such  Distribution  Date  accrued on the  related  Certificate
Balance (net of any Uncovered Portion thereof) outstanding  immediately prior to
such  Distribution  Date,  and the  denominator  of  which  is equal to 30 days'
interest  at  the  Weighted  Average   Effective  Net  Mortgage  Rate  for  such
Distribution  Date  accrued on the  aggregate  Stated  Principal  Balance of the
Mortgage Pool outstanding immediately prior to such Distribution Date.

         Scheduled  Principal  Distribution  Amount  and  Unscheduled  Principal
Distribution  Amount.  The "Scheduled  Principal  Distribution  Amount" for each
Distribution  Date will equal the  aggregate  of the  principal  portions of all
Monthly  Payments,  including  Balloon  Payments,  due  during or, if and to the
extent not previously received or advanced and distributed to Certificateholders
on a preceding  Distribution Date, prior to the related Due Period, in each case
to the extent  paid by the related  borrower or advanced by the Master  Servicer
and included in the Available  Distribution  Amount for such Distribution  Date.
The Scheduled  Principal  Distribution Amount from time to time will include all
late  payments of  principal  made by a  borrower,  including  late  payments in
respect of a delinquent  Balloon Payment,  regardless of the timing of such late
payments,  except to the extent such late payments are otherwise reimbursable to
the Master Servicer for prior P&I Advances. 

         The "Unscheduled  Principal  Distribution Amount" for each Distribution
Date will equal the  aggregate of: (a) all  voluntary  prepayments  of principal
received on the Mortgage Loans during the related Due Period;  and (b) any other
collections  (exclusive of payments by borrowers) received on the Mortgage Loans
and any REO  Properties  during the related  Due Period,  whether in the form of
Liquidation  Proceeds,  Insurance  Proceeds,  net income  from REO  Property  or
otherwise, that were identified and applied by the Master Servicer as recoveries
of previously unadvanced principal of the related Mortgage Loan.

         The  respective  amounts  which  constitute  the  Scheduled   Principal
Distribution  Amount  and  Unscheduled  Principal  Distribution  Amount  for any
Distribution Date are herein  collectively  referred to from time to time as the
"Distributable Principal".

         The "Ownership Percentage" evidenced by any Class of Certificates as of
any date of determination will equal a fraction,  expressed as a percentage, the
numerator  of  which  is  the  then   Certificate   Balance  of  such  Class  of
Certificates,  net (in  the  case of a Class  of  Regular  Certificates)  of any
Uncovered Portion of such Certificate  Balance,  and the denominator of which is
the then aggregate Stated Principal Balance of the Mortgage Pool.

          Certain  Calculations  with Respect to Individual  Mortgage Loans. The
"Stated  Principal  Balance"  of each  Mortgage  Loan  outstanding  at any  time
represents  the  principal  balance of such  Mortgage  Loan  ultimately  due and
payable to the Certificateholders. The Stated Principal Balance of each Mortgage
Loan  will  initially  equal the  Cut-off  Date  Balance  thereof  and,  on each
Distribution Date, will be reduced by the portion of the Distributable Principal
for such date,  which in either case is  attributable to such Mortgage Loan. The
Stated  Principal  Balance of a Mortgage  Loan may also be reduced in connection
with any forced reduction of the actual unpaid principal balance thereof imposed
by a court presiding over a bankruptcy  proceeding  wherein the related borrower
is  the  debtor.  See  "Certain  Legal  Aspects  of  Mortgage  Loans-Foreclosure
- -Bankruptcy Laws" in the Prospectus.

         For purposes of calculating distributions on the Certificates,  as well
as the amount of Servicing  Fees payable each month,  each REO Property  will be
treated as if there exists with respect thereto an outstanding mortgage loan (an
"REO  Loan"),  and all  references  to  "Mortgage  Loan",  "Mortgage  Loans" and
"Mortgage Pool" herein and in the Prospectus, when used in such context, will be
deemed to also be references to or to also include, as the case may be, any "REO
Loans". Each REO Loan will generally be deemed to have the same  characteristics
as its actual predecessor  Mortgage Loan, including the same adjustable or fixed
Mortgage  Rate (and,  accordingly,  the same Net Mortgage Rate and Effective Net
Mortgage  Rate) and the same  unpaid  principal  balance  and  Stated  Principal
Balance.  Amounts due on such predecessor  Mortgage Loan,  including any portion
thereof  payable or  reimbursable  to the Master  Servicer,  will continue to be
"due" in respect of the REO Loan; and amounts received in respect of the related
REO  Property,  net of  payments  to be made,  or  reimbursement  to the  Master
Servicer for payments previously advanced,  in connection with the operation and
management of such property, generally will be applied by the Master Servicer as
if received on the predecessor Mortgage Loan. However, notwithstanding the terms
of the predecessor  Mortgage Loan, the Monthly Payment "due" on an REO Loan will
in all cases, for so long as the related Mortgaged Property is part of the Trust
Fund, equal one month's interest thereon at the applicable Mortgage Rate.

Subordination

         The rights of holders of the Class B Certificates and each Class of the
Private Certificates  (collectively,  the "Subordinate Certificates") to receive
distributions  of amounts  collected or advanced on the  Mortgage  Loans will be
subordinated,  to the extent described  herein,  to the rights of holders of the
Class A Certificates  and each other Class of Subordinate  Certificates  with an
earlier  alphabetical  Class  designation.  This  subordination  is  intended to
enhance  the  likelihood  of  timely  receipt  by the  holders  of the  Class  A
Certificates  of the  full  amount  of all  Distributable  Certificate  Interest
payable in respect  of such  Certificates  on each  Distribution  Date,  and the
ultimate  receipt by such  holders of principal in an amount equal to the entire
Certificate  Balance  of the Class A  Certificates.  Similarly,  but to a lesser
degree,  this subordination is also intended to enhance the likelihood of timely
receipt by the  holders of the Class B  Certificates  of the full  amount of all
Distributable  Certificate  Interest payable in respect of such  Certificates on
each Distribution Date, and the ultimate receipt by such holders of principal in
an amount equal to the entire  Certificate  Balance of the Class B Certificates.
The protection afforded to the holders of each Class of Offered  Certificates by
means of the  subordination  of each other  Class of  Certificates  with a later
alphabetical Class  designation,  will be accomplished by the application of the
Available  Distribution  Amount on each Distribution Date in accordance with the
order of priority described under "-Distributions-Priority" above. No other form
of Credit  Support  will be  available  for the  benefit  of the  holders of the
Offered Certificates.

         Allocation  to the  Class A  Certificates,  for so  long  as  they  are
outstanding,  of the entire Unscheduled  Principal  Distribution Amount for each
Distribution  Date will  generally  accelerate the  amortization  of the Class A
Certificates  relative to the actual  amortization of the Mortgage Loans. To the
extent that the Class A  Certificates  are  amortized  faster than the  Mortgage
Loans,  the percentage  interest  evidenced by the Class A  Certificates  in the
Trust Fund will be decreased (with a  corresponding  increase in the interest in
the Trust Fund evidenced by the Subordinate  Certificates),  thereby increasing,
relative to their respective  Certificate Balances,  the subordination  afforded
the Class A Certificates by the Subordinate  Certificates.  Following retirement
of the Class A Certificates, allocation to the Class B Certificates, for so long
as they are outstanding, of the entire Unscheduled Principal Distribution Amount
for each  Distribution  Date will  provide a similar  benefit  to such  Class of
Certificates as regards the relative amount of subordination afforded thereto by
the Private Certificates.

         Losses and other  shortfalls  experienced  with respect to the Mortgage
Loans will not,  with the  exception of any Net  Aggregate  Prepayment  Interest
Shortfalls,  be applied to reduce either the Certificate Balance or the absolute
entitlement to interest of any Class of Regular  Certificates,  even though such
losses and shortfalls may cause one or more of such Classes to receive less than
the full amount of principal and interest to which it is entitled.  As a result,
the aggregate Stated  Principal  Balance of the Mortgage Pool at any time may be
less than the aggregate  Certificate Balance of the Regular  Certificates.  Such
deficit will be allocated to the respective Classes of Regular  Certificates (in
each case to the extent of its  Certificate  Balance)  in  reverse  alphabetical
order of their Class  designations  (i.e.,  C, B, A). Such  allocation  will not
reduce  the  Certificate  Balance of any such  Class and is  intended  solely to
identify the portion (the  "Uncovered  Portion") of the  Certificate  Balance of
each  such  Class for which  there is at such  time no  corresponding  principal
amount of Mortgage Loans.

P&I Advances

         [On the business day immediately  preceding each Distribution Date, the
Master Servicer will be obligated,  subject to the recoverability  determination
described in the next paragraph, to make advances (each, a "P&I Advance") out of
its own funds or, subject to the replacement  thereof as provided in the Pooling
and  Servicing  Agreement,  funds held in the  Certificate  Account that are not
required to be part of the Available  Distribution  Amount for such Distribution
Date, in an amount equal to the  aggregate of: (i) all Monthly  Payments (net of
the related Servicing Fee), other than Balloon  Payments,  which were due on the
Mortgage  Loans during the related Due Period and  delinquent  as of the related
Determination Date; (ii) in the case of each Mortgage Loan delinquent in respect
of its Balloon Payment as of the related  Determination Date, an amount equal to
30 days'  interest  thereon  at the  related  Mortgage  Rate in effect as of the
commencement  of the related Due Period (net of the related  Servicing Fee), but
only to the extent that the related mortgagor has not made a payment  sufficient
to cover such amount under any  forbearance  arrangement  or otherwise  that has
been included in the Available  Distribution  Amount for such Distribution Date;
and  (iii) in the case of each REO  Property,  an amount  equal to thirty  days'
imputed  interest with respect thereto at the related Mortgage Rate in effect as
of the  commencement  of the related  Due Period  (net of the related  Servicing
Fee),  but only to the extent  that such amount is not covered by any net income
from such REO Property  included in the Available  Distribution  Amount for such
Distribution  Date.  The Master  Servicer's  obligations to make P&I Advances in
respect of any Mortgage Loan or REO Property will continue  through  liquidation
of such Mortgage Loan or disposition of such REO Property, as the case may be.

         The Master  Servicer  will be entitled to recover any P&I Advance  made
out of its own funds from any amounts  collected in respect of the Mortgage Loan
as to which such P&I  Advance  was made,  whether in the form of late  payments,
Insurance  Proceeds,  Liquidation  Proceeds or otherwise  ("Related  Proceeds").
Notwithstanding the foregoing, the Master Servicer will not be obligated to make
any P&I Advance that it determines in its reasonable  good faith judgment would,
if made,  not be  recoverable  out of Related  Proceeds (a  "Nonrecoverable  P&I
Advance"),  and the Master  Servicer will be entitled to recover any P&I Advance
that it so determines to be a Nonrecoverable P&I Advance out of general funds on
deposit   in   the    Certificate    Account.    See    "Description    of   the
Certificates--Advances  in Respect of  Delinquencies"  and  "Description  of the
Pooling Agreements--Certificate Account" in the Prospectus.

         In  connection  with its  recovery of any P&I  Advance or  reimbursable
servicing expense (each, an "Advance"),  the Master Servicer will be entitled to
retain, out of any amounts then on deposit in the Certificate Account,  interest
at  a  per  annum  rate  equal  to ------------------   (the  "Master   Servicer
Reimbursement  Rate"),  accrued on the amount of such Advance from the date made
to but not including the date of reimbursement.

         To the extent not offset or covered by amounts otherwise payable on the
Private Certificates,  interest accrued on outstanding Advances will result in a
reduction in amounts payable on the Class B Certificates;  and to the extent not
offset or covered by amounts  otherwise  payable on the Class B and the  Private
Certificates,  interest  accrued  on  outstanding  Advances  will  result  in  a
reduction in amounts payable on the Class A Certificates. To the extent that any
holder of an Offered  Certificate  must bear the cost of the  Master  Servicer's
Advances, the benefits of such Advances to such holder will be contingent on the
ability of such  holder to  reinvest  the  amounts  received as a result of such
Advances  at a rate of  return  equal to or  greater  than the  Master  Servicer
Reimbursement Rate.]

Reports to Certificateholders; Certain Available Information

         On each  Distribution  Date,  the [Master  Servicer]  [Trustee] will be
required to forward by mail to each holder of an Offered Certificate a statement
(a  "Distribution  Date  Statement")  providing  various  items  of  information
relating to  distributions  made on such date with respect to the relevant Class
and the recent status of the Mortgage  Pool.  For a more detailed  discussion of
the particular  items of information  to be provided in each  Distribution  Date
Statement,  as well as a discussion of certain annual information  reports to be
furnished by the [Master  Servicer]  [Trustee] to persons who at any time during
the  prior  calendar  year  were  holders  of  the  Offered  Certificates,   see
"Description  of  the   Certificates-Reports   to   Certificateholders"  in  the
Prospectus.

         The Pooling and Servicing Agreement requires that the [Master Servicer]
[Trustee] make available at its offices primarily  responsible for servicing the
Mortgage Loans,  during normal  business  hours,  for review by any holder of an
Offered  Certificate,  originals or copies of, among other things, the following
items: (a) the Pooling and Servicing Agreement and any amendments  thereto,  (b)
all Distribution  Date Statements  delivered to holders of the relevant Class of
Offered  Certificates  since the Delivery Date,  (c) all officer's  certificates
delivered to the Trustee since the Delivery Date as described under "Description
of the Pooling  Agreements-Evidence as to Compliance" in the Prospectus, (d) all
accountants'  reports  delivered  to the  Trustee  since  the  Delivery  Date as
described  under   "Description  of  the  Pooling   Agreements-Evidence   as  to
Compliance" in the Prospectus,  (e) the most recent property  inspection  report
prepared  by or on behalf of the Master  Servicer  in respect of each  Mortgaged
Property, (f) the most recent Mortgaged Property annual operating statements, if
any,  collected  by or on behalf  of the  Master  Servicer,  and (g) any and all
modifications,  waivers and  amendments  of the terms of a Mortgage Loan entered
into by the Master  Servicer.  Copies of any and all of the foregoing items will
be available from the [Master  Servicer]  [Trustee] upon request;  however,  the
[Master  Servicer]  [Trustee]  will be  permitted  to  require  payment of a sum
sufficient to cover the reasonable costs and expenses of providing such copies.

         Until such time as  Definitive  Class A  Certificates  are issued,  the
foregoing  information  will be available to Class A Certificate  Owners only to
the  extent  it is  forwarded  by or  otherwise  available  through  DTC and its
Participants.   Conveyance  of  notices  and  other  communications  by  DTC  to
Participants,  and by  Participants  to  Class  A  Certificate  Owners,  will be
governed by  arrangements  among them,  subject to any  statutory or  regulatory
requirements  as may be in effect from time to time.  The Master  Servicer,  the
Trustee,  the Depositor and the Certificate  Registrar are required to recognize
as  Certificateholders  only those persons in whose names the  Certificates  are
registered on the books and records of the  Certificate  Registrar.  The initial
registered  holder of the Class A Certificates will be Cede & Co. as nominee for
DTC.

Voting Rights

         At all times  during the term of the Pooling and  Servicing  Agreement,
the Voting  Rights for the series  offered  hereby shall be allocated  among the
respective  Classes  of  Certificateholders  in  proportion  to the  Certificate
Balances  of  their  Certificates  (net,  in the  case  of a  Class  of  Regular
Certificates,  of any  Uncovered  Portion of the related  Certificate  Balance).
Voting  Rights  allocated  to a Class of  Certificateholders  shall be allocated
among  such   Certificateholders  in  proportion  to  the  Percentage  Interests
evidenced  by  their   respective   Certificates.   See   "Description   of  the
Certificates-Voting Rights" in the Prospectus.

Termination

         The  obligations  created by the Pooling and Servicing  Agreement  will
terminate following the earliest of (i) the final payment (or advance in respect
thereof) or other  liquidation of the last Mortgage Loan or REO Property subject
thereto,  and (ii) the  purchase  of all of the  assets of the Trust Fund by the
Master  Servicer.  Written  notice of  termination  of the Pooling and Servicing
Agreement will be given to each  Certificateholder,  and the final  distribution
will be made only upon surrender and  cancellation  of the  Certificates  at the
office of the Certificate  Registrar or other location  specified in such notice
of termination.

         Any such purchase by the Master  Servicer of all the Mortgage Loans and
other  assets in the Trust Fund is  required  to be made at a price equal to the
excess of (a) the sum of (i) the  aggregate  Purchase  Price of all the Mortgage
Loans then  included in the Trust Fund and (ii) the fair market value of all REO
Properties  then  included  in the Trust Fund,  as  determined  by an  appraiser
mutually  agreed  upon by the  Master  Servicer  and the  Trustee,  over (b) the
aggregate of amounts  payable or  reimbursable  to the Master Servicer under the
Pooling and Servicing  Agreement.  Such purchase will effect early retirement of
the then outstanding Offered Certificates,  but the right of the Master Servicer
to effect such termination is subject to the requirement that the then aggregate
Stated  Principal  Balance of the Mortgage  Pool be less than __% of the Initial
Pool Balance.

         On the final Distribution Date, the aggregate amount paid by the Master
Servicer for the Mortgage Loans and other assets in the Trust Fund (if the Trust
Fund is to be terminated as a result of the purchase  described in the preceding
paragraph),  together  with all other  amounts  on  deposit  in the  Certificate
Account and not otherwise payable to a person other than the  Certificateholders
(see  "Description  of  the  Pooling  Agreements-Certificate   Account"  in  the
Prospectus), will be applied: first, to distributions of interest to the holders
of the Class A Certificates in an amount equal to all Distributable  Certificate
Interest in respect of the Class A Certificates for such  Distribution Date and,
to the extent not previously paid, for all prior Distribution Dates;  second, to
distributions  of  principal  to the holders of the Class A  Certificates  in an
amount equal to the sum of the  Certificate  Balance of the Class A Certificates
outstanding immediately prior to such Distribution Date; third, to distributions
of interest to the holders of the Class B Certificates in an amount equal to all
Distributable  Certificate  Interest in respect of the Class B Certificates  for
such  Distribution  Date and, to the extent not  previously  paid, for all prior
Distribution Dates;  fourth, to distributions of principal to the holders of the
Class B Certificates in an amount equal to the sum of the Certificate Balance of
the Class B  Certificates  outstanding  immediately  prior to such  Distribution
Date; and thereafter, to distributions to holders of the Private Certificates.

The Trustee

         ____________, a _____________________, will act as Trustee on behalf of
the  Certificateholders.  [The Master  Servicer will be responsible for the fees
and normal  disbursements of the Trustee.] The offices of the Trustee  primarily
responsible   for  the   administration   of  the  Trust  Fund  are  located  at
- -----------------------------.  See  "Description of the Pooling  Agreements-the
Trustee", "-Duties of the Trustee", "-Certain Matters Regarding the Trustee" and
"-Resignation and Removal of the Trustee" in the Prospectus.


                        YIELD AND MATURITY CONSIDERATIONS

Yield Considerations

         General.  The yield on any Offered  Certificate will depend on: (i) the
Pass-Through  Rate in effect  from time to time for such  Certificate;  (ii) the
price paid for such  Certificate  and, if the price was other than par, the rate
and timing of payments of principal on such Certificate; and (iii) the aggregate
amount of distributions on such Certificate.

         Pass-Through  Rate.  The  Pass-Through  Rate  applicable to the Class A
Certificates and the Class B Certificates  for any Distribution  Date will equal
the Weighted Average Effective Net Mortgage Rate for such date. Accordingly, the
yield on the Offered  Certificates  will be sensitive to (x)  adjustments to the
Mortgage  Rates on the ARM Loans and (y) changes in the relative  composition of
the Mortgage Pool as a result of scheduled  amortization,  voluntary prepayments
and  involuntary  liquidations of the Mortgage  Loans.  See  "Description of the
Mortgage  Pool" herein and "-Yield  Considerations-Rate  and Timing of Principal
Payments" below.

         Rate and Timing of Principal Payments.  The yield to holders of Offered
Certificates that are purchased at a discount or premium will be affected by the
rate and timing of principal payments on such Certificates. As and to the extent
described  herein,  the  holders of each Class of Offered  Certificates  will be
entitled to receive on each  Distribution Date their allocable share (calculated
on the basis of the Ownership Percentage evidenced by such Class of Certificates
immediately prior to such date) of the Scheduled  Principal  Distribution Amount
for such Distribution  Date;  however,  the Unscheduled  Principal  Distribution
Amount for each Distribution  Date will be distributable  entirely in respect of
the Class A Certificates,  until the  Certificate  Balance thereof is reduced to
zero, and will  thereafter be  distributable  entirely in respect of the Class B
Certificates. See "Description of the  Certificates-Distributions-Priority"  and
"-Distributions-Scheduled   Principal   Distribution   Amount  and   Unscheduled
Principal  Distribution  Amount"  herein.  Consequently,  the rate and timing of
principal  payments on the Offered  Certificates will be directly related to the
rate and timing of  principal  payments on or in respect of the  Mortgage  Loans
(including  principal  prepayments  on the Mortgage  Loans  resulting  from both
voluntary prepayments by the mortgagors and involuntary liquidations).  The rate
and timing of principal  payments on the Mortgage Loans will in turn be affected
by the amortization  schedules thereof,  the dates on which Balloon Payments are
due and the rate and  timing of  principal  prepayments  and  other  unscheduled
collections thereon (including for this purpose,  collections made in connection
with liquidations of Mortgage Loans due to defaults, casualties or condemnations
affecting the Mortgaged  Properties,  or purchases of Mortgage  Loans out of the
Trust Fund).  Prepayments  and,  assuming the respective  stated  maturity dates
therefor have not occurred,  liquidations  and purchases of the Mortgage  Loans,
will result in distributions  on the Offered  Certificates of amounts that would
otherwise  be  distributed  over  the  remaining  terms of the  Mortgage  Loans.
Defaults on the Mortgage  Loans,  particularly  at or near their stated maturity
dates, may result in significant delays in payments of principal on the Mortgage
Loans  (and,  accordingly,  on the Offered  Certificates)  while  work-outs  are
negotiated  or  foreclosures  are  completed.  See  "Servicing  of the  Mortgage
Loans-Modifications,  Waivers and  Amendments"  herein and  "Description  of the
Pooling Agreements-Realization Upon Defaulted Mortgage Loans" and "Certain Legal
Aspects of Mortgage Loans-Foreclosure" in the Prospectus.

         The  extent  to which  the yield to  maturity  of any Class of  Offered
Certificates may vary from the anticipated  yield will depend upon the degree to
which they are purchased at a discount or premium and when,  and to what degree,
payments of  principal  on the Mortgage  Loans are in turn  distributed  on such
Certificates.   An  investor  should  consider,  in  the  case  of  any  Offered
Certificate  purchased  at a discount,  the risk that a slower than  anticipated
rate of principal payments on the Mortgage Loans could result in an actual yield
to such  investor that is lower than the  anticipated  yield and, in the case of
any  Offered  Certificate  purchased  at a premium,  the risk that a faster than
anticipated  rate of principal  payments could result in an actual yield to such
investor that is lower than the  anticipated  yield.  In general,  the earlier a
payment  of  principal  on the  Mortgage  Loans  is  distributed  on an  Offered
Certificate  purchased at a discount or premium,  the greater will be the effect
on an  investor's  yield to maturity.  As a result,  the effect on an investor's
yield of principal  payments  (to the extent  distributable  on such  investor's
Offered  Certificates)  occurring  at a rate  higher  (or  lower)  than the rate
anticipated  by the  investor  during any  particular  period would not be fully
offset by a subsequent  like  reduction  (or  increase) in the rate of principal
payments.  Because the rate of  principal  payments on the  Mortgage  Loans will
depend on future  events  and a variety  of  factors  (as  described  more fully
below),  no  assurance  can be  given as to such  rate or the rate of  principal
prepayments in particular.  The Depositor is not aware of any relevant  publicly
available or authoritative  statistics with respect to the historical prepayment
experience of a large group of mortgage loans comparable to the Mortgage Loans.

         The yield to maturity of Offered  Certificates  that are purchased at a
discount or premium will be similarly  affected by payments of principal thereon
made with funds in excess of the Distributable Principal to which the holders of
such Certificates may be then entitled.  As described herein under  "Description
of  the  Certificates-Distributions-Priority",  if  there  exists  an  Uncovered
Portion  of  the  Certificate  Balance  of any  Class  of  Regular  Certificates
outstanding  immediately  prior to a Distribution  Date,  distributions  will be
made, to the extent of the lesser of available funds and such Uncovered Portion,
in reduction of the Certificate Balance(s) of such Class of Regular Certificates
and  each  other  Class  of  Regular  Certificates,  if  any,  with  an  earlier
alphabetical   Class   designation,   in   alphabetical   order  of  such  Class
designations.  Accordingly,  losses incurred in respect of the Mortgage Pool, to
the extent creating an Uncovered Portion of the Certificate Balance of the Class
C Certificates,  could speed  amortization of the Offered  Certificates,  to the
extent described  above,  beyond any positive effect on such  amortization  that
would  generally  result  from  liquidations  of  Mortgage  Loans prior to their
maturity.

         Losses and Shortfalls. The yield to holders of the Offered Certificates
will also depend on the extent to which such  holders  are  required to bear the
effects of any losses or  shortfalls  on the  Mortgage  Loans.  Losses and other
shortfalls on the Mortgage  Loans will,  with the exception of any Net Aggregate
Prepayment Interest Shortfalls, generally be borne: first, by the holders of the
Private  Certificates,  to the  extent of  amounts  otherwise  distributable  in
respect  of  their  Certificates;   second,  by  the  holders  of  the  Class  B
Certificates,  to the extent of amounts  otherwise  distributable  in respect of
their  Certificates;  and last, by the holders of the Class A  Certificates.  As
more     fully     described     herein     under     "Description     of    the
Certificates-Distributions-Distributable  Certificate  Interest",  Net Aggregate
Prepayment Interest Shortfalls will generally be borne by the respective Classes
of Certificateholders on a pro rata basis.

         Certain Relevant Factors. The rate and timing of principal payments and
defaults and the  severity of losses on the Mortgage  Loans may be affected by a
number of factors, including, without limitation, prevailing interest rates, the
terms of the  Mortgage  Loans  (for  example,  Prepayment  Premiums,  adjustable
Mortgage  Rates and  amortization  terms that  require  balloon  payments),  the
demographics and relative  economic vitality of the areas in which the Mortgaged
Properties  are located and the  general  supply and demand for rental  units in
such areas, the quality of management of the Mortgaged Properties, the servicing
of the Mortgage Loans,  possible changes in tax laws and other opportunities for
investment.  See "Risk  Factors-The  Mortgage  Loans"  and  "Description  of the
Mortgage   Pool"  herein  and  "Yield  and   Maturity   Considerations-Principal
Prepayments" in the Prospectus.

         The rate of prepayment on the Mortgage Pool is likely to be affected by
prevailing  market interest rates for mortgage loans of a comparable  type, term
and risk level.  When the  prevailing  market  interest rate is below a mortgage
coupon,  a borrower  may have an increased  incentive to refinance  its mortgage
loan.  Although  most of the Mortgage  Loans are ARM Loans,  adjustments  to the
Mortgage  Rates thereon will  generally be limited by lifetime  and/or  periodic
caps and floors and, in each case, will be based on the related Index (which may
not rise and fall consistently with mortgage interest rates then available) plus
the related  Gross Margin  (which may be different  from margins then offered on
adjustable rate mortgage loans).  See "Description of the Mortgage  Pool-Certain
Payment  Characteristics"  and "-The Index"  herein.  As a result,  the Mortgage
Rates on the ARM Loans at any time may not be comparable  to  prevailing  market
interest rates. In addition,  as prevailing  market interest rates decline,  and
without  regard to  whether  the  Mortgage  Rates on the ARM Loans  decline in a
manner consistent  therewith,  related borrowers may have an increased incentive
to  refinance  for  purposes of either (i)  converting  to a fixed rate loan and
thereby  "locking in" such rate, or (ii) taking  advantage of a different index,
margin  or rate cap or floor on  another  adjustable  rate  mortgage  loan.  The
Mortgage  Loans may be  prepaid at any time and,  in ----- cases  (approximately
- -----% of the Initial Pool Balance),  may be prepaid in whole or in part without
payment of a Prepayment Premium.

         Depending on prevailing  market interest rates,  the outlook for market
interest  rates and  economic  conditions  generally,  some  borrowers  may sell
Mortgaged Properties in order to realize their equity therein, to meet cash flow
needs or to make other investments. In addition, some borrowers may be motivated
by Federal and state tax laws  (which are  subject to change) to sell  Mortgaged
Properties prior to the exhaustion of tax depreciation benefits.

         The Depositor makes no representation as to the particular factors that
will affect the rate and timing of  prepayments  and  defaults  on the  Mortgage
Loans,  as to the relative  importance of such factors,  as to the percentage of
the principal  balance of the Mortgage Loans that will be prepaid or as to which
a  default  will  have  occurred  as of any  date or as to the  overall  rate of
prepayment or default on the Mortgage Loans.

         Delay in Payment of Distributions.  Because monthly  distributions will
not be made to Certificateholders  until a date that is scheduled to be at least
- ----- days and as many as ------ days  following  the Due Dates for the Mortgage
Loans during the related Due Period,  the effective  yield to the holders of the
Offered  Certificates  will be lower  than the yield  that  would  otherwise  be
produced by the applicable Pass-Through Rates and purchase prices (assuming such
prices did not account for such delay).

         Unpaid   Distributable   Certificate   Interest.   As  described  under
"Description of the Certificates-Distributions-Priority"  herein, if the portion
of the Available  Distribution  Amount  distributable  in respect of interest on
either Class of Offered  Certificates on any Distribution  Date is less than the
Distributable  Certificate  Interest then payable for such Class,  the shortfall
will be  distributable  to holders of such Class of  Certificates  on subsequent
Distribution  Dates, to the extent of available  funds.  Any such shortfall will
not bear interest,  however,  and will therefore  negatively affect the yield to
maturity of such Class of Certificates for so long as it is outstanding.

Weighted Average Life

         The  weighted  average  life of an  Offered  Certificate  refers to the
average amount of time that will elapse from the date of its issuance until each
dollar  allocable  to  principal  of  such  Certificate  is  distributed  to the
investor. The weighted average life of an Offered Certificate will be influenced
by, among other  things,  the rate at which  principal on the Mortgage  Loans is
paid or otherwise  collected or advanced and by the  availability of any amounts
other than  Distributable  Principal to amortize the Certificate  Balance of its
Class.  As and to the  extent  described  herein,  the  holders of each Class of
Offered Certificates will be entitled to receive on each Distribution Date their
allocable share (calculated on the basis of the Ownership  Percentage  evidenced
by such Class of Certificates  immediately  prior to such date) of the Scheduled
Principal   Distribution  Amount  for  such  Distribution  Date;  however,   the
Unscheduled  Principal  Distribution  Amount for each  Distribution Date will be
distributable  entirely  in  respect  of the  Class A  Certificates,  until  the
Certificate  Balance  thereof  is  reduced  to  zero,  and  will  thereafter  be
distributable  entirely in respect of the Class B Certificates.  In addition, as
and to the extent  described  herein,  distributions  in respect of an Uncovered
Portion of the Certificate Balance of any Class of Regular  Certificates will be
applied,  to  the  extent  of  such  Uncovered  Portion,  in  reduction  of  the
Certificate  Balance(s)  of such  Class of Regular  Certificates  and each other
Class of  Regular  Certificates,  if any,  with an  earlier  alphabetical  Class
designation, in alphabetical order of such Class designations.  See "Description
of  the   Certificates-Distributions-Priority"   and   "-Distributions-Scheduled
Principal  Distribution Amount and Unscheduled  Principal  Distribution  Amount"
herein.  As a consequence  of the  foregoing,  the weighted  average life of the
Class A Certificates will be shorter, and the weighted average life of the Class
B Certificates may be longer,  than would otherwise be the case if Distributable
Principal and any other  amounts  being applied in reduction of the  Certificate
Balances of the Regular  Certificates were being distributed on a pro rata basis
among the respective Classes thereof.

         Prepayments on mortgage loans may be measured by a prepayment  standard
or  model.  The  model  used in this  Prospectus  Supplement  is the  ["Constant
Prepayment  Rate" or "CPR" model.  The CPR model  represents an assumed constant
annual rate of prepayment each month, expressed as a per annum percentage of the
then scheduled  principal balance of the pool of mortgage loans. As used in each
of the  following  tables,  the  column  headed  "0%"  assumes  that none of the
Mortgage Loans is prepaid before  maturity.  The columns headed "---%",  "---%",
"---%" and "---%"  assume that  prepayments  on the  Mortgage  Loans are made at
those CPRs.  There is no assurance,  however,  that  prepayments of the Mortgage
Loans will conform to any level of CPR, and no  representation  is made that the
Mortgage Loans will prepay at the CPRs shown or at any other prepayment rate. ]

         The following tables indicate the percentage of the initial Certificate
Balance of each Class of Offered  Certificates  that would be outstanding  after
each of the dates shown at various CPRs and the  corresponding  weighted average
life of each such Class of Offered  Certificates.  The tables have been prepared
on the basis of the following  assumptions,  among others: (i) scheduled monthly
payments of principal and interest on the Mortgage Loans will be timely received
(with no  defaults)  and  will be  distributed  on the  25th  day of each  month
commencing  in  --------  199---;  (ii) the  Mortgage  Rate in  effect  for each
Mortgage  Loan as of the  Cut-off  Date will remain in effect (a) in the case of
each Fixed Rate Loan, to maturity  and, (b) in the case of each ARM Loan,  until
its next  Interest  Rate  Adjustment  Date,  when a new Mortgage Rate that is to
remain in effect to  maturity  will be  calculated  reflecting  the value of the
related Index as of --------,  199--,  subject to such Mortgage  Loan's lifetime
and/or  periodic rate caps and floors,  if any;  (iii) all Mortgage Loans accrue
and pay interest on a 360/360  basis;  (iv) the monthly  principal  and interest
payment due for each Mortgage  Loan on the first Due Date  following the Cut-off
Date will  continue  to be due (a) in the case of each Fixed Rate Loan,  on each
Due Date  until  maturity  and (b) in the case of each ARM Loan,  until its next
Payment  Adjustment  Date, when a new payment that is to be due on each Due Date
until maturity will be calculated  reflecting the appropriate  Mortgage Rate and
remaining  amortization  term;  (v) principal  prepayments on the Mortgage Loans
will be received on their  respective Due Dates at the respective CPRs set forth
in the tables, and there will be no Net Aggregate Prepayment Interest Shortfalls
in connection therewith;  and (vi) the Mortgage Loan Seller will not be required
to repurchase any Mortgage  Loan, and the Master  Servicer will not exercise its
option to purchase all the Mortgage Loans and thereby cause an early termination
of the Trust Fund.  To the extent that the Mortgage  Loans have  characteristics
that differ from those  assumed in preparing  the tables set forth  below,  each
Class of the Offered  Certificates may mature earlier or later than indicated by
the tables.  It is highly  unlikely  that the Mortgage  Loans will prepay at any
constant rate until  maturity or that all the Mortgage  Loans will prepay at the
same rate. In addition,  variations in the actual prepayment  experience and the
balance  of the  Mortgage  Loans  that  prepay  may  increase  or  decrease  the
percentages of initial  Certificate  Balances (and weighted average lives) shown
in the  following  tables.  Such  variations  may  occur  even  if  the  average
prepayment  experience of the Mortgage  Loans were to equal any of the specified
CPR percentages.

         Investors are urged to conduct their own analyses of the rates at which
the Mortgage Loans may be expected to prepay.

         Based on the foregoing  assumptions,  the following table indicates the
resulting  weighted average lives of the Class A Certificates and sets forth the
percentage of the initial  Certificate  Balance of the Class A Certificates that
would be outstanding after each of the dates shown at the indicated CPRs.



<PAGE>



                Percent of the Initial Certificate Balance of the
                   Class A Certificates at the Respective CPRs
                                Set Forth Below:

Date                                  0%         %        %        %         %
- ----                                 -----    -----     -----    -----     -----
Delivery Date......................  100.0    100.0     100.0    100.0     100.0
- --------- 25, 1996.................
- --------- 25, 1997.................
- --------- 25, 1998.................
- --------- 25, 1999.................
- --------- 25, 2000.................
- --------- 25, 2001.................
- --------- 25, 2002.................
- --------- 25, 2003.................
Weighted Average Life (years)(A)...

- ----

(A)      The weighted average life of a Class A Certificate is determined by (i)
         multiplying  the amount of each principal  distribution  thereon by the
         number of years from the date of issuance  of the Class A  Certificates
         to the related  Distribution  Date,  (ii) summing the results and (iii)
         dividing  the sum by the  aggregate  amount  of the  reductions  in the
         principal balance of such Class A Certificate.


         Based on the foregoing  assumptions,  the following table indicates the
resulting  weighted average lives of the Class B Certificates and sets forth the
percentage of the initial  Certificate  Balance of the Class B Certificates that
would be outstanding after each of the dates shown at the indicated CPRs.



                Percent of the Initial Certificate Balance of the
                   Class B Certificates at the Respective CPRs
                                Set Forth Below:


Date                                  0%         %        %        %         %
- ----                                 -----    -----     -----    -----     -----
Delivery Date......................  100.0    100.0     100.0    100.0     100.0
- --------- 25, 1996.................
- --------- 25, 1997.................
- --------- 25, 1998.................
- --------- 25, 1999.................
- --------- 25, 2000.................
- --------- 25, 2001.................
- --------- 25, 2002.................
- --------- 25, 2003.................
- --------- 25, 2004.................
Weighted Average Life (years)(A)...

- ----
(A)      The weighted average life of a Class B Certificate is determined by (i)
         multiplying  the amount of each principal  distribution  thereon by the
         number of years from the date of issuance  of the Class B  Certificates
         to the related  Distribution  Date,  (ii) summing the results and (iii)
         dividing  the sum by the  aggregate  amount  of the  reductions  in the
         principal balance of such Class B Certificate.


[The following disclosure is applicable to Stripped Interest Certificates...


Yield Sensitivity of the Class S Certificates

         The yield to maturity of the Class S  Certificates  will be  especially
sensitive to the prepayment,  repurchase and default  experience on the Mortgage
Loans,  which may  fluctuate  significantly  from time to time.  A rapid rate of
principal payments will have a material negative effect on the yield to maturity
of the Class S  Certificates.  There can be no assurance that the Mortgage Loans
will  prepay  at any  particular  rate.  Prospective  investors  in the  Class S
Certificates should fully consider the associated risks, including the risk that
such investors may not fully recover their initial investment.

         The  following  table  indicates  the  sensitivity  to various rates of
prepayment on the Mortgage Loans of the annual aggregate payments of interest on
the Class S Certificates  and the pre-tax yields to maturity on a corporate bond
equivalent basis of the Class S Certificates. Such calculations are based on the
assumptions  described on page -- hereof and that the Class S  Certificates  are
purchased on --------------,  at an assumed  aggregate  purchase  price equal to
$------------- (which includes accrued interest from ------------).

               Projected Annual Aggregate Payments of Interest and
                    Pre-Tax Yield on the Class S Certificates
                                 (in thousands)
<TABLE>
<CAPTION>

Twelve consecutive
Distribution Dates                              Percentages of [Prepayment speed model]
                             ------------------------------------------------------------------------------
      ending                        %                %                %              %                %
      ------                 ------------     ------------     ------------    -----------     ------------
<S>                          <C>              <C>              <C>             <C>             <C>    

- -------- 25, 1996.........
- -------- 25, 1997.........
- -------- 25, 1998.........
- -------- 25, 1999.........
- -------- 25, 2000.........
- -------- 25, 2001.........
- -------- 25, 2002.........
- -------- 25, 2003.........
- -------- 25, 2004.........
- -------- 25, 2005.........
- -------- 25, 2006.........
- -------- 25, 2007.........
Total Payments............
Pre-Tax Yield.............
</TABLE>

         The pre-tax yields set forth in the preceding  table were calculated by
determining the monthly discount rates that, when applied to the assumed streams
of cash flows to be paid on the Class S Certificates, would cause the discounted
present  value  of such  assumed  stream  of cash  flows to  equal  the  assumed
aggregate  purchase price of such  Certificates  and by converting  such monthly
rates to corporate bond equivalent  rates.  Such  calculation does not take into
account  shortfalls  in  collection  of interest  due to  prepayments  (or other
liquidations) on the Mortgage Loans or the interest rates at which investors may
be able to  reinvest  funds  received  by them as  distributions  on the Class S
Certificates  and  consequently  does not  purport to reflect  the return on any
investment  in the  Class  S  Certificates  when  such  reinvestment  rates  are
considered.  Such calculation  does not presume receipt of any  distributions in
respect of Prepayment Premiums.

         The characteristics of the Mortgage Loans may differ from those assumed
in preparing the table above.  There can be no assurance that the Mortgage Loans
will  prepay at any of the rates  shown in the table or at any other  particular
rate,  that the cash flows on the Class S  Certificates  will  correspond to the
cash flow  shown  herein  or that the  aggregate  purchase  price of the Class S
Certificates will be as assumed.  [Describe prepayment speed model] In addition,
it is unlikely that any Mortgage  Loan will prepay at the specified  percentages
of  [Prepayment  speed model] until  maturity or that all of the Mortgage  Loans
will prepay at the same rate.  The timing of changes in the rate of  prepayments
may significantly affect the actual yield to maturity to investors,  even if the
average rate of principal  prepayments is consistent  with the  expectations  of
investors.  Investors  must  make  their  own  decisions  as to the  appropriate
prepayment  assumptions  to be used in deciding  whether to purchase the Class S
Certificates.]


                                 USE OF PROCEEDS

         Substantially  all  of the  proceeds  from  the  sale  of  the  Offered
Certificates will be used by the Depositor to purchase the Mortgage Loans and to
pay certain expenses in connection with the issuance of the Certificates.


                     CERTAIN FEDERAL INCOME TAX CONSEQUENCES

         Upon the issuance of the Offered Certificates, Cadwalader, Wickersham &
Taft, counsel to the Depositor, will deliver its opinion generally to the effect
that,  assuming  compliance  with all  provisions  of the Pooling and  Servicing
Agreement,  for federal  income tax  purposes,  the Trust Fund will qualify as a
REMIC under the Code.

         For federal income tax purposes,  the Class R Certificates  will be the
sole  class of  "residual  interests"  in the REMIC and the Class A, Class B and
Class C  Certificates  will be the "regular  interests" in the REMIC and will be
treated as debt instruments of the REMIC.

         See  "Certain  Federal  Income  Tax  Consequences-Federal   Income  Tax
Consequences for REMIC Certificates" in the Prospectus.

         The Class ----- Certificates [may] [will not] be treated as having been
issued with  original  issue  discount  for  federal  income tax  purposes.  The
prepayment  assumption  that will be used in determining  the rate of accrual of
original issue discount, market discount and premium, if any, for federal income
tax purposes will be based on the assumption  that subsequent to the date of any
determination  the  Mortgage  Loans  will  prepay at a rate  equal to ___% [CPR]
[SPA].  No  representation  is made that the Mortgage  Loans will prepay at that
rate or at any other rate. See "Certain Federal Income Tax  Consequences-Federal
Income   Tax   Consequences   for   REMIC   Certificates-Taxation   of   Regular
Certificates-Original Issue Discount" in the Prospectus.

         The Class ------ Certificates  may be treated  for  federal  income tax
purposes as having been issued at a premium.  Whether any holder of such a class
of Certificates  will be treated as holding a certificate  with amortizable bond
premium  will  depend  on  such  Certificateholder's   purchase  price  and  the
distributions  remaining  to be  made  on such  Certificate  at the  time of its
acquisition  by such  Certificateholder.  Holders of such class of  Certificates
should  consult their own tax advisors  regarding the  possibility  of making an
election  to  amortize   such   premium.   See  "Certain   Federal   Income  Tax
Consequences-Federal  Income Tax Consequences for REMIC Certificates-Taxation of
Regular Certificates-Premium" in the Prospectus.

         The  Offered  Certificates  will be treated as [, assets  described  in
Section  7701(a)(19)(C) of the Code] and "real estate assets" within the meaning
of Section  856(c)(5)(A)  of the Code generally in the same  proportion that the
assets  of the REMIC  underlying  such  Certificates  would be so  treated.  [In
addition,  the Offered  Certificates will be "obligation(s)  ... which ... [are]
principally  secured by an  interest  in real  property"  within the  meaning of
Section  860G(a)(3)(C)  of the Code  generally  to the extent that such  Offered
Certificates  are treated as "real estate assets" under Section  856(c)(5)(A) of
the Code.  Moreover,  the Offered  Certificates will be "obligation[s] ... which
 ...  [are]  principally  secured by an  interest  in real  property"  within the
meaning of Section  860G(a)(3)(C) of the Code.] [The Offered  Certificates  will
not be considered to represent an interest in "loans ...  secured by an interest
in real property" within the meaning of Section  7701(a)(19)(C)(v) of the Code.]
See "Certain Federal Income Tax Consequences-Federal Income Tax Consequences for
REMIC Certificates-Status of REMIC Certificates" in the Prospectus.

         For further  information  regarding the federal income tax consequences
of  investing  in the Class A  Certificates,  see  "Certain  Federal  Income Tax
Consequences-Federal  Income Tax  Consequences  for REMIC  Certificates"  in the
Prospectus.


                              ERISA CONSIDERATIONS

         A fiduciary of any employee  benefit plan or other  retirement  plan or
arrangement, including individual retirement accounts and annuities, Keogh plans
and  collective  investment  funds and  insurance  company  general and separate
accounts in which such plans,  accounts or  arrangements  are invested,  that is
subject to Title I of the Employee  Retirement  Income  Security Act of 1974, as
amended ("ERISA"), or Section 4975 of the Code (each, a "Plan") should carefully
review  with its legal  advisors  whether  the  purchase  or  holding of Offered
Certificates  could  give rise to a  transaction  that is  prohibited  or is not
otherwise  permitted  either  under ERISA or Section 4975 of the Code or whether
there exists any statutory or administrative exemption applicable thereto.

         [The U.S. Department of Labor issued to The Chase Manhattan Corporation
(formerly  known as  Chemical  Banking  Corporation)  an  individual  prohibited
transaction exemption, Prohibited Transaction Exemption 90-33 (the "Exemption"),
which  generally  exempts from the  application  of the  prohibited  transaction
provisions  of  Section  406 of ERISA,  and the  excise  taxes  imposed  on such
prohibited  transactions  pursuant  to  Sections  4975(a)  and (b) of the  Code,
certain transactions,  among others,  relating to the servicing and operation of
mortgage pools, such as the Mortgage Pool, and the purchase, sale and holding of
mortgage   pass-through   certificates,   such  as  the  Class  A  Certificates,
underwritten by an Underwriter (as hereinafter  defined),  provided that certain
conditions  set forth in the  Exemption  are  satisfied.  For  purposes  of this
Section "ERISA  Considerations",  the term  "Underwriter"  shall include (a) The
Chase Manhattan Corporation, (b) any person directly or indirectly,  through one
or more intermediaries,  controlling, controlled by or under common control with
The Chase Manhattan  Corporation  [(such as Chase Securities Inc.)], and (c) any
member  of the  underwriting  syndicate  or  selling  group  of  which a  person
described in (a) or (b) is a manager or  co-manager  with respect to the Class A
Certificates.

         The Exemption sets forth six general conditions which must be satisfied
for a  transaction  involving  the  purchase,  sale and  holding  of the Class A
Certificates  to  be  eligible  for  exemptive  relief  thereunder.  First,  the
acquisition of the Class A  Certificates  by a Plan must be on terms that are at
least as favorable to the Plan as they would be in an  arm's-length  transaction
with an unrelated party. Second, the rights and interests evidenced by the Class
A Certificates must not be subordinated to the rights and interests evidenced by
the other certificates of the same trust. Third, the Class A Certificates at the
time of  acquisition  by the  Plan  must be rated  in one of the  three  highest
generic rating  categories by Standard & Poor's  ("Standard & Poor's"),  Moody's
Investors Service,  Inc.  ("Moody's"),  Duff & Phelps Credit Rating Co. ("Duff &
Phelps") or Fitch Investors Service, Inc. ("Fitch").  Fourth, the Trustee cannot
be an affiliate of any other member of the "Restricted Group", which consists of
any  Underwriter,   the  Depositor,   the  Master  Servicer,  the  Trustee,  any
sub-servicer, and any mortgagor with respect to Mortgage Loans constituting more
than 5% of the aggregate  unamortized principal balance of the Mortgage Loans as
of the date of initial  issuance of the Class A Certificates.  Fifth, the sum of
all payments  made to and retained by the  Underwriter  must  represent not more
than reasonable compensation for underwriting the Class A Certificates;  the sum
of all payments made to and retained by the Depositor pursuant to the assignment
of the Mortgage  Loans to the Trust Fund must  represent  not more than the fair
market  value  of such  obligations;  and the  sum of all  payments  made to and
retained by the Master  Servicer and any  sub-servicer  must  represent not more
than reasonable  compensation  for such person's  services under the Pooling and
Servicing  Agreement and reimbursement of such person's  reasonable  expenses in
connection  therewith.  Sixth, the investing Plan must be an accredited investor
as defined in Rule  501(a)(1)  of  Regulation D of the  Securities  and Exchange
Commission under the Securities Act of 1933, as amended.

         Because  the Class A  Certificates  are not  subordinated  to any other
Class of Certificates, the second general condition set forth above is satisfied
with  respect to such  Certificates.  It is a condition  of the  issuance of the
Class  A   Certificates   that   they  be  rated   not   lower   than   "__"  by
_______________________________________.  As of the  Delivery  Date,  the fourth
general  condition set forth above will be satisfied with respect to the Class A
Certificates.  A  fiduciary  of  a  Plan  contemplating  purchasing  a  Class  A
Certificate in the secondary market must make its own determination that, at the
time of such purchase,  the Class A  Certificates  continue to satisfy the third
and  fourth  general   conditions  set  forth  above.  A  fiduciary  of  a  Plan
contemplating purchasing a Class A Certificate,  whether in the initial issuance
of such Certificates or in the secondary market, must make its own determination
that the  first,  fifth and sixth  general  conditions  set forth  above will be
satisfied with respect to such Class A Certificate.

         The  Exemption  also  requires  that the Trust Fund meet the  following
requirements:  (i) the Trust Fund must consist solely of assets of the type that
have been included in other investment  pools;  (ii)  certificates in such other
investment pools must have been rated in one of the three highest  categories of
Standard & Poor's,  Moody's,  Duff & Phelps or Fitch for at least one year prior
to the Plan's  acquisition of Class A  Certificates;  and (iii)  certificates in
such other  investment  pools must have been  purchased by investors  other than
Plans  for at  least  one  year  prior  to any  Plan's  acquisition  of  Class A
Certificates.  [The  Depositor  has  confirmed  to its  satisfaction  that  such
requirements have been satisfied as of the date hereof.]

         If the general conditions of the Exemption are satisfied, the Exemption
may provide an exemption from the  restrictions  imposed by Sections  406(a) and
407(a) of ERISA (as well as the excise taxes imposed by Sections 4975(a) and (b)
of the Code by reason of  Sections  4975(c)(1)  (A)  through (D) of the Code) in
connection with (i) the direct or indirect sale, exchange or transfer of Class A
Certificates in the initial issuance of Certificates between the Depositor or an
Underwriter and a Plan when the Depositor,  the  Underwriter,  the Trustee,  the
Master  Servicer,  a  sub-servicer  or a mortgagor  is a Party in Interest  with
respect to the  investing  Plan,  (ii) the  direct or  indirect  acquisition  or
disposition in the secondary  market of the Class A  Certificates  by a Plan and
(iii) the holding of Class A Certificates  by a Plan.  However,  no exemption is
provided from the  restrictions of Sections  406(a)(1)(E),  406(a)(2) and 407 of
ERISA for the  acquisition  or holding of a Class A Certificate  on behalf of an
"Excluded  Plan"  by any  person  who has  discretionary  authority  or  renders
investment advice with respect to the assets of such Excluded Plan. For purposes
hereof,  an Excluded  Plan is a Plan  sponsored by any member of the  Restricted
Group.

         If certain specific conditions of the Exemption are also satisfied, the
Exemption  may provide an exemption  from the  restrictions  imposed by Sections
406(b)(1) and (b)(2) of ERISA and the taxes imposed by Section  4975(c)(1)(E) of
the Code in  connection  with (1) the  direct  or  indirect  sale,  exchange  or
transfer of Class A Certificates in the initial issuance of Certificates between
the Depositor or an Underwriter and a Plan when the person who has discretionary
authority or renders  investment  advice with respect to the  investment of Plan
assets in such Certificates is (a) a mortgagor with respect to 5% or less of the
fair market  value of the  Mortgage  Loans or (b) an affiliate of such a person,
(2) the direct or indirect acquisition or disposition in the secondary market of
Class A Certificates  by a Plan and (3) the holding of Class A Certificates by a
Plan.  Further,  if certain specific  conditions of the Exemption are satisfied,
the Exemption may provide an exemption from the restrictions imposed by Sections
406(a),  406(b) and 407(a) of ERISA,  and the taxes imposed by Sections  4975(a)
and (b) of the Code by reason of Section 4975(c) of the Code for transactions in
connection with the servicing, management and operation of the Mortgage Pool.

         Before  purchasing a Class A Certificate,  a fiduciary of a Plan should
itself confirm that (i) the Class A Certificates  constitute  "certificates" for
purposes of the Exemption and (ii) the specific and general  conditions  and the
other requirements set forth in the Exemption would be satisfied. In addition to
making its own  determination  as to the  availability  of the exemptive  relief
provided in the Exemption,  the Plan fiduciary  should consider the availability
of any other prohibited  transaction  exemptions.  See "ERISA Considerations" in
the Prospectus.  A purchaser of a Class A Certificate should be aware,  however,
that even if the conditions  specified in one or more  exemptions are satisfied,
the scope of relief  provided by an exemption may not cover all acts which might
be construed as prohibited transactions.]

         [Because the  characteristics  of the Class B Certificates  do not meet
the requirements of the Exemption,  the purchase or holding of such Certificates
by a Plan may result in  prohibited  transactions  or the  imposition  of excise
taxes or civil  penalties.  As a result,] no transfer of a [Class B] Certificate
or any  interest  therein may be made to a Plan or to any person who is directly
or  indirectly  purchasing  such [Class B]  Certificate  or interest  therein on
behalf  of, as named  fiduciary  of, as  trustee  of, or with  assets of a Plan,
unless the  prospective  transferee  provides the  Certificate  Registrar with a
certification  of  facts  and an  opinion  of  counsel  which  establish  to the
satisfaction of the Certificate  Registrar that such transfer will not result in
a  violation  of Section  406 of ERISA or Section  4975 of the Code or cause the
Master  Servicer or the Trustee to be deemed a fiduciary  of such Plan or result
in the  imposition of an excise tax under  Section 4975 of the Code.  See "ERISA
Considerations" in the Prospectus.

         [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 insurer's  general account are issued to or
for the benefit of a Plan on or before December 31, 1998,  which general account
assets continue Plan assets.  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 Title 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.]

         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.

         A governmental plan as defined in Section 3(32) of ERISA is not subject
to Title I of ERISA or Section 4975 of the Code.  However,  such a  governmental
plan may be  subject  to a  federal,  state or local law which is, to a material
extent,  similar  to the  foregoing  provisions  of ERISA of the Code  ("Similar
Law"). A fiduciary of a governmental  plan should make its own  determination as
to the need for and the availability of any exemptive relief under Similar Law.

         The sale of Certificates to a Plan is in no respect a representation by
the  Depositor or  Underwriter  that this  investment  meets all relevant  legal
requirements  with respect to investments  by Plans  generally or any particular
Plan,  or that  this  investment  is  appropriate  for  Plans  generally  or any
particular Plan.


                                LEGAL INVESTMENT

         [As  long  as the  Class A  Certificates  are  rated  in one of the two
highest  rating  categories by at least one  nationally  recognized  statistical
rating organization,  the Class A Certificates will constitute "mortgage related
securities"  within the meaning of the Secondary Mortgage Market Enhancement Act
of 1984 ("SMMEA").

         [The Class B Certificates will not be "mortgage related securities" for
purposes of SMMEA. As a result, the appropriate  characterization of the Class B
Certificates under various legal investment  restrictions,  and thus the ability
of investors subject to these restrictions to purchase the Class B Certificates,
is subject to significant interpretive uncertainties.]

         [Except  as to the  status of the  Class A  Certificates  as  "mortgage
related   securities,"  no]  [No]  representation  is  made  as  to  the  proper
characterization  of the Offered  Certificates  for legal  investment  purposes,
financial  institution  regulatory  purposes,  or other  purposes,  or as to the
ability of  particular  investors  to purchase  the Offered  Certificates  under
applicable  legal  investment  or other  restrictions.  All  institutions  whose
investment  activities  are subject to legal  investment  laws and  regulations,
regulatory  capital  requirements  or review by  regulatory  authorities  should
consult with their own legal advisors in determining  whether and to what extent
the Offered Certificates constitute legal investments for them or are subject to
investment, capital or other restrictions.

         See "Legal Investment" in the Prospectus.


                             METHOD OF DISTRIBUTION

         Subject  to the terms  and  conditions  set  forth in the  Underwriting
Agreement  between the Depositor and the Underwriter,  the Offered  Certificates
will be purchased  from the  Depositor by the  Underwriter,  an affiliate of the
Depositor, upon issuance. Proceeds to the Depositor from the sale of the Offered
Certificates, before deducting expenses payable by the Depositor estimated to be
approximately  $-------,  will be -------% of the initial aggregate  Certificate
Balance thereof, plus accrued interest.

         Distribution  of  the  Offered   Certificates   will  be  made  by  the
Underwriter from time to time in negotiated transactions or otherwise at varying
prices to be determined  at the time of sale.  The  Underwriter  may effect such
transactions by selling the Offered Certificates to or through dealers, and such
dealers  may  receive  compensation  in  the  form  of  underwriting  discounts,
concessions or commissions from the Underwriter. In connection with the purchase
and sale of the  Offered  Certificates,  the  Underwriter  may be deemed to have
received compensation from the Depositor in the form of underwriting  discounts.
The  Underwriter  and any dealers that  participate  with the Underwriter in the
distribution of the Offered  Certificates  may be deemed to be underwriters  and
any profit on the resale of the Offered  Certificates  positioned by them may be
deemed to be underwriting  discounts and commissions under the Securities Act of
1933, as amended (the "Securities Act").

         Purchasers  of  the  Offered  Certificates,   including  dealers,  may,
depending  on the facts and  circumstances  of such  purchases,  be deemed to be
"underwriters"  within the  meaning of the  Securities  Act in  connection  with
reoffers and sales by them of Offered  Certificates.  Certificateholders  should
consult  with their legal  advisors in this regard  prior to any such reoffer or
sale.

         The Depositor also has been advised by the Underwriter that it, through
one or more of its affiliates, currently intends to make a market in the Offered
Certificates;  however,  it has no obligation to do so, any market making may be
discontinued  at any time and there can be no  assurance  that an active  public
market for the Offered  Certificates  will  develop.  See "Risk  Factors-Limited
Liquidity" herein and "Risk Factors-Secondary Market" in the Prospectus.

         [If and to the extent  required by applicable law or  regulation,  this
Prospectus  Supplement  and the  Prospectus  will be used by the  Underwriter in
connection  with offers and sales related to  market-making  transactions in the
Offered Certificates in which the Underwriter acts as principal. The Underwriter
may  also act as agent in such  transactions.  Sales  may be made at  negotiated
prices determined at the time of sale.]

         The Depositor has agreed to indemnify the  Underwriter and each person,
if any,  who controls  the  Underwriter  within the meaning of Section 15 of the
Securities Act against,  or make  contributions to the Underwriter and each such
controlling person with respect to, certain liabilities,  including  liabilities
under the Securities Act.


                                  LEGAL MATTERS

         Certain  legal  matters will be passed upon for the  Depositor  and the
Underwriter by Cadwalader, Wickersham & Taft, New York, New York.


                                     RATING

         It is a condition to issuance  that the Class A  Certificates  be rated
not lower than "--", and the Class B Certificates  be rated not lower than "--",
by ------------------------------------.

         A securities rating on mortgage pass-through certificates addresses the
likelihood  of the  receipt by holders  thereof  of  payments  to which they are
entitled. The rating takes into consideration the credit quality of the mortgage
pool,  structural and legal aspects  associated with the  certificates,  and the
extent to which the payment  stream from the  mortgage  pool is adequate to make
payments   required  under  the   certificates.   The  ratings  on  the  Offered
Certificates do not, however, constitute a statement regarding the likelihood or
frequency of  prepayments  (whether  voluntary or  involuntary)  on the Mortgage
Loans,   [The   following   disclosure  is   applicable  to  Stripped   Interest
Certificates...  or the possibility that as a result of prepayments investors in
the Class S Certificates may realize a lower than anticipated  yield or may fail
to recover fully their initial investment.]

         There can be no assurance as to whether any rating agency not requested
to rate the Offered  Certificates  will nonetheless  issue a rating to either or
both Classes  thereof and, if so, what such rating or ratings would be. A rating
assigned to either Class of Offered Certificates by a rating agency that has not
been  requested by the Depositor to do so may be lower than the rating  assigned
thereto by ---------------------------.

         The  ratings  on  the   Offered   Certificates   should  be   evaluated
independently  from  similar  ratings on other types of  securities.  A security
rating  is not a  recommendation  to buy,  sell or  hold  securities  and may be
subject to revision or withdrawal at any time by the  assigning  rating  agency.
See "Risk Factors-Limited Nature of Ratings" in the Prospectus.



<PAGE>



                         INDEX OF PRINCIPAL DEFINITIONS





360/360 basis
Accrued Certificate Interest
Advance
ARM Loans
Available Distribution Amount
Balloon Payment
Certificate Balance
Certificate Registrar
Certificates
Class
Class A Certificate Owner
Class S Certificate
Code
Constant Prepayment Rate
CPR
Custodian
Cut-off Date
Cut-off Date LTV Ratio
Debt Service Coverage Ratio
Definitive Class A Certificate
Delivery Date
Depositor
Determination Date
Distributable Certificate Interest
Distributable Principal
Distribution Date
Distribution Date Statement
DTC
Due Date
Due Period
Effective Net Mortgage Rate
ERISA
ERISA Considerations
Exemption
Fixed Rate Loans
Form 8-K
Gross Margin
Index
Initial Pool Balance
Interest Rate Adjustment Date
Master Servicer
Master Servicer Reimbursement Rate
Monthly Payments
Mortgage
Mortgage File
Mortgage Loan Purchase Agreement
Mortgage Loan Seller
Mortgage Loans
Mortgage Note
Mortgage Pool
Mortgage Rate
Mortgaged Property
Net Aggregate Prepayment Interest Shortfall
Net Mortgage Rate
Net Operating Income
Nonrecoverable P&I Advance
Offered Certificates
Ownership Percentage
P&I Advance
Participants
Pass-Through Rate
Payment Adjustment Date
Percentage Interest
Permitted Investments
Plan
Pooling and Servicing Agreement
Prepayment Interest Excess
Prepayment Interest Shortfall
Prepayment Premiums
Private Certificates
Purchase Price
Rating Agencies
Record Date
Related Proceeds
REMIC
Regular Certificates
REO Loan
REO Property
Scheduled Principal Distribution Amount
Securities Act
Servicing Fee
Servicing Fee Rate
SMMEA
Stated Principal Balance
Subordinate Certificates
Trustee
Trust Fund
Uncovered Portion
Underwriter
Unscheduled Principal Distribution Amount
Weighted Average Effective Net Mortgage Rate



<PAGE>







                                     ANNEX A

                  CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS


<PAGE>



                                  $-----------


                            CHASE COMMERCIAL MORTGAGE
                                SECURITIES CORP.


                        Commercial Mortgage Pass-Through


                                  Certificates


                                  Series 199---


                                   -----------


                              PROSPECTUS SUPPLEMENT


                                   -----------


                             [Chase Securities Inc.]


                               -----------, 199--


                                   -----------




         No dealer,  salesman or other  person has been  authorized  to give any
information  or to make any  representations  not  contained in this  Prospectus
Supplement  and  the  accompanying  Prospectus  and,  if  given  or  made,  such
information or representations must not be relied upon as having been authorized
by the  Depositor or by the  Underwriter.  This  Prospectus  Supplement  and the
accompanying Prospectus do not constitute an offer to sell, or a solicitation of
an offer to buy, the securities  offered hereby to anyone in any jurisdiction in
which the person making such offer or  solicitation is not qualified to do so or
to anyone to whom it is unlawful to make any such offer or solicitation. Neither
the delivery of this Prospectus  Supplement and the accompanying  Prospectus nor
any sale made hereunder shall,  under any  circumstances,  create an implication
that  information  herein or therein is correct as of any time since the date of
this Prospectus Supplement or the accompanying Prospectus.

<PAGE>



                                TABLE OF CONTENTS

                              Prospectus Supplement

Summary
Risk Factors
Description of the Mortgage Pool 
Servicing of the Mortgage Loans  
Description of the  Certificates  
Yield and  Maturity  Considerations  
Use of Proceeds  
Certain Federal Income Tax Consequences 
ERISA  Considerations 
Legal Investment 
Method of Distribution 
Legal Matters 
Rating 
Index of Principal Definitions


                                   Prospectus

Available Information
Incorporation of Certain Information by Reference  
Summary of Prospectus  
Risk Factors  
Description of the Trust Funds 
Yield and Maturity Considerations  
The Depositor 
Use of Proceeds  
Description of the Certificates  
Description of the Pooling Agreements  
Description of Credit Support
Certain Legal Aspects of Mortgage Loans  
Certain Federal Income Tax Consequences  
State and Other Tax Considerations 
ERISA Considerations 
Legal Investment
Method of Distribution
Legal Matters 
Financial Information 
Rating 
Index of Principal Definitions
<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  self-storage  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 19 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 March 20, 1998

                                           
(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".




<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 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.


<PAGE>





                                TABLE OF CONTENTS

                                                                           Page

PROSPECTUS SUPPLEMENT.........................................................3
AVAILABLE INFORMATION.........................................................3
INCORPORATION OF CERTAIN INFORMATION BY REFERENCE.............................4
SUMMARY OF PROSPECTUS.........................................................8
RISK FACTORS.................................................................16
  Secondary Market...........................................................17
  Limited Assets.............................................................18
  Prepayments; Average Life of Certificates; Yields..........................18
  Limited Nature of Ratings..................................................19
  Risks Associated with Certain Mortgage Loans and 
  Mortgaged Properties.......................................................20
  Balloon Payments; Borrower Default.........................................22
  Credit Support Limitations.................................................22
  Leases and Rents...........................................................23
  Environmental Risks........................................................23
  Special Hazard Losses......................................................24
  ERISA Considerations.......................................................24
  Certain Federal Tax Considerations Regarding Residual Certificates........24
  Certain Federal Tax Considerations Regarding Original Issue Discount......25
  Book-Entry Registration...................................................25
  Delinquent and Non-Performing Mortgage Loans..............................25
DESCRIPTION OF THE TRUST FUNDS..............................................26
  General...................................................................26
  Mortgage Loans............................................................26
  MBS.......................................................................29
  Certificate Accounts......................................................30
  Credit Support............................................................30
  Cash Flow Agreements......................................................31
YIELD AND MATURITY CONSIDERATIONS...........................................32
  General...................................................................32
  Pass-Through Rate.........................................................32
  Payment Delays............................................................32
  Certain Shortfalls in Collections of Interest.............................32
  Yield and Prepayment Considerations.......................................33
  Weighted Average Life and Maturity........................................35
  Controlled Amortization Classes and Companion Classes.....................36
  Other Factors Affecting Yield, Weighted Average Life and Maturity.........37
THE DEPOSITOR...............................................................39
USE OF PROCEEDS.............................................................39
DESCRIPTION OF THE CERTIFICATES.............................................40
  General...................................................................40
  Distributions.............................................................40
  Distributions of Interest on the Certificates.............................41
  Distributions of Principal on the Certificates............................42
  Distributions on the Certificates in Respect of Prepayment 
  Premiums or in Respect of Equity Participations...........................43
  Allocation of Losses and Shortfalls.......................................43
  Advances in Respect of Delinquencies......................................43
  Reports to Certificateholders.............................................44
  Voting Rights.............................................................46
  Termination...............................................................46
  Book-Entry Registration and Definitive Certificates.......................47
DESCRIPTION OF THE POOLING AGREEMENTS.......................................48
  General...................................................................48
  Assignment of Mortgage Loans; Repurchases.................................49
  Representations and Warranties; Repurchases...............................50
  Collection and Other Servicing Procedures.................................51
  Sub-Servicers.............................................................52
  Special Servicers.........................................................52
  Certificate Account.......................................................52
  Modifications, Waivers and Amendments of Mortgage Loans...................56
  Realization Upon Defaulted Mortgage Loans.................................56
  Hazard Insurance Policies.................................................58
  Due-on-Sale and Due-on-Encumbrance Provisions.............................59
  Servicing Compensation and Payment of Expenses............................59
  Evidence as to Compliance.................................................60
  Certain Matters Regarding the Master Servicer and the Depositor...........60
  Events of Default.........................................................62
  Rights Upon Event of Default..............................................62
  Amendment.................................................................63
  List of Certificateholders................................................63
  The Trustee...............................................................64
  Duties of the Trustee.....................................................64
  Certain Matters Regarding the Trustee.....................................64
  Resignation and Removal of the Trustee....................................64
DESCRIPTION OF CREDIT SUPPORT...............................................66
  General...................................................................66
  Subordinate Certificates..................................................66
  Cross-Support Provisions..................................................67
  Insurance or Guarantees with Respect to Mortgage Loans....................67
  Letter of Credit..........................................................67
  Certificate Insurance and Surety Bonds....................................67
  Reserve Funds.............................................................68
  Credit Support with respect to MBS........................................68
CERTAIN LEGAL ASPECTS OF MORTGAGE LOANS.....................................68
  General...................................................................68
  Types of Mortgage Instruments.............................................69
  Leases and Rents..........................................................69
  Personalty................................................................70
  Foreclosure...............................................................70
  Bankruptcy Laws...........................................................74
  Environmental Risks.......................................................76
  Due-on-Sale and Due-on-Encumbrance........................................78
  Subordinate Financing.....................................................78
  Default Interest and Limitations on Prepayments...........................79
  Applicability of Usury Laws...............................................79
  Soldiers' and Sailors' Civil Relief Act of 1940...........................79
  Type of Mortgaged Property................................................80
  Americans with Disabilities Act...........................................80
  Forfeitures In Drug And RICO Proceedings..................................80
CERTAIN FEDERAL INCOME TAX CONSEQUENCES.....................................82
  Federal Income Tax Consequences for REMIC Certificates....................82
      General...............................................................82
      Status of REMIC Certificates..........................................83
      Qualification as a REMIC..............................................83
      Taxation of Regular Certificates......................................85
         General............................................................85
         Original Issue Discount............................................86
         Acquisition Premium................................................88
         Variable Rate Regular Certificates.................................88
         Deferred Interest..................................................90
         Market Discount....................................................90
         Premium............................................................91
         Election to Treat All Interest Under the Constant Yield Method.....91
         Sale or Exchange of Regular Certificates...........................92
         Treatment of Losses................................................92
      Taxation of Residual Certificates.....................................93
         Taxation of REMIC Income...........................................93
         Basis and Losses...................................................94
         Treatment of Certain Items of REMIC Income and Expense.............95
         Limitations on Offset or Exemption of REMIC Income.................96
         Tax-Related Restrictions on Transfer of Residual Certificates......97
         Sale or Exchange of a Residual Certificate........................100
         Mark to Market Regulations........................................100
      Taxes That May Be Imposed on the REMIC Pool..........................101
          Prohibited Transactions..........................................101
         Contributions to the REMIC Pool After the Startup Day.............101
         Net Income from Foreclosure Property..............................101
      Liquidation of the REMIC Pool........................................102
      Administrative Matters...............................................102
      Limitations on Deduction of Certain Expenses.........................102
      Taxation of Certain Foreign Investors................................103
         Regular Certificates..............................................103
         Residual Certificates.............................................103
      Backup Withholding...................................................104
      Reporting Requirements...............................................104
  Federal Income Tax Consequences For Certificates as to Which No REMIC 
  Election Is Made.........................................................105
      Standard Certificates................................................105
         General...........................................................105
         Tax Status........................................................106
         Premium and Discount..............................................106
         Recharacterization of Servicing Fees..............................107
         Sale or Exchange of Standard Certificates.........................108
      Stripped Certificates................................................108
         General...........................................................108
         Status of Stripped Certificates...................................109
         Taxation of Stripped Certificates.................................110
      Reporting Requirements and Backup Withholding........................111
      Taxation of Certain Foreign Investors................................112
STATE AND OTHER TAX CONSIDERATIONS.........................................112
ERISA CONSIDERATIONS.......................................................112
  General..................................................................112
  Plan Asset Regulations...................................................113
  Administrative Exemptions................................................114
  Unrelated Business Taxable Income; Residual Certificates.................114
LEGAL INVESTMENT...........................................................114
METHOD OF DISTRIBUTION.....................................................117
LEGAL MATTERS..............................................................118
FINANCIAL INFORMATION......................................................118
RATING.....................................................................118
INDEX OF PRINCIPAL DEFINITIONS.............................................119





<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 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 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     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 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 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
                                            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
                                            indidual    retirement     accounts,
                                            annuities,    Keogh    plans,    and
                                            colective   investment   funds   and
                                            insurance    company   general   and
                                            separate   accounts  in  which  such
                                            plans,   accounts,    annuities   or
                                            arrangements are invested,  that are
                                            subject to the  Employee  Retirement
                                            Income  Security  Act  of  1974,  as
                                            amended  ("ERISA"),  or Section 4975
                                            of the Code, should carefully review
                                            with their  legal  advisors  whether
                                            the  purchase  or holding of Offered
                                            Certificates  could  give  rise to a
                                            transaction that is prohibited or is
                                            not  otherwise   permissible  either
                                            under  ERISA or Section  4975 of the
                                            Code.  See  "ERISA   Considerations"
                                            herein and in the related Prospectus
                                            Supplement.

Legal Investment..........................  The   Offered    Certificates   will
                                            constitute     "mortgage     related
                                            securities"   for  purposes  of  the
                                            Secondary       Mortgage      Market
                                            Enhancement  Act of 1984, 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.




<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 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  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  commercial  property may entail
risks of delinquency  and  foreclosure,  and risks of loss in the event thereof,
that are greater than similar risks  associated  with loans made on the security
of an  owner-occupied  single-family  property.  See  "Description  of the Trust
Funds--Mortgage  Loans". The ability of a borrower to repay a loan secured by an
income-producing  property typically is dependent  primarily upon the successful
operation of such property rather than upon the existence of independent  income
or assets of the borrower;  thus, the value of an  income-producing  property is
directly related to the net operating income derived from such property.  If the
net  operating  income of the  property is reduced  (for  example,  if rental or
occupancy  rates  decline or real estate tax rates or other  operating  expenses
increase), the borrower's ability to repay the loan may be impaired. A number of
the  Mortgage  Loans  may  be  secured  by  liens  on  owner-occupied  Mortgaged
Properties  or on  Mortgaged  Properties  leased  to a single  tenant or a small
number of significant tenants. Accordingly, a decline in the financial condition
of  the  borrower  or  a  significant   tenant,   as  applicable,   may  have  a
disproportionately  greater  effect  on  the  net  operating  income  from  such
Mortgaged Properties than would be the case with respect to Mortgaged Properties
with multiple tenants.  Furthermore,  the value of any Mortgaged Property may be
adversely  affected by risks  generally  incident to interests in real property,
including  changes in  general  or local  economic  conditions  and/or  specific
industry  segments;  declines  in real  estate  values;  declines  in  rental or
occupancy  rates;  increases in interest rates,  real estate tax rates and other
operating  expenses;  changes  in  governmental  rules,  regulations  and fiscal
policies,  including environmental  legislation;  acts of God; and other factors
beyond the control of a Master Servicer.

          In addition, additional risk may be presented by the type and use of a
particular Mortgaged Property.  For instance,  Mortgaged Properties that operate
as hospitals and nursing  homes may present  special risks to lenders due to the
significant governmental regulation of the ownership, operation, maintenance and
financing  of health care  institutions.  Hotel and motel  properties  are often
operated pursuant to franchise,  management or operating  agreements that may be
terminable by the franchisor or operator.  Moreover,  the  transferability  of a
hotel's  operating,  liquor and other  licenses  upon a  transfer  of the hotel,
whether through purchase or foreclosure,  is subject to local law  requirements.
The ability of a borrower to repay a Mortgage  Loan secured by shares  allocable
to one or more  cooperative  dwelling units may be dependent upon the ability of
the dwelling units to generate sufficient rental income, which may be subject to
rent control or  stabilization  laws,  to cover both debt service on the loan as
well as maintenance charges to the cooperative. Further, a Mortgage Loan secured
by cooperative shares is subordinate to the mortgage, if any, on the cooperative
apartment building.

          Self-storage  properties  are  considered  vulnerable to  competition,
because both acquisition costs and break-even  occupancy are relatively low. The
conversion  of  self-storage  facilities  to  alternative  uses would  generally
require substantial capital  expenditures.  Thus, if the operation of any of the
self-storage  Mortgaged Properties becomes unprofitable due to decreased demand,
competition, age of improvements or other factors such that the Borrower becomes
unable to meet its  obligations on the related  Mortgage  Loan, the  liquidation
value  of  that  self-storage  Mortgaged  Property  may be  substantially  less,
relative to the amount owing on the Mortgage Loan, than would be the case if the
self-storage  Mortgaged  Property were readily  adaptable to other uses.  Tenant
privacy, anonymity and efficient access may heighten environmental risks.

          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  are 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, 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 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 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".


                         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 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 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 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 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.




<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 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 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 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 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  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 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.




<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  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 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) 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,  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.

          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.


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 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 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  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  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
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";

          (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;

           (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) 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 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.  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  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  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,   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 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  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.




<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 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.


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 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.  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  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 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 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 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 documents of such mortgagor in such manner as is intended to make
the  likelihood of a bankruptcy  proceeding  being  commenced by or against such
mortgagor  remote,  and such  mortgagor  has been  organized  and is designed to
operate  in a manner  such  that its  separate  existence  should  be  respected
notwithstanding  a bankruptcy  proceeding  in respect of one or more  affiliated
entities of such mortgagor. However, the Depositor makes no representation as to
the likelihood of the institution of a bankruptcy proceeding by or in respect of
any  mortgagor or the  likelihood  that the separate  existence of any mortgagor
would be respected if there were to be a bankruptcy proceeding in respect of any
affiliated entity of a mortgagor.


Environmental Risks

          A lender may be subject to unforeseen environmental risks with respect
to loans secured by real or personal property, such as the Mortgage Loans. Under
the laws of many states,  contamination on a property may give rise to a lien on
the property for cleanup costs. In several states, such a lien has priority over
all existing liens (a "superlien"),  including those of existing  mortgages;  in
these  states,  the  lien of the  mortgage  for any  Mortgage  Loan may lose its
priority to such a superlien.

          Under the federal  Comprehensive  Response  Compensation and Liability
Act  ("CERCLA"),  a lender may be liable either to the  government or to private
parties for cleanup costs on a property securing a loan, even if the lender does
not cause or contribute to the contamination.  CERCLA imposes strict, as well as
joint and  several,  liability  on several  classes of  potentially  responsible
parties ("PRPs"), including current owners and operators of the property who did
not cause or contribute to the  contamination.  Many states have laws similar to
CERCLA.

          Lenders may be held liable under CERCLA as owners or operators  unless
they qualify for the secured  creditor  exemption to CERCLA.  On April 29, 1992,
the United States  Environmental  Protection  Agency ("EPA") issued a final rule
intended  to protect  lenders  from  liability  under  CERCLA.  This rule was in
response  to a 1990  decision  of the United  States  Court of  Appeals  for the
Eleventh Circuit, United States v. Fleet Factors Corp., which narrowly construed
the security interest  exemption under CERCLA to hold lenders liable if they had
the capacity to influence  their  borrower's  management of hazardous  waste. On
February  4,  1994,  the United  States  Court of Appeals  for the  District  of
Columbia Circuit in Kelley v.  Environmental  Protection Agency invalidated this
EPA rule.  As a result of the Kelley case,  the state of the law with respect to
the secured creditor exemption and the scope of permissible  activities in which
a lender may engage to protect its security interest remain  uncertain.  EPA and
the Department of Justice ("DOJ"),  however, issued a joint policy memorandum in
which these  agencies  announced  that they would continue to follow the "Lender
Liability Rule" vacated by the Kelley case. These agencies  indicated that prior
to its  invalidation,  several  courts  adhered  to  the  terms  of the  "Lender
Liability  Rule" or interpreted  CERCLA in a manner  consistent with the "Lender
Liability Rule." EPA and DOJ indicated in the September 22, 1995 memorandum that
they intend to follow this line of cases.  This EPA/DOJ policy,  however,  would
not necessarily  affect the potential for lender liability in actions by parties
other than EPA or under laws or legal theories other than CERCLA. If a lender is
or becomes liable, it can bring an action for contribution  against the owner or
operator who created the environmental  hazard, but that person or entity may be
bankrupt or otherwise judgment proof.

          Environment  clean-up  costs may be  substantial.  It is possible that
such  costs  could  become a  liability  of the  Trust  and  occasion  a loss to
Certificateholders if such remedial costs were incurred.

          In a few states, transfers of some types of properties are conditioned
upon cleanup of contamination prior to transfer.  It is possible that a property
securing a Mortgage Loan could be subject to such transfer restrictions. In such
a case, if the lender becomes the owner upon foreclosure,  it may be required to
clean up the contamination before selling the property.

          The  cost  of  remediating  hazardous  substance  contamination  at  a
property can be substantial.  If a lender is or becomes liable,  it can bring an
action  for  contribution  against  the  owner  or  operator  that  created  the
environmental  hazard,  but that  person or entity  may be  without  substantial
assets.  Accordingly, it is possible that such costs could become a liability of
a Trust Fund and occasion a loss to Certificateholders of the related series.

          To reduce the likelihood of such a loss, and unless otherwise provided
in the related Prospectus Supplement, the related Pooling Agreement will provide
that the Master  Servicer  may, on behalf of the Trust Fund,  acquire title to a
Mortgaged Property or take over its operation unless the Master Servicer,  based
on a report  prepared  by a person who  regularly  conducts  environmental  site
assessments,  has made the  determination  that it is  appropriate  to do so, as
described  under  "Description  of  the  Pooling   Agreements--Realization  Upon
Defaulted Mortgage Loans".

          Even  when a  lender  is not  directly  liable  for  cleanup  costs on
property  securing loans,  if a property  securing a loan is  contaminated,  the
value of the security is likely to be affected.  In addition, a lender bears the
risk that unanticipated  cleanup costs may jeopardize the borrower's  repayment.
Neither  of these two  issues is likely to pose  risks  exceeding  the amount of
unpaid  principal  and interest of a particular  loan secured by a  contaminated
property, particularly if the lender declines to foreclose on a mortgage secured
by the property.

          If a  lender  forecloses  on a  mortgage  secured  by a  property  the
operations  of which are  subject to  environmental  laws and  regulations,  the
lender will be required to operate the  property in  accordance  with those laws
and regulations. Compliance may entail some expense.

          In  addition,  a lender may be  obligated  to  disclose  environmental
conditions on a property to government  entities  and/or to  prospective  buyers
(including  prospective buyers at a foreclosure sale or following  foreclosure).
Such disclosure may decrease the amount that  prospective  buyers are willing to
pay for the affected  property  and thereby  lessen the ability of the lender to
recover its investment in a loan upon foreclosure.


Due-on-Sale and Due-on-Encumbrance

          Certain  of  the  Mortgage   Loans  may  contain   "due-on-sale"   and
"due-on-encumbrance" clauses that purport to permit the lender to accelerate the
maturity  of the  loan  if the  borrower  transfers  or  encumbers  the  related
Mortgaged  Property.  In recent years,  court decisions and legislative  actions
placed substantial  restrictions on the right of lenders to enforce such clauses
in  many  states.  By  virtue,   however,  of  the  Garn-St  Germain  Depository
Institutions  Act of 1982 (the "Garn  Act"),  effective  October 15, 1982 (which
purports to preempt  state laws that  prohibit the  enforcement  of  due-on-sale
clauses by providing among other matters,  that "due-on-sale" clauses in certain
loans  made after the  effective  date of the Garn Act are  enforceable,  within
certain limitations as set forth in the Garn Act and the regulations promulgated
thereunder), a Master Servicer may nevertheless have the right to accelerate the
maturity  of a  Mortgage  Loan that  contains  a  "due-on-sale"  provision  upon
transfer of an interest in the  property,  regardless  of the Master  Servicer's
ability to demonstrate that a sale threatens its legitimate security interest.


Subordinate Financing

          Certain of the  Mortgage  Loans may not  restrict  the  ability of the
borrower to use the  Mortgaged  Property as security for one or more  additional
loans.  Where a borrower  encumbers a mortgaged property with one or more junior
liens,  the senior lender is subjected to additional  risk.  First, the borrower
may have  difficulty  servicing and repaying  multiple loans.  Moreover,  if the
subordinate  financing  permits  recourse to the borrower (as is frequently  the
case) and the senior loan does not, a borrower may have more  incentive to repay
sums  due on the  subordinate  loan.  Second,  acts of the  senior  lender  that
prejudice the junior lender or impair the junior lender's  security may create a
superior equity in favor of the junior lender. For example,  if the borrower and
the  senior  lender  agree to an  increase  in the  principal  amount  of or the
interest  rate  payable  on the  senior  loan,  the  senior  lender may lose its
priority to the extent any existing  junior  lender is harmed or the borrower is
additionally burdened. Third, if the borrower defaults on the senior loan and/or
any junior loan or loans,  the  existence of junior  loans and actions  taken by
junior  lenders can impair the security  available to the senior  lender and can
interfere with or delay the taking of action by the senior lender. Moreover, the
bankruptcy  of a junior  lender  may  operate  to stay  foreclosure  or  similar
proceedings by the senior lender.


Default Interest and Limitations on Prepayments

          Notes and mortgages may contain  provisions that obligate the borrower
to pay a late charge or additional interest if payments are not timely made, and
in some  circumstances,  may prohibit  prepayments for a specified period and/or
condition  prepayments  upon the borrower's  payment of prepayment fees or yield
maintenance  penalties.  In  certain  states,  there  are  or  may  be  specific
limitations upon the late charges which a lender may collect from a borrower for
delinquent  payments.  Certain  states also limit the amounts  that a lender may
collect  from a borrower  as an  additional  charge if the loan is  prepaid.  In
addition,  the  enforceability of provisions that provide for prepayment fees or
penalties  upon an  involuntary  prepayment  is  unclear  under the laws of many
states.


Applicability of Usury Laws

          Title  V of the  Depository  Institutions  Deregulation  and  Monetary
Control Act of 1980 ("Title V") provides that state usury  limitations shall not
apply to certain types of  residential  (including  multifamily)  first mortgage
loans originated by certain lenders after March 31, 1980. Title V authorized any
state to reimpose interest rate limits by adopting,  before April 1, 1983, a law
or constitutional  provision that expressly  rejects  application of the federal
law. In addition, even where Title V is not so rejected, any state is authorized
by the law to adopt a provision  limiting  discount  points or other  charges on
mortgage  loans covered by Title V. Certain states have taken action to reimpose
interest rate limits and/or to limit discount points or other charges.

          No Mortgage Loan originated in any state in which application of Title
V has been expressly  rejected or a provision  limiting discount points or other
charges has been adopted,  will (if originated after that rejection or adoption)
be eligible for inclusion in a Trust Fund unless (i) such Mortgage Loan provides
for such  interest  rate,  discount  points and charges as are permitted in such
state or (ii) such  Mortgage  Loan  provides  that the terms  thereof  are to be
construed in accordance with the laws of another state under which such interest
rate,  discount  points and  charges  would not be usurious  and the  borrower's
counsel has rendered an opinion that such choice of law provision would be given
effect.


Soldiers' and Sailors' Civil Relief Act of 1940

          Under the terms of the  Soldiers'  and  Sailors'  Civil  Relief Act of
1940,  as amended (the "Relief  Act"),  a borrower who enters  military  service
after the origination of such borrower's mortgage loan (including a borrower who
was in reserve  status and is called to active  duty  after  origination  of the
Mortgage Loan), may not be charged  interest  (including fees and charges) above
an annual rate of 6% during the period of such  borrower's  active duty  status,
unless a court orders otherwise upon  application of the lender.  The Relief Act
applies to individuals  who are members of the Army,  Navy, Air Force,  Marines,
National  Guard,  Reserves,  Coast Guard and officers of the U.S.  Public Health
Service  assigned to duty with the  military.  Because the Relief Act applies to
individuals who enter military service  (including  reservists who are called to
active duty) after  origination of the related mortgage loan, no information can
be provided as to the number of loans with  individuals as borrowers that may be
affected  by the Relief  Act.  Application  of the  Relief  Act would  adversely
affect,  for an  indeterminate  period of time,  the ability of any  servicer to
collect  full  amounts  of  interest  on  certain  of the  Mortgage  Loans.  Any
shortfalls in interest collections  resulting from the application of the Relief
Act would result in a reduction of the amounts  distributable  to the holders of
the related  series of  Certificates,  and would not be covered by advances  or,
unless otherwise  specified in the related  Prospectus  Supplement,  any form of
Credit Support provided in connection with such Certificates.  In addition,  the
Relief Act imposes  limitations that would impair the ability of the servicer to
foreclose on an affected  Mortgage Loan during the  borrower's  period of active
duty status, and, under certain circumstances,  during an additional three-month
period thereafter.


Type of Mortgaged Property

          The lender may be subject to additional  risk  depending upon the type
and  use  of  the  Mortgaged  Property  in  question.  For  instance,  Mortgaged
Properties which are hospitals,  nursing homes or convalescent homes may present
special  risks  to  lenders  in  large  part  due  to  significant  governmental
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.




<PAGE>




                     CERTAIN FEDERAL INCOME TAX CONSEQUENCES

          The  following is a general  discussion  of the  anticipated  material
federal income tax  consequences  of the purchase,  ownership and disposition of
Certificates.  The  discussion  below does not  purport to address  all  federal
income tax  consequences  that may be  applicable  to  particular  categories of
investors,  some of which may be subject to special  rules.  The  authorities on
which  this   discussion   is  based  are   subject   to  change  or   differing
interpretations,   and  any  such   change   or   interpretation   could   apply
retroactively.  This  discussion  reflects  the  applicable  provisions  of  the
Internal  Revenue Code of 1986, as amended (the "Code"),  as well as regulations
(the "REMIC  Regulations")  promulgated by the U.S.  Department of Treasury (the
"Treasury").  Investors should consult their own tax advisors in determining the
federal,  state,  local  and  other tax  consequences  to them of the  purchase,
ownership and disposition of Certificates.

          For purposes of this discussion,  (i) references to the Mortgage Loans
include references to the mortgage loans underlying MBS included in the Mortgage
Assets and (ii) where the applicable  Prospectus Supplement provides for a fixed
retained  yield  with  respect  to the  Mortgage  Loans  underlying  a series of
Certificates,  references to the Mortgage  Loans will be deemed to refer to that
portion of the Mortgage  Loans held by the Trust Fund which does not include the
Retained  Interest.  References  to a "holder"  or  "Certificateholder"  in this
discussion generally mean the beneficial owner of a Certificate.


             Federal Income Tax Consequences for REMIC Certificates


      General

          With respect to a particular  series of Certificates,  an election may
be made to treat  the  Trust  Fund or one or more  segregated  pools  of  assets
therein as one or more REMICs  within the meaning of Code Section  860D. A Trust
Fund or a  portion  thereof  as to which a REMIC  election  will be made will be
referred to as a "REMIC Pool". For purposes of this discussion,  Certificates of
a series as to which one or more REMIC  elections  are made are  referred  to as
"REMIC  Certificates"  and  will  consist  of one or more  Classes  of  "Regular
Certificates" and one Class of "Residual Certificates" in the case of each REMIC
Pool.  Qualification  as  a  REMIC  requires  ongoing  compliance  with  certain
conditions.  With  respect  to each  series of REMIC  Certificates,  Cadwalader,
Wickersham & Taft,  counsel to the Depositor,  has advised the Depositor that in
the firm's opinion, assuming (i) the making of such an election, (ii) compliance
with the Pooling  Agreement  and (iii)  compliance  with any changes in the law,
including  any  amendments  to  the  Code  or  applicable  Treasury  regulations
thereunder,  each REMIC Pool will qualify as a REMIC.  In such case, the Regular
Certificates will be considered to be "regular  interests" in the REMIC Pool and
generally  will be treated for federal income tax purposes as if they were newly
originated debt instruments, and the Residual Certificates will be considered to
be "residual  interests" in the REMIC Pool. The  Prospectus  Supplement for each
series of  Certificates  will indicate  whether one or more REMIC elections with
respect to the related  Trust Fund will be made,  in which event  references  to
"REMIC" or "REMIC Pool" herein shall be deemed to refer to each such REMIC Pool.
If so specified in the applicable Prospectus Supplement,  the portion of a Trust
Fund as to which a REMIC  election is not made may be treated as a grantor trust
for federal income tax purposes.  See  "--Federal  Income Tax  Consequences  for
Certificates as to Which No REMIC Election Is Made".


      Status of REMIC Certificates

          REMIC  Certificates  held by a domestic  building and loan association
will  constitute "a regular or residual  interest in a REMIC" within the meaning
of Code Section  7701(a)(19)(C)(xi),  but only in the same  proportion  that the
assets of the REMIC Pool would be treated as "loans . . . secured by an interest
in real  property  which is . . .  residential  real  property"  (such as single
family or  multifamily  properties,  but not commercial  properties)  within the
meaning of Code Section  7701(a)(19)(C)(v)  or as other assets described in Code
Section 7701(a)(19)(C), and otherwise will not qualify for such treatment. REMIC
Certificates held by a real estate investment trust will constitute "real estate
assets"  within the meaning of Code  Section  856(c)(5)(A),  and interest on the
Regular  Certificates and income with respect to Residual  Certificates  will be
considered  "interest on obligations secured by mortgages on real property or on
interests in real property"  within the meaning of Code Section  856(c)(3)(B) in
the same proportion that, for both purposes,  the assets of the REMIC Pool would
be so  treated.  If at all  times 95% or more of the  assets  of the REMIC  Pool
qualify for each of the foregoing respective treatments,  the REMIC Certificates
will qualify for the  corresponding  status in their  entirety.  For purposes of
Code Section  856(c)(5)(A),  payments of principal  and interest on the Mortgage
Loans that are reinvested pending  distribution to holders of REMIC Certificates
qualify  for  such  treatment.  Where  two  REMIC  Pools  are a part of a tiered
structure they will be treated as one REMIC for purposes of the tests  described
above respecting  asset ownership of more or less than 95%. In addition,  if the
assets of the REMIC include  Buy-Down  Mortgage  Loans,  it is possible that the
percentage  of such assets  constituting  "loans . . . secured by an interest in
real property  which is . . .  residential  real  property" for purposes of Code
Section  7701(a)(19)(C)(v)  may be  required  to be reduced by the amount of the
related  Buy-Down  Funds.  REMIC  Certificates  held by a  regulated  investment
company will not constitute  "Government  Securities" within the meaning of Code
Section   851(b)(4)(A)(i).   REMIC   Certificates   held  by  certain  financial
institutions will constitute an "evidence of indebtedness" within the meaning of
Code  Section  582(c)(1).  The Small  Business Job  Protection  Act of 1996 (the
"SBJPA of 1996") repealed the reserve method for bad debts of domestic  building
and loan  associations  and mutual  savings  banks,  and thus has eliminated the
asset category of "qualifying real property loans" in former Code Section 593(d)
for taxable years  beginning  after  December 31, 1995.  The  requirement in the
SBJPA of 1996  that  such  institutions  must  "recapture"  a  portion  of their
existing bad debt reserves is suspended if a certain portion of their assets are
maintained in "residential loans" under Code Section 7701(a)(19)(C)(v), but only
if such loans  were made to  acquire,  construct  or improve  the  related  real
property and not for the purpose of refinancing. However, no effort will be made
to  identify  the  portion  of the  Mortgage  Loans of any Series  meeting  this
requirement, and no representation is made in this regard.


      Qualification as a REMIC

          In order for the  REMIC  Pool to  qualify  as a REMIC,  there  must be
ongoing compliance on the part of the REMIC Pool with the requirements set forth
in the Code.  The REMIC Pool must fulfill an asset test,  which requires that no
more than a de minimis  portion of the assets of the REMIC Pool, as of the close
of the third  calendar  month  beginning  after the  "Startup  Day"  (which  for
purposes of this  discussion is the date of issuance of the REMIC  Certificates)
and at all times  thereafter,  may  consist  of  assets  other  than  "qualified
mortgages" and "permitted  investments".  The REMIC  Regulations  provide a safe
harbor  pursuant to which the de minimis  requirement is met if at all times the
aggregate  adjusted  basis of the  nonqualified  assets  is less  than 1% of the
aggregate adjusted basis of all the REMIC Pool's assets. An entity that fails to
meet the safe harbor may  nevertheless  demonstrate that it holds no more than a
de minimis amount of nonqualified  assets. A REMIC also must provide "reasonable
arrangements" to prevent its residual  interest from being held by "disqualified
organizations"  and must furnish  applicable  tax  information to transferors or
agents that violate this requirement. The Pooling Agreement for each Series will
contain a provision designed to meet this requirement. See "Taxation of Residual
Certificates--Tax-Related     Restrictions     on     Transfer    of    Residual
Certificates--Disqualified Organizations".

          A qualified mortgage is any obligation that is principally  secured by
an interest in real property and that is either transferred to the REMIC Pool on
the Startup Day or is  purchased by the REMIC Pool within a  three-month  period
thereafter  pursuant  to a fixed price  contract  in effect on the Startup  Day.
Qualified  mortgages  include whole mortgage loans,  such as the Mortgage Loans,
certificates  of  beneficial  interest  in a grantor  trust that holds  mortgage
loans, including certain of the MBS, regular interests in another REMIC, such as
MBS in a trust as to which a REMIC  election  has been  made,  loans  secured by
timeshare  interests and loans secured by shares held by a tenant stockholder in
a cooperative housing  corporation,  provided,  in general,  (i) the fair market
value  of  the  real  property  security  (including  buildings  and  structural
components  thereof)  is at least 80% of the  principal  balance of the  related
Mortgage Loan or mortgage loan  underlying  the Mortgage  Certificate  either at
origination  or as of the Startup Day (an  original  loan-to-value  ratio of not
more than 125% with respect to the real property security) or (ii) substantially
all the proceeds of the Mortgage Loan or the underlying  mortgage loan were used
to  acquire,  improve or protect  an  interest  in real  property  that,  at the
origination  date,  was the only  security for the Mortgage  Loan or  underlying
mortgage loan. If the Mortgage Loan has been  substantially  modified other than
in connection with a default or reasonably foreseeable default, it must meet the
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 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 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  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 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 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 advisors  regarding the  application of
these rules.  Investors  should also consult Revenue  Procedure 92-67 concerning
the  elections  to include  market  discount in income  currently  and to accrue
market discount on the basis of the constant yield method.


Premium

          A Regular  Certificate  purchased at a cost greater than its remaining
stated redemption price at maturity generally is considered to be purchased at a
premium.  If the Regular  Certificateholder  holds such Regular Certificate as a
"capital   asset"  within  the  meaning  of  Code  Section  1221,   the  Regular
Certificateholder  may elect under Code  Section 171 to  amortize  such  premium
under the constant yield method. The Conference Committee Report to the 1986 Act
indicates  a  Congressional  intent  that the same  rules that will apply to the
accrual  of market  discount  on  installment  obligations  will  also  apply to
amortizing bond premium under Code Section 171 on installment  obligations  such
as the Regular Certificates,  although it is unclear whether the alternatives to
the constant yield method described above under "Market Discount" are available.
Amortizable  bond premium  will be treated as an offset to interest  income on a
Regular  Certificate  rather than as a separate deduction item. See "Election to
Treat  All  Interest  Under  the  Constant  Yield  Method"  below  regarding  an
alternative  manner in which the Code  Section 171  election may be deemed to be
made.


Election to Treat All Interest Under the Constant Yield Method

          A holder of a debt instrument such as a Regular  Certificate may elect
to treat all interest that accrues on the  instrument  using the constant  yield
method,  with none of the interest being treated as qualified  stated  interest.
For purposes of applying the constant yield method to a debt instrument  subject
to such an election,  (i) "interest"  includes stated  interest,  original issue
discount,  de minimis  original issue  discount,  market discount and de minimis
market  discount,  as adjusted by any  amortizable  bond premium or  acquisition
premium and (ii) the debt instrument is treated as if the instrument were issued
on the holder's  acquisition  date in the amount of the holder's  adjusted basis
immediately  after  acquisition.  It is unclear whether,  for this purpose,  the
initial  Prepayment  Assumption  would  continue to apply or if a new prepayment
assumption  as of the date of the holder's  acquisition  would  apply.  A holder
generally may make such an election on an instrument by instrument  basis or for
a class or group of debt  instruments.  However,  if the  holder  makes  such an
election with respect to a debt instrument with amortizable bond premium or with
market  discount,  the holder is deemed to have made  elections to amortize bond
premium or to report market  discount  income  currently as it accrues under the
constant yield method,  respectively,  for all debt instruments  acquired by the
holder in the same  taxable  year or  thereafter.  The  election  is made on the
holder's  federal income tax return for the year in which the debt instrument is
acquired and is irrevocable  except with the approval of the Service.  Investors
should consult their own tax advisors  regarding the advisability of making such
an election.


Sale or Exchange of Regular Certificates

          If  a  Regular   Certificateholder   sells  or   exchanges  a  Regular
Certificate,  the Regular Certificateholder will recognize gain or loss equal to
the  difference,  if any,  between the amount received and its adjusted basis in
the Regular Certificate.  The adjusted basis of a Regular Certificate  generally
will equal the cost of the Regular  Certificate to the seller,  increased by any
original issue discount or market discount  previously  included in the seller's
gross  income  with  respect to the Regular  Certificate  and reduced by amounts
included in the stated  redemption price at maturity of the Regular  Certificate
that were  previously  received by the seller,  by any amortized  premium and by
previously recognized losses.

          Except as described above with respect to market discount,  and except
as  provided  in this  paragraph,  any gain or loss on the sale or exchange of a
Regular Certificate realized by an investor who holds the Regular Certificate as
a capital asset will be capital gain or loss and will be long-term or short-term
depending  on whether the Regular  Certificate  has been held for the  long-term
capital gain holding period  (currently  more than one year).  Such gain will be
treated as  ordinary  income (i) if a Regular  Certificate  is held as part of a
"conversion transaction" as defined in Code Section 1258(c), up to the amount of
interest  that  would  have  accrued  on  the  Regular  Certificateholder's  net
investment in the conversion  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.


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 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 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  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 marginal federal
corporate  income tax rate. Such tax would be deductible from the ordinary gross
income of the Pass-Through  Entity for the taxable year. The Pass-Through Entity
would not be  liable  for such tax if it has  received  an  affidavit  from such
record  holder  that  it is not a  Disqualified  Organization  or  stating  such
holder's  taxpayer  identification  number and, during the period such person is
the record holder of the Residual Certificate,  the Pass-Through Entity does not
have actual knowledge that such affidavit is false.

          For these purposes,  (i) "Disqualified  Organization" means the United
States, any state or political subdivision thereof, any foreign government,  any
international  organization,  any  agency  or  instrumentality  of  any  of  the
foregoing  (provided,  that such term does not include an instrumentality if all
of its activities are subject to tax and a majority of its board of directors is
not selected by any such  governmental  entity),  any  cooperative  organization
furnishing  electric energy or providing  telephone  service to persons in rural
areas as described in Code Section  1381(a)(2)(C),  and any organization  (other
than a farmers'  cooperative  described in Code Section 521) that is exempt from
taxation  under the Code  unless  such  organization  is  subject  to the tax on
unrelated  business  income imposed by Code Section 511, and (ii)  "Pass-Through
Entity" means any regulated  investment  company,  real estate investment trust,
common  trust  fund,  partnership,  trust or  estate  and  certain  corporations
operating  on a  cooperative  basis.  Except  as may  be  provided  in  Treasury
regulations,  any  person  holding an  interest  in a  Pass-Through  Entity as a
nominee  for  another  will,  with  respect  to such  interest,  be treated as a
Pass-Through Entity.

          The Pooling  Agreement with respect to a series of  Certificates  will
provide that no legal or beneficial  interest in a Residual  Certificate  may be
transferred  unless (i) the proposed  transferee  provides to the transferor and
the  Trustee an  affidavit  providing  its  taxpayer  identification  number and
stating  that  such   transferee  is  the  beneficial   owner  of  the  Residual
Certificate,  is not a  Disqualified  Organization  and is not  purchasing  such
Residual  Certificates  on behalf of a  Disqualified  Organization  (i.e.,  as a
broker,  nominee  or  middleman  thereof),  and (ii) the  transferor  provides a
statement  in writing to the  Depositor  and the  Trustee  that it has no actual
knowledge that such  affidavit is false.  Moreover,  the Pooling  Agreement will
provide that any attempted or purported  transfer in violation of these transfer
restrictions  will be null and void and will  vest no  rights  in any  purported
transferee.  Each  Residual  Certificate  with  respect to a series  will bear a
legend   referring  to  such   restrictions  on  transfer,   and  each  Residual
Certificateholder  will be deemed to have  agreed,  as a condition  of ownership
thereof,  to any amendments to the related Pooling Agreement  required under the
Code  or  applicable   Treasury   regulations   to   effectuate   the  foregoing
restrictions.  Information necessary to compute an applicable excise tax must be
furnished  to the  Service  and to the  requesting  party  within 60 days of the
request,  and the  Depositor or the Trustee may charge a fee for  computing  and
providing such information.

          Noneconomic Residual Interests.  The REMIC Regulations would disregard
certain transfers of Residual  Certificates,  in which case the transferor would
continue to be treated as the owner of the Residual  Certificates and thus would
continue to be subject to tax on its allocable  portion of the net income of the
REMIC Pool. Under the REMIC Regulations,  a transfer of a "noneconomic  residual
interest"  (as  defined  below) to a Residual  Certificateholder  (other  than a
Residual  Certificateholder  who is not a U.S.  Person,  as defined  below under
"Foreign  Investors")  is  disregarded  for all federal income tax purposes if a
significant  purpose of the transferor is to impede the assessment or collection
of tax. A residual  interest in a REMIC  (including a residual  interest  with a
positive value at issuance) is a "noneconomic  residual interest" unless, at the
time of the transfer, (i) the present value of the expected future distributions
on the residual interest at least equals the product of the present value of the
anticipated  excess  inclusions  and the  highest  corporate  income tax rate in
effect  for the year in  which  the  transfer  occurs,  and (ii) the  transferor
reasonably expects that the transferee will receive distributions from the REMIC
at or after the time at which taxes accrue on the anticipated  excess inclusions
in an amount  sufficient to satisfy the accrued taxes.  The  anticipated  excess
inclusions  and the present value rate are  determined in the same manner as set
forth above under  "Disqualified  Organizations".  The REMIC Regulations explain
that a significant  purpose to impede the assessment or collection of tax exists
if the transferor, at the time of the transfer, either knew or should have known
that the  transferee  would be unwilling or unable to pay taxes due on its share
of the  taxable  income  of the  REMIC.  A safe  harbor is  provided  if (i) the
transferor conducted, at the time of the transfer, a reasonable investigation of
the  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  the  applicable   Treasury
regulations)  or other  entity  created or organized in or under the laws of the
United States or any political subdivision thereof, an estate that is subject to
United  States  federal  income tax  regardless of the source of its income or a
trust if (A) for taxable years beginning after December 31, 1996 (or for taxable
years  ending  after  August 20,  1996,  if the trustee  has made an  applicable
election),  a court  within  the  United  States  is able  to  exercise  primary
supervision over the administration of such trust, and one or more United States
fiduciaries  have the  authority  to control all  substantial  decisions of such
trust,  or (B) for all other  taxable  years,  such  trust is  subject to United
States  federal  income tax  regardless  of the source of its income (or, to the
extent  provided  on the  applicable  Treasury  regulations,  certain  trusts in
existence on August 20, 1996,  which are eligible to elect to be treated as U.S.
Persons).


Sale or Exchange of a Residual Certificate

          Upon the sale or  exchange  of a Residual  Certificate,  the  Residual
Certificateholder  will recognize  gain or loss equal to the excess,  if any, of
the amount  realized over the adjusted basis (as described above under "Taxation
of Residual  Certificates--Basis and Losses") of such Residual Certificateholder
in such Residual Certificate at the time of the sale or exchange. In addition to
reporting  the taxable  income of the REMIC Pool,  a Residual  Certificateholder
will have taxable income to the extent that any cash distribution to it from the
REMIC Pool exceeds such adjusted basis on that  Distribution  Date.  Such income
will be treated as gain from the sale or exchange of the  Residual  Certificate.
It is possible that the  termination  of the REMIC Pool may be treated as a sale
or exchange of a Residual  Certificateholder's  Residual  Certificate,  in which
case, if the Residual  Certificateholder  has an adjusted basis in such Residual
Certificateholder's  Residual  Certificate  remaining  when its  interest in the
REMIC  Pool  terminates,  and if  such  Residual  Certificateholder  holds  such
Residual  Certificate  as a capital  asset under Code  Section  1221,  then such
Residual  Certificateholder  will  recognize a capital  loss at that time in the
amount of such remaining adjusted basis.

          Any gain on the sale of a  Residual  Certificate  will be  treated  as
ordinary  income (i) if a Residual  Certificate is held as part of a "conversion
transaction"  as defined in Code Section  1258(c),  up to the amount of interest
that would have accrued on the Residual  Certificateholder's  net  investment in
the conversion transaction at 120% of the appropriate applicable Federal rate in
effect at the time the taxpayer  entered into the  transaction  minus any amount
previously  treated as ordinary income with respect to any prior  disposition of
property  that was held as a part of such  transaction  or (ii) in the case of a
non-corporate  taxpayer,  to the extent such taxpayer has made an election under
Code Section  163(d)(4) to have net capital gains taxed as investment  income at
ordinary income rates.  In addition,  gain or loss recognized from the sale of a
Residual  Certificate by certain banks or thrift institutions will be treated as
ordinary income or loss pursuant to Code Section 582(c).

          The Conference  Committee Report to the 1986 Act provides that, except
as  provided in Treasury  regulations  yet to be issued,  the wash sale rules of
Code Section 1091 will apply to dispositions of Residual  Certificates where the
seller of the  Residual  Certificate,  during  the period  beginning  six months
before the sale or disposition of the Residual Certificate and ending six months
after such sale or disposition,  acquires (or enters into any other  transaction
that results in the  application  of Section 1091) any residual  interest in any
REMIC or any interest in a "taxable  mortgage  pool" (such as a non-REMIC  owner
trust) that is economically comparable to a Residual Certificate.


Mark to Market Regulations

          The Service has issued regulations (the "Mark to Market  Regulations")
under Code Section 475 relating to the requirement that a securities dealer mark
to market securities held for sale to customers. This mark-to-market requirement
applies to all securities of a dealer,  except to the extent that the dealer has
specifically  identified a security as held for  investment.  The Mark to Market
Regulations  provide that, for purposes of this  mark-to-market  requirement,  a
Residual  Certificate is not treated as a security and thus may not be marked to
market.  The  Mark to  Market  Regulations  apply to all  Residual  Certificates
acquired on or after January 4, 1995.


Taxes That May Be Imposed on the REMIC Pool


Prohibited Transactions

          Income from certain  transactions by the REMIC Pool, called prohibited
transactions,  will not be part of the  calculation of income or loss includible
in the federal  income tax returns of  Residual  Certificateholders,  but rather
will be taxed directly to the REMIC Pool at a 100% rate. Prohibited transactions
generally include (i) the disposition of a qualified mortgage other than for (a)
substitution  within two years of the Startup Day for a defective  (including  a
defaulted)  obligation  (or  repurchase in lieu of  substitution  of a defective
(including a defaulted)  obligation at any time) or for any  qualified  mortgage
within three months of the Startup  Day,  (b)  foreclosure,  default or imminent
default of a qualified mortgage,  (c) bankruptcy or insolvency of the REMIC Pool
or (d) a  qualified  (complete)  liquidation,  (ii) the  receipt of income  from
assets that are not the type of mortgages or investments  that the REMIC Pool is
permitted to hold,  (iii) the receipt of  compensation  for services or (iv) the
receipt of gain from disposition of cash flow investments other than pursuant to
a qualified  liquidation.  Notwithstanding  (i) and (iv), it is not a prohibited
transaction  to sell  REMIC  Pool  property  to  prevent  a default  on  Regular
Certificates as a result of a default on qualified  mortgages or to facilitate a
clean-up call (generally,  an optional  termination to save administrative costs
when no more than a small percentage of the  Certificates is  outstanding).  The
REMIC  Regulations  indicate that the  modification of a Mortgage Loan generally
will not be  treated  as a  disposition  if it is  occasioned  by a  default  or
reasonably  foreseeable  default, an assumption of the Mortgage Loan, the waiver
of a due-on-sale or  due-on-encumbrance  clause or the conversion of an interest
rate by a  mortgagor  pursuant  to the terms of a  convertible  adjustable  rate
Mortgage Loan.


Contributions to the REMIC Pool After the Startup Day

          In general,  the REMIC Pool will be subject to a tax at a 100% rate on
the value of any property  contributed  to the REMIC Pool after the Startup Day.
Exceptions are provided for cash  contributions to the REMIC Pool (i) during the
three months following the Startup Day, (ii) made to a qualified reserve fund by
a Residual  Certificateholder,  (iii) in the nature of a guarantee, (iv) made to
facilitate  a  qualified  liquidation  or  clean-up  call  and (v) as  otherwise
permitted in Treasury regulations yet to be issued.


Net Income from Foreclosure Property

          The REMIC Pool will be subject  to federal  income tax at the  highest
corporate  rate  on  "net  income  from  foreclosure  property",  determined  by
reference to the rules applicable to real estate investment  trusts.  Generally,
property   acquired  by  deed  in  lieu  of  foreclosure  would  be  treated  as
"foreclosure  property"  for a  period  ending  with  the  third  calendar  year
following the year of acquisition of such property,  with a possible  extension.
Net income from  foreclosure  property  generally  means gain from the sale of a
foreclosure   property  that  is  inventory   property  and  gross  income  from
foreclosure property other than qualifying rents and other qualifying income for
a real estate investment trust.

          It is not  anticipated  that the  REMIC  Pool will  receive  income or
contributions  subject to tax under the preceding  three  paragraphs,  except as
described in the  applicable  Prospectus  Supplement  with respect to net income
from foreclosure  property on a commercial or multifamily  residential  property
that secured a Mortgage  Loan. In addition,  unless  otherwise  disclosed in the
applicable Prospectus Supplement,  it is not anticipated that any material state
income or franchise tax will be imposed on a REMIC Pool.


Liquidation of the REMIC Pool

          If a REMIC  Pool  adopts a plan of  complete  liquidation,  within the
meaning  of  Code  Section  860F(a)(4)(A)(i),   which  may  be  accomplished  by
designating  in the REMIC Pool's final tax return a date on which such  adoption
is deemed to occur,  and sells all of its  assets  (other  than  cash)  within a
90-day period  beginning on the date of the adoption of the plan of liquidation,
the REMIC Pool will not be subject to the  prohibited  transaction  rules on the
sale of its  assets,  provided  that the REMIC Pool  credits or  distributes  in
liquidation all of the sale proceeds plus its cash (other than amounts  retained
to  meet   claims)   to   holders   of   Regular   Certificates   and   Residual
Certificateholders within the 90-day period.


Administrative Matters

          The REMIC Pool will be required  to  maintain  its books on a calendar
year  basis and to file  federal  income  tax  returns  for  federal  income tax
purposes  in a manner  similar to a  partnership.  The form for such  income tax
return is Form 1066,  U.S. Real Estate  Mortgage  Investment  Conduit Income Tax
Return. The Trustee will be required to sign the REMIC Pool's returns.  Treasury
regulations   provide   that,   except   where   there  is  a  single   Residual
Certificateholder  for an entire taxable year, the REMIC Pool will be subject to
the procedural and administrative  rules of the Code applicable to partnerships,
including the  determination  by the Service of any  adjustments to, among other
things,  items of REMIC  income,  gain,  loss,  deduction or credit in a unified
administrative  proceeding.  The Residual  Certificateholder  owning the largest
percentage  interest in the  Residual  Certificates  will be obligated to act as
"tax  matters  person",  as defined in  applicable  Treasury  regulations,  with
respect to the REMIC Pool. Each Residual  Certificateholder  will be deemed,  by
acceptance of such Residual Certificates,  to have agreed (i) to the appointment
of the tax matters person as provided in the preceding  sentence and (ii) to the
irrevocable  designation  of the Master  Servicer  as agent for  performing  the
functions of the tax matters person.


Limitations on Deduction of Certain Expenses

          An investor who is an  individual,  estate or trust will be subject to
limitation with respect to certain itemized deductions described in Code Section
67, to the extent that such itemized deductions, in the aggregate, do not exceed
2% of the  investor's  adjusted  gross  income.  In  addition,  Code  Section 68
provides that itemized  deductions  otherwise allowable for a taxable year of an
individual  taxpayer  will be reduced by the lesser of (i) 3% of the excess,  if
any, of adjusted  gross income over  $100,000  ($50,000 in the case of a married
individual  filing a separate  return) (subject to adjustments for inflation) or
(ii) 80% of the amount of itemized deductions otherwise allowable for such year.
In the case of a REMIC Pool, such deductions may include  deductions  under Code
Section 212 for the  servicing  fee and all  administrative  and other  expenses
relating to the REMIC Pool, or any similar expenses  allocated to the REMIC Pool
with respect to a regular interest it holds in another REMIC. Such investors who
hold  REMIC   Certificates   either  directly  or  indirectly   through  certain
pass-through  entities may have their pro rata share of such expenses  allocated
to them as  additional  gross income,  but may be subject to such  limitation on
deductions. In addition, such expenses are not deductible at all for purposes of
computing  the  alternative  minimum  tax,  and may cause such  investors  to be
subject to significant additional tax liability.  Temporary Treasury regulations
provide that the additional  gross income and  corresponding  amount of expenses
generally are to be allocated  entirely to the holders of Residual  Certificates
in the case of a REMIC Pool that would not qualify as a fixed  investment  trust
in the absence of a REMIC election.  However,  such additional  gross income and
limitation on deductions will apply to the allocable portion of such expenses to
holders of Regular  Certificates,  as well as holders of Residual  Certificates,
where  such  Regular  Certificates  are  issued in a manner  that is  similar to
pass-through  certificates  in  a  fixed  investment  trust.  In  general,  such
allocable   portion  will  be  determined  based  on  the  ratio  that  a  REMIC
Certificateholder's  income, determined on a daily basis, bears to the income of
all holders of Regular Certificates and Residual  Certificates with respect to a
REMIC  Pool.  As  a  result,  individuals,   estates  or  trusts  holding  REMIC
Certificates   (either   directly  or  indirectly   through  a  grantor   trust,
partnership,  S  corporation,  REMIC,  or certain  other  pass-through  entities
described in the  foregoing  temporary  Treasury  regulations)  may have taxable
income in excess of the  interest  income at the  pass-through  rate on  Regular
Certificates  that are issued in a single Class or otherwise  consistently  with
fixed investment trust status or in excess of cash distributions for the related
period on Residual  Certificates.  Unless otherwise  indicated in the applicable
Prospectus  Supplement,  all such  expenses  will be  allocable  to the Residual
Certificates.


Taxation of Certain Foreign Investors


Regular Certificates

          Interest, including original issue discount,  distributable to Regular
Certificateholders who are non-resident aliens,  foreign corporations,  or other
Non-U.S.  Persons (as defined below),  will be considered  "portfolio  interest"
and,  therefore,  generally will not be subject to 30% United States withholding
tax,  provided that such Non-U.S.  Person (i) is not a "10-percent  shareholder"
within  the  meaning  of  Code  Section  871(h)(3)(B)  or a  controlled  foreign
corporation  described  in Code  Section  881(c)(3)(C)  and  (ii)  provides  the
Trustee, or the person who would otherwise be required to withhold tax from such
distributions  under Code Section 1441 or 1442,  with an appropriate  statement,
signed under penalties of perjury, identifying the beneficial owner and stating,
among other things,  that the beneficial  owner of the Regular  Certificate is a
Non-U.S.  Person.  If such statement,  or any other required  statement,  is not
provided, 30% withholding will apply unless reduced or eliminated pursuant to an
applicable  tax treaty or unless the  interest  on the  Regular  Certificate  is
effectively  connected with the conduct of a trade or business within the United
States by such Non-U.S. Person. In the latter case, such Non-U.S. Person will be
subject  to United  States  federal  income  tax at  regular  rates.  Prepayment
Premiums distributable to Regular  Certificateholders  who are Non-U.S.  Persons
may be subject to 30% United States  withholding tax. Investors who are Non-U.S.
Persons  should  consult  their own tax  advisors  regarding  the  specific  tax
consequences to them of owning a Regular Certificate. The term "Non-U.S. Person"
means any person who is not a U.S. Person.


Residual Certificates

          The Conference Committee Report to the 1986 Act indicates that amounts
paid to  Residual  Certificateholders  who are  Non-U.S.  Persons are treated as
interest  for  purposes  of  the  30%  (or  lower  treaty  rate)  United  States
withholding  tax.  Treasury  regulations  provide  that amounts  distributed  to
Residual Certificateholders may qualify as "portfolio interest",  subject to the
conditions  described in "Regular  Certificates"  above,  but only to the extent
that (i) the Mortgage  Loans  (including  mortgage  loans  underlying  MBS) were
issued after July 18, 1984 and (ii) the Trust Fund or segregated  pool of assets
therein  (as to which a  separate  REMIC  election  will be made),  to which the
Residual  Certificate  relates,  consists of  obligations  issued in "registered
form" within the meaning of Code Section  163(f)(1).  Generally,  whole mortgage
loans will not be, but MBS and regular  interests in another REMIC Pool will be,
considered  obligations  issued in  registered  form.  Furthermore,  a  Residual
Certificateholder will not be entitled to any exemption from the 30% withholding
tax (or lower treaty rate) to the extent of that portion of REMIC taxable income
that   constitutes   an  "excess   inclusion".   See   "Taxation   of   Residual
Certificates--Limitations  on  Offset  or  Exemption  of REMIC  Income".  If the
amounts  paid to  Residual  Certificateholders  who  are  Non-U.S.  Persons  are
effectively  connected with the conduct of a trade or business within the United
States by such Non-U.S. Persons, 30% (or lower treaty rate) withholding will not
apply.  Instead,  the amounts paid to such  Non-U.S.  Persons will be subject to
United States federal income tax at regular rates. If 30% (or lower treaty rate)
withholding is applicable, such amounts generally will be taken into account for
purposes of  withholding  only when paid or otherwise  distributed  (or when the
Residual  Certificate  is disposed of) under rules similar to  withholding  upon
disposition  of  debt  instruments  that  have  original  issue  discount.   See
"Tax-Related   Restrictions   on  Transfer  of  Residual   Certificates--Foreign
Investors"  above  concerning  the  disregard of certain  transfers  having "tax
avoidance  potential".  Investors who are Non-U.S.  Persons should consult their
own tax  advisors  regarding  the specific  tax  consequences  to them of owning
Residual Certificates.


Backup Withholding

          Distributions made on the Regular Certificates,  and proceeds from the
sale of the Regular  Certificates to or through certain brokers,  may be subject
to a "backup"  withholding  tax under Code  Section  3406 of 31% on  "reportable
payments" (including interest distributions, original issue discount, and, under
certain   circumstances,    principal    distributions)   unless   the   Regular
Certificateholder   complies  with  certain   reporting   and/or   certification
procedures, including the provision of its taxpayer identification number to the
Trustee,  its  agent  or the  broker  who  effected  the  sale  of  the  Regular
Certificate,  or such  Certificateholder  is otherwise an exempt recipient under
applicable  provisions of the Code. Any amounts to be withheld from distribution
on the  Regular  Certificates  would be  refunded by the Service or allowed as a
credit against the Regular Certificateholder's federal income tax liability.


Reporting Requirements

          Reports of accrued  interest,  original issue discount and information
necessary  to  compute  the  accrual  of any  market  discount  on  the  Regular
Certificates  will be made annually to the Service and to individuals,  estates,
non-exempt and non-charitable trusts, and partnerships who are either holders of
record of Regular Certificates or beneficial owners who own Regular Certificates
through a broker or  middleman as nominee.  All brokers,  nominees and all other
non-exempt holders of record of Regular  Certificates  (including  corporations,
non-calendar  year  taxpayers,  securities or commodities  dealers,  real estate
investment trusts, investment companies, common trust funds, thrift institutions
and charitable  trusts) may request such information for any calendar quarter by
telephone  or  in  writing  by  contacting  the  person  designated  in  Service
Publication  938 with  respect to a particular  series of Regular  Certificates.
Holders through nominees must request such information from the nominee.

          The  Service's  Form 1066 has an  accompanying  Schedule Q,  Quarterly
Notice  to  Residual  Interest  Holders  of  REMIC  Taxable  Income  or Net Loss
Allocation.  Treasury  regulations  require that  Schedule Q be furnished by the
REMIC Pool to each Residual  Certificateholder by the end of the month following
the close of each  calendar  quarter  (41 days after the end of a quarter  under
proposed Treasury regulations) in which the REMIC Pool is in existence.

          Treasury  regulations  require  that,  in  addition  to the  foregoing
requirements,    information   must   be   furnished   quarterly   to   Residual
Certificateholders,  furnished  annually,  if applicable,  to holders of Regular
Certificates,  and filed  annually with the Service  concerning  Code Section 67
expenses (see "Limitations on Deduction of Certain Expenses" above) allocable to
such holders. Furthermore, under such regulations, information must be furnished
quarterly  to  Residual  Certificateholders,  furnished  annually  to holders of
Regular  Certificates,  and  filed  annually  with the  Service  concerning  the
percentage  of the  REMIC  Pool's  assets  meeting  the  qualified  asset  tests
described above under "Status of REMIC Certificates".


               Federal Income Tax Consequences For Certificates as
                       to Which No REMIC Election Is Made


Standard Certificates


General

          In the  event  that no  election  is made to treat a Trust  Fund (or a
segregated pool of assets therein) with respect to a series of Certificates that
are not designated as "Stripped  Certificates",  as described  below, as a REMIC
(Certificates   of  such  a  series   hereinafter   referred  to  as   "Standard
Certificates"),  the Trust  Fund will be  classified  as a grantor  trust  under
subpart E, Part 1 of subchapter J of the Code and not as an association  taxable
as a corporation or a "taxable mortgage pool" within the meaning of Code Section
7701(i).  Where there is no fixed  retained  yield with  respect to the Mortgage
Loans  underlying  the Standard  Certificates,  the holder of each such Standard
Certificate (a "Standard  Certificateholder")  in such series will be treated as
the owner of a pro rata  undivided  interest in the  ordinary  income and corpus
portions of the Trust Fund  represented by its Standard  Certificate and will be
considered the beneficial owner of a pro rata undivided  interest in each of the
Mortgage Loans,  subject to the discussion  below under  "Recharacterization  of
Servicing  Fees".  Accordingly,  the  holder  of  a  Standard  Certificate  of a
particular  series will be  required to report on its federal  income tax return
its pro rata share of the entire income from the Mortgage  Loans  represented by
its Standard Certificate, including interest at the coupon rate on such Mortgage
Loans,  original issue discount (if any),  prepayment fees, assumption fees, and
late payment charges  received by the Master  Servicer,  in accordance with such
Standard  Certificateholder's method of accounting. A Standard Certificateholder
generally  will  be  able to  deduct  its  share  of the  servicing  fee and all
administrative  and other  expenses  of the Trust  Fund in  accordance  with its
method of accounting, provided that such amounts are reasonable compensation for
services  rendered to that Trust Fund.  However,  investors who are individuals,
estates or trusts who own Standard  Certificates,  either directly or indirectly
through  certain  pass-through  entities,  will be  subject to  limitation  with
respect to certain itemized  deductions  described in Code Section 67, including
deductions   under  Code  Section  212  for  the  servicing  fee  and  all  such
administrative  and other  expenses of the Trust  Fund,  to the extent that such
deductions,  in the  aggregate,  do not  exceed  two  percent  of an  investor's
adjusted  gross  income.  In addition,  Code Section 68 provides  that  itemized
deductions otherwise allowable for a taxable year of an individual taxpayer will
be reduced by the lesser of (i) 3% of the  excess,  if any,  of  adjusted  gross
income  over  $100,000  ($50,000  in the case of a married  individual  filing a
separate  return)  (subject to adjustments  for  inflation),  or (ii) 80% of the
amount of itemized  deductions  otherwise  allowable for such year. As a result,
such investors holding Standard  Certificates,  directly or indirectly through a
pass-through  entity,  may  have  aggregate  taxable  income  in  excess  of the
aggregate amount of cash received on such Standard  Certificates with respect to
interest at the pass-through  rate on such Standard  Certificates.  In addition,
such  expenses  are  not  deductible  at  all  for  purposes  of  computing  the
alternative  minimum  tax,  and  may  cause  such  investors  to be  subject  to
significant  additional tax liability.  Moreover,  where there is fixed retained
yield  with  respect  to the  Mortgage  Loans  underlying  a series of  Standard
Certificates  or where the servicing  fee is in excess of  reasonable  servicing
compensation,  the  transaction  will  be  subject  to  the  application  of the
"stripped  bond" and "stripped  coupon"  rules of the Code,  as described  below
under  "Stripped  Certificates"  and  "Recharacterization  of  Servicing  Fees",
respectively.


Tax Status

          Standard  Certificates  will have the  following  status  for  federal
income tax purposes:

          1. A  Standard  Certificate  owned by a  "domestic  building  and loan
association"  within the meaning of Code Section  7701(a)(19) will be considered
to represent "loans . . . secured by an interest in real property which is . . .
residential real property" within the meaning of Code Section 7701(a)(19)(C)(v),
provided that the real property  securing the Mortgage Loans represented by that
Standard Certificate is of the type described in such section of the Code.

          2. A Standard Certificate owned by a real estate investment trust will
be  considered  to  represent  "real estate  assets"  within the meaning of Code
Section  856(c)(5)(A)  to the extent that the assets of the  related  Trust Fund
consist  of  qualified  assets,  and  interest  income  on such  assets  will be
considered  "interest on  obligations  secured by mortgages on real property" to
such extent within the meaning of Code Section 856(c)(3)(B).

          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 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  (36.9%) 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  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 reportable as described under "Certain  Federal Income Tax Consequences
for REMIC  Certificates--Taxation  of  Regular  Certificates--Market  Discount,"
without  regard to the de  minimis  rule  therein,  assuming  that a  prepayment
assumption is employed in such computation.


Status of Stripped Certificates

          No specific legal authority  exists as to whether the character of the
Stripped Certificates, for federal income tax purposes, will be the same as that
of the Mortgage  Loans.  Although the issue is not free from doubt,  counsel has
advised the Depositor  that Stripped  Certificates  owned by applicable  holders
should be considered  to represent  "real estate  assets"  within the meaning of
Code Section 856(c)(5)(A),  "obligation[s] principally secured by an interest in
real property" within the meaning of Code Section 860G(a)(3)(A),  and "loans . .
 .  secured by an  interest  in real  property  which is . . .  residential  real
property"  within the meaning of Code  Section  7701(a)(19)(C)(v),  and interest
(including original issue discount) income attributable to Stripped Certificates
should be considered to represent  "interest on obligations secured by mortgages
on real property" within the meaning of Code Section 856(c)(3)(B), provided that
in each case the Mortgage  Loans and interest on such Mortgage Loans qualify for
such treatment.


Taxation of Stripped Certificates

          Original Issue Discount.  Except as described  above under  "General",
each Stripped  Certificate will be considered to have been issued at an original
issue  discount for federal  income tax purposes.  Original  issue discount with
respect to a Stripped  Certificate  must be included  in  ordinary  income as it
accrues,  in accordance with a constant  interest method that takes into account
the  compounding  of  interest,  which may be prior to the  receipt  of the cash
attributable  to such  income.  Based  in part  on the OID  Regulations  and the
amendments to the original issue discount  sections of the Code made by the 1986
Act, the amount of original issue discount required to be included in the income
of a holder of a  Stripped  Certificate  (referred  to in this  discussion  as a
"Stripped  Certificateholder")  in any  taxable  year  likely  will be  computed
generally as described  above under "Federal Income Tax  Consequences  for REMIC
Certificates--Taxation  of Regular  Certificates--Original  Issue  Discount" and
"--Variable Rate Regular Certificates".  However, with the apparent exception of
a Stripped Certificate qualifying as a market discount obligation,  as described
above under  "General",  the issue price of a Stripped  Certificate  will be the
purchase price paid by each holder thereof,  and the stated  redemption price at
maturity will include the aggregate amount of the payments, other than qualified
stated  interest  to be  made  on the  Stripped  Certificate  to  such  Stripped
Certificateholder, presumably under the Prepayment Assumption.

          If the Mortgage  Loans  prepay at a rate either  faster or slower than
that under the Prepayment Assumption, a Stripped Certificateholder's recognition
of original  issue discount will be either  accelerated  or decelerated  and the
amount of such original  issue  discount  will be either  increased or decreased
depending on the relative  interests in principal  and interest on each Mortgage
Loan  represented  by such Stripped  Certificateholder's  Stripped  Certificate.
While the matter is not free from  doubt,  the holder of a Stripped  Certificate
should be  entitled  in the year that it becomes  certain  (assuming  no further
prepayments) that the holder will not recover a portion of its adjusted basis in
such Stripped Certificate to recognize an ordinary loss equal to such portion of
unrecoverable basis.

          As an alternative to the method described above, the fact that some or
all of the interest payments with respect to the Stripped  Certificates will not
be made if the Mortgage Loans are prepaid could lead to the interpretation  that
such  interest  payments  are  "contingent"   within  the  meaning  of  the  OID
Regulations.  The OID Regulations, as they relate to the treatment of contingent
interest, are by their terms not applicable to prepayable securities such as the
Stripped  Certificates.  However,  if final regulations  dealing with contingent
interest with respect to the Stripped  Certificates apply the same principles as
the OID  Regulations,  such  regulations may lead to different  timing of income
inclusion  that  would  be the  case  under  the OID  Regulations.  Furthermore,
application of such principles could lead to the characterization of gain on the
sale of contingent interest Stripped Certificates as ordinary income.  Investors
should  consult their tax advisors  regarding the  appropriate  tax treatment of
Stripped Certificates.

          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 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 prohibited transactions generally are set forth in
Section 406 of ERISA and Section  4975 of the Code.  Special  caution  should be
exercised  before the assets of a Plan are used to  purchase a  Certificate  if,
with respect to such assets,  the Depositor,  the Master Servicer or the Trustee
or an affiliate thereof,  either: (a) has investment  discretion with respect to
the   investment  of  such  assets  of  such  Plan;  or  (b)  has  authority  or
responsibility  to give, or regularly  gives  investment  advice with respect to
such assets for a fee and pursuant to an agreement  or  understanding  that such
advice will serve as a primary basis for  investment  decisions  with respect to
such  assets and that such  advice  will be based on the  particular  investment
needs of the Plan.

          Before  purchasing any Offered  Certificates,  a Plan fiduciary should
consult with its counsel and determine  whether there exists any  prohibition to
such  purchase  under  the   requirements  of  ERISA,   whether  any  prohibited
transaction   class-exemption  or  any  individual   administrative   prohibited
transaction  exemption  (as  described  below)  applies,  including  whether the
appropriate  conditions set forth therein would be met, or whether any statutory
prohibited  transaction exemption is applicable,  and further should consult the
applicable Prospectus Supplement relating to such Series of Certificates.


Plan Asset Regulations

          A Plan's  investment in Certificates  may cause the Trust Assets to be
deemed Plan assets.  Section  2510.3-101 of the regulations of the United States
Department  of Labor  ("DOL")  provides  that  when a Plan  acquires  an  equity
interest in an entity,  the Plan's assets include both such equity  interest and
an undivided  interest in each of the  underlying  assets of the entity,  unless
certain exceptions not applicable to this discussion apply, or unless the equity
participation  in the entity by "benefit  plan  investors"  (that is,  Plans and
certain employee benefit plans not subject to ERISA) is not  "significant".  For
this  purpose,  in  general,  equity  participation  in a  Trust  Fund  will  be
"significant" on any date if,  immediately after the most recent  acquisition of
any  Certificate,  25% or more of any class of  Certificates  is held by benefit
plan investors.

          Any person who has discretionary  authority or control  respecting the
management or disposition of Plan assets, and any person who provides investment
advice with  respect to such assets for a fee, is a fiduciary  of the  investing
Plan.  If the Trust Assets  constitute  Plan assets,  then any party  exercising
management or  discretionary  control  regarding those assets,  such as a Master
Servicer,  a Special  Servicer or any  Sub-Servicer,  may be deemed to be a Plan
"fiduciary"  with  respect  to the  investing  Plan,  and  thus  subject  to the
fiduciary  responsibility  provisions and prohibited  transaction  provisions of
ERISA and the Code. In addition, if the Trust Assets constitute Plan assets, the
purchase of  Certificates by a Plan, as well as the operation of the Trust Fund,
may constitute or involve a prohibited transaction under ERISA and the Code.


Administrative Exemptions

          Several  underwriters of  mortgage-backed  securities have applied for
and obtained individual  administrative ERISA prohibited  transaction exemptions
which can only apply to the purchase and holding of  mortgage-backed  securities
which,  among other  conditions,  are sold in an offering  with respect to which
such underwriter serves as the sole or a managing  underwriter,  or as a selling
or placement  agent.  If such an exemption  might be  applicable  to a Series of
Certificates,  the related Prospectus Supplement will refer to such possibility,
as well as provide a summary of the conditions to the applicability.


Unrelated Business Taxable Income; Residual Certificates

          The purchase of a Residual  Certificate  by any employee  benefit plan
qualified  under Code Section 401(a) and exempt from taxation under Code Section
501(a),  including  most  varieties of ERISA Plans,  may give rise to "unrelated
business  taxable  income"  as  described  in Code  Sections  511-515  and 860E.
Further,  prior  to  the  purchase  of  Residual  Certificates,   a  prospective
transferee  may be required to provide an affidavit  to a transferor  that it is
not, nor is it purchasing a Residual  Certificate on behalf of, a  "Disqualified
Organization,"  which term as defined above includes certain tax-exempt entities
not  subject to Code  Section  511  including  certain  governmental  plans,  as
discussed    above   under   the   caption    "Certain    Federal   Income   Tax
Consequences--Federal  Income Tax Consequences for REMIC  Certificates--Taxation
of  Residual  Certificates--Tax-Related  Restrictions  on  Transfer  of Residual
Certificates--Disqualified Organizations."

          Due to the  complexity of these rules and the  penalties  imposed upon
persons involved in prohibited  transactions,  it is particularly important that
potential  investors  who  are  Plan  fiduciaries  consult  with  their  counsel
regarding the  consequences  under ERISA of their  acquisition  and ownership of
Certificates.

          The sale of Certificates to an employee  benefit plan is in no respect
a representation  by the Depositor or the Underwriter that this investment meets
all relevant legal  requirements  with respect to investments by plans generally
or by any  particular  plan, or that this  investment is  appropriate  for plans
generally or for any particular plan.


                                LEGAL INVESTMENT

          The Offered Certificates will constitute "mortgage related securities"
for  purposes of the  Secondary  Mortgage  Market  Enhancement  Act of 1984,  as
amended ("SMMEA"),  only if so specified in the related  Prospectus  Supplement.
The  appropriate  characterization  of  those  Certificates  not  qualifying  as
"mortgage related  securities"  ("Non-SMMEA  Certificates")  under various legal
investment  restriction,  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,  will be
"mortgage  related  securities"  for  purposes of SMMEA.  As  "mortgage  related
securities," such classes will constitute legal investments for persons, trusts,
corporations,  partnerships, associations, business trusts and business entities
(including depository  institutions,  insurance companies,  trustees and pension
funds) created pursuant to or existing under the laws of the United States or of
any state  (including the District of Columbia and Puerto Rico) whose authorized
investments  are  subject to state  regulation  to the same extent  that,  under
applicable law, obligations issued by or guaranteed as to principal and interest
by the United States or any agency or  instrumentality  thereof constitute legal
investments  for  such  entities.  Under  SMMEA,  a  number  of  states  enacted
legislation  on or prior to the  October  3, 1991  cut-off  for such  enactments
limiting  to various  extents the ability of certain  entities  (in  particular,
insurance  companies)  to invest in "mortgage  related  securities,"  secured by
liens on residential,  or mixed residential and commercial  properties,  in most
cases by requiring  the affected  investors to rely solely upon  existing  state
law, and not SMMEA.  Pursuant to Section 347 of the Riegle Community Development
and  Regulatory  Improvement  Act of  1994,  which  amended  the  definition  of
"mortgage  related  security"  (effective  December  31,  1996) to  include,  in
relevant  part,  Certificates  satisfying  the rating and  qualified  Originator
requirements for "mortgage  related  securities," but evidencing  interests in a
Trust  Fund  consisting,  in  whole or in  part,  of first  liens on one or more
parcels of real estate upon which are located one or more commercial structures,
states were authorized to enact  legislation,  on or before  September 23, 2001,
specifically  referring  to  Section  347 and  prohibiting  or  restricting  the
purchase,  holding or  investment by state  regulated  entities in such types of
Certificates.  Accordingly, the investors affected by any such State legislation
will be  authorized  to invest in Offered  Certificates  qualifying as "mortgage
related securities" only to the extent provided in such legislation.

          SMMEA   also    amended   the   legal    investment    authority    of
federally-chartered depository institutions as follows: federal savings and loan
associations  and federal savings banks may invest in, sell or otherwise deal in
"mortgage related  securities"  without limitation as to the percentage of their
assets represented thereby, federal credit unions may invest in such securities,
and national banks may purchase such  securities  for their own account  without
regard to the  limitations  generally  applicable to investment  securities  set
forth  in 12  U.S.C.  Section  24  (Seventh),  subject  in  each  case  to  such
regulations as the applicable  federal  regulatory  authority may prescribe.  In
this  connection,  the Office of the Comptroller of the Currency (the "OCC") has
amended 12 C.F.R.  Part 1 to authorize  national  banks to purchase and sell for
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.  ss.1.2(1) to
include  certain  "commercial   mortgage-related  securities"  and  "residential
mortgage-related   securities."  As  so  defined,  "commercial  mortgage-related
security" and  "residential  mortgage-related  security" mean, in relevant part,
"mortgage related  security" within the meaning of SMMEA,  provided that, in the
case of a "commercial  mortgage-related security," it "represents ownership of a
promissory  note or  certificate of interest or  participation  that is directly
secured by a first lien on one or more  parcels of real estate upon which one or
more commercial structures are located and that is fully secured by interests in
a  pool  of  loans  to  numerous  obligors."  In the  absence  of  any  rule  or
administrative  interpretation by the OCC defining the term "numerous obligors,"
no  representation  is made as to whether any class of Certificates will qualify
as "commercial  mortgage-related  securities," and thus as "Type IV securities,"
for investment by national  banks.  Federal credit unions should review National
Credit Union Administration ("NCUA") Letter to Credit Unions No. 96, as modified
by Letter to Credit Unions No. 108, which includes  guidelines to assist federal
credit unions in making  investment  decisions for mortgage related  securities.
The NCUA has  adopted  rules,  codified as 12 C.F.R.  ss.ss.703.5(f)-(k),  which
prohibit  federal  credit  unions from  investing  in certain  mortgage  related
securities  (including  securities  such  as  certain  classes  of  the  Offered
Certificates),  except under limited  circumstances.  Effective January 1, 1998,
the NCUA has amended its rules governing investments by federal credit unions at
12 C.F.R.  Part 703;  the revised  rules will permit  investments  in  "mortgage
related  securities"  under  certain  limited  circumstances,  but will prohibit
investments  in stripped  mortgage  related  securities,  residual  interests in
mortgage related securities, and commercial mortgage related securities,  unless
the credit union has obtained  written  approval from the NCUA to participate in
the "investment pilot program" described in 12 C.F.R Section 703.140.

          All depository  institutions  considering an investment in the Offered
Certificates  should  review the  "Supervisory  Policy  Statement on  Securities
Activities"  dated  January 28,  1992,  as revised  April 15, 1994 (the  "Policy
Statement")  of the Federal  Financial  Institutions  Examination  Council  (the
"FFIEC"). The Policy Statement, which has been adopted by the Board of Governors
of the Federal Reserve System, the OCC, the Federal Depository Insurance Company
and  the  Office  of  Thrift   Supervision,   and  by  the  NCUA  (with  certain
modifications),  prohibits  depository  institutions  from  investing in certain
"high-risk mortgage securities" (including securities such as certain classes of
the Offered Certificates),  except under limited  circumstances,  and sets forth
certain investment practices deemed to be unsuitable for regulated institutions.
On  September  29,  1997,  the FFIEC  released  for  public  comment a  proposed
"Supervisory Policy Statement on Investment  Securities and End-User Derivatives
Activities" (the "1997 Statement"), which would replace the Policy Statement. As
proposed,  the 1997  Statement  would  delete the specific  "high-risk  mortgage
securities"   tests,   and  substitute   general   guidelines  which  depository
institutions  should  follow  in  managing  risks  (including  market,   credit,
liquidity,  operational  (transactional),  and legal  risks)  applicable  to all
securities (including mortgage pass-through  securities and  mortgage-derivative
products) used for investment purposes.

          Institutions whose investment  activities are subject to regulation by
federal or state  authorities  should  review  rules,  policies  and  guidelines
adopted from time to time by such authorities before purchasing any class of the
Offered Certificates,  as certain classes may be deemed unsuitable  investments,
or may otherwise be  restricted,  under such rules,  policies or guidelines  (in
certain instances irrespective of SMMEA).

          The foregoing does not take into  consideration  the  applicability of
statutes,  rules,  regulations,   orders,  guidelines  or  agreements  generally
governing investments made by a particular investor,  including, but not limited
to, "prudent investor" provisions, percentage-of-assets limits, provisions which
may  restrict or  prohibit  investment  in  securities  which are not  "interest
bearing"  or  "income  paying,"  and,  with  regard to any class of the  Offered
Certificates  issued  in  book-entry  form,  provisions  which may  restrict  or
prohibit investments in securities which are issued in book-entry form.

          Except as to the status of certain classes of Offered  Certificates as
"mortgage  related  securities,"  no  representations  are made as to the proper
characterization  of any class of  Offered  Certificates  for  legal  investment
purposes, financial institution regulatory purposes, or other purposes, or as to
the  ability  of   particular   investors  to  purchase  any  class  of  Offered
Certificates under applicable legal investment restrictions. These uncertainties
(and any  unfavorable  future  determinations  concerning  legal  investment  or
financial  institution  regulatory  characteristics of the Offered Certificates)
may adversely affect the liquidity of any class of Offered Certificates.

          Accordingly,  all investors whose investment activities are subject to
legal investment laws and regulations, regulatory capital requirements or review
by  regulatory  authorities  should  consult  with their own legal  advisors  in
determining  whether and to what extent the  Offered  Certificates  of any class
constitute  legal  investments  or are subject to  investment,  capital or other
restrictions.


                             METHOD OF DISTRIBUTION

          The Offered Certificates offered hereby and by Prospectus  Supplements
hereto will be offered in series  through  one or more of the methods  described
below.  The  Prospectus  Supplement  prepared for each series will  describe the
method  of  offering  being  utilized  for that  series  and will  state the net
proceeds to the Depositor from such sale.

          The  Depositor  intends  that  Offered  Certificates  will be  offered
through the following  methods from time to time and that  offerings may be made
concurrently  through  more than one of these  methods or that an  offering of a
particular  series of  Certificates  may be made through a combination of two or
more of these methods. Such methods are as follows:

               1. by negotiated firm commitment underwriting and public offering
          by one or  more  underwriters  specified  in  the  related  Prospectus
          Supplement;

               2. by placements  through one or more placement  agents specified
          in the related  Prospectus  Supplement  primarily  with  institutional
          investors and dealers; and

               3. through direct offerings by the Depositor.

          If underwriters are used in a sale of any Offered  Certificates (other
than  in  connection  with  an  underwriting  on a  best  efforts  basis),  such
Certificates  will be acquired by the underwriters for their own account and may
be resold from time to time in one or more  transactions,  including  negotiated
transactions,  at fixed  public  offering  prices  or at  varying  prices  to be
determined  at the  time of sale or at the  time of  commitment  therefor.  Such
underwriters  may  be   broker-dealers   affiliated  with  the  Depositor  whose
identities  and  relationships  to the  Depositor  will be as set  forth  in the
related  Prospectus  Supplement.  The managing  underwriter or underwriters with
respect to the offer and sale of a particular series of Certificates will be set
forth in the cover of the Prospectus  Supplement relating to such series and the
members of the underwriting  syndicate, if any, will be named in such Prospectus
Supplement.

          In connection with the sale of the Offered Certificates,  underwriters
may receive  compensation  from the Depositor or from  purchasers of the Offered
Certificates in the form of discounts, concessions or commissions.  Underwriters
and dealers participating in the distribution of the Offered Certificates may be
deemed to be underwriters in connection with such Offered Certificates,  and any
discounts or  commissions  received by them from the Depositor and any profit on
the  resale of  Offered  Certificates  by them may be deemed to be  underwriting
discounts  and  commissions  under the  Securities  Act of 1933, as amended (the
"Securities Act").

          It is anticipated  that the underwriting  agreement  pertaining to the
sale of any series of  Certificates  will  provide that the  obligations  of the
underwriters  will  be  subject  to  certain  conditions  precedent,   that  the
underwriters  will be obligated to purchase all Offered  Certificates if any are
purchased  (other than in  connection  with an  underwriting  on a best  efforts
basis) and that the Depositor will indemnify the several underwriters,  and each
person, if any, who controls any such underwriter  within the meaning of Section
15  of  the  Securities  Act,  against  certain  civil  liabilities,   including
liabilities under the Securities Act, or will contribute to payments required to
be made in respect thereof.

          The  Prospectus  Supplement  with  respect  to any  series  offered by
placements through dealers will contain information regarding the nature of such
offering  and any  agreements  to be entered  into  between  the  Depositor  and
purchasers of Offered Certificates of such series.

          The Depositor anticipates that the Offered Certificates offered hereby
will be  sold  primarily  to  institutional  investors.  Purchasers  of  Offered
Certificates,  including dealers,  may, depending on the facts and circumstances
of such  purchases,  be deemed to be  "underwriters"  within the  meaning of the
Securities  Act in  connection  with  reoffers  and  sales  by them  of  Offered
Certificates.  Certificateholders  should  consult with their legal  advisors in
this regard prior to any such reoffer or sale.

          As to each  series of  Certificates,  only those  classes  rated in an
investment  grade rating  category by any Rating Agency will be offered  hereby.
Any unrated class may be initially retained by the Depositor, and may be sold by
the Depositor at any time to one or more institutional investors.

          If and to the extent  required by applicable law or  regulation,  this
Prospectus will be used by Chase Securities Inc., an affiliate of the Depositor,
in connection with offers and sales related to market-making transactions in the
Offered Certificates previously offered hereunder in transactions in which Chase
Securities Inc. acts as principal.  Chase  Securities Inc. may also act as agent
in such  transactions.  Sales may be made at negotiated prices determined at the
time of sale.


                                  LEGAL MATTERS

          The  validity of the  Certificates  of each series will be passed upon
for the Depositor by Cadwalader, Wickersham & Taft, New York, New York.


                              FINANCIAL INFORMATION

          A new  Trust  Fund  will be  formed  with  respect  to each  series of
Certificates,  and no Trust Fund will engage in any business  activities or have
any  assets  or  obligations  prior to the  issuance  of the  related  series of
Certificates.  Accordingly,  no financial  statements  with respect to any Trust
Fund  will  be  included  in  this  Prospectus  or  in  the  related  Prospectus
Supplement.


                                     RATING

          It is a condition to the issuance of any class of Offered Certificates
that they shall have been rated not lower than investment grade, that is, in one
of the four highest rating categories, by at least one Rating Agency.

          Ratings on mortgage  pass-through  certificates address the likelihood
of receipt by the holders thereof of all collections on the underlying  mortgage
assets to which such holders are entitled. These ratings address the structural,
legal and issuer-related  aspects associated with such certificates,  the nature
of the underlying  mortgage  assets and the credit quality of the guarantor,  if
any.  Ratings  on  mortgage  pass-through  certificates  do  not  represent  any
assessment  of the  likelihood of principal  prepayments  by borrowers or of the
degree by which such prepayments might differ from those originally anticipated.
As a result,  certificateholders  might suffer a lower than  anticipated  yield,
and, in addition,  holders of stripped  interest  certificates  in extreme cases
might fail to recoup their initial investments.

          A  security  rating  is not a  recommendation  to  buy,  sell  or hold
securities  and may be  subject to  revision  or  withdrawal  at any time by the
assigning  rating  organization.   Each  security  rating  should  be  evaluated
independently of any other security rating.




<PAGE>




                         INDEX OF PRINCIPAL DEFINITIONS


1986 Act...........................................85
1997 Statement....................................116
Accrual Certificates...........................13, 41
Accrued Certificate Interest.......................41
ADA................................................80
ARM Loans..........................................29
Available Distribution Amount......................40
Book-Entry Certificates........................15, 40
call risk......................................19, 36
Cash Flow Agreement.........................1, 12, 31
CERCLA.........................................23, 76
Certificate.....................................9, 49
Certificate Account........................11, 30, 53
Certificate Balance.............................3, 13
Certificate Owner..............................16, 47
Certificateholders..................................2
Certificates........................................1
Code...........................................16, 82
Commercial Properties..........................10, 26
Commission..........................................3
Companion Class................................14, 43
Controlled Amortization Class..................14, 43
Cooperatives.......................................26
CPR................................................35
Credit Support..............................1, 11, 31
Crime Control Act..................................80
Cut-off Date.......................................14
Debt Service Coverage Ratio........................27
Definitive Certificates........................16, 40
Depositor.......................................9, 26
Determination Date.............................32, 41
Direct Participants................................47
Disqualified Organization..........................98
Distribution Date..................................13
Distribution Date Statement........................44
DOL...............................................113
DTC.....................................4, 15, 40, 47
Due Dates..........................................28
Due Period.........................................32
EPA................................................77
Equity Participation...............................29
ERISA.........................................16, 112
Events of Default..................................62
Excess Funds.......................................38
Exchange Act........................................4
extension risk.................................19, 36
FAMC...............................................11
FFIEC.............................................116
FHLMC..............................................11
FNMA...............................................11
Garn Act...........................................78
GNMA...............................................11
Indirect Participants..............................47
Insurance and Condemnation Proceeds................53
L/C Bank...........................................67
Liquidation Proceeds...........................53, 54
Loan-to-Value Ratio................................28
Lock-out Date......................................28
Lock-out Period....................................28
Master Servicer..................................3, 9
MBS.........................................1, 11, 26
MBS Agreement......................................29
MBS Issuer.........................................30
MBS Servicer.......................................30
MBS Trustee........................................30
Mortgage...........................................26
Mortgage Asset Pool.................................1
Mortgage Asset Seller..............................26
Mortgage Assets.................................1, 26
Mortgage Loans...............................1, 9, 26
Mortgage Notes.....................................26
Mortgage Rate..................................10, 28
Mortgaged Properties...............................26
Multifamily Properties..........................9, 26
Net Leases.........................................27
Nonrecoverable Advance.............................44
Non-SMMEA Certificates............................114
Non-U.S. Person...................................103
Notional Amount................................13, 41
OCC...............................................115
Offered Certificates................................1
OID Regulations....................................86
Originator.........................................26
PAC................................................36
Participants...................................25, 47
Parties in Interest...............................113
Pass-Through Entity................................98
Pass-Through Rate...............................3, 13
Permitted Investments..............................53
Plans.............................................113
Policy Statement..................................116
Pooling Agreement..............................12, 49
Prepayment Assumption..............................87
Prepayment Interest Shortfall......................33
Prepayment Period..................................45
Prepayment Premium.................................28
Prospectus Supplement...............................1
PRPs...............................................77
Rating Agency......................................16
Record Date........................................41
Regular Certificateholder..........................85
Regular Certificates...............................82
Related Proceeds...................................43
Relief Act.........................................79
REMIC...........................................2, 16
REMIC Certificates.................................82
REMIC Pool.........................................82
REMIC Regulations..................................82
REO Property.......................................52
Residual Certificateholders........................93
Residual Certificates..............................82
RICO...............................................80
Securities Act....................................117
Senior Certificates................................12
Service............................................84
Servicing Standard.................................51
SMMEA.........................................16, 114
SPA................................................35
Special Servicer.............................3, 9, 52
Standard Certificateholder........................105
Standard Certificates.............................105
Startup Day........................................83
Stripped Certificateholder........................110
Stripped Certificates.............................108
Stripped Interest Certificates.....................12
Stripped Principal Certificates....................12
Subordinate Certificates...........................12
Sub-Servicer.......................................52
Sub-Servicing Agreement............................52
TAC................................................36
Title V............................................79
Treasury...........................................82
Trust Assets........................................3
Trust Fund..........................................1
Trustee..........................................3, 9
UCC................................................69
Value..............................................28
Voting Rights......................................46
Warranting Party...................................50


<PAGE>


                                     PART II
                     INFORMATION NOT REQUIRED IN PROSPECTUS

Item 14. Other Expenses of Issuance and Distribution.

     The expenses  expected to be incurred in  connection  with the issuance and
distribution  of the  Certificates  being  registered,  other than  underwriting
compensation, are set forth below.

                  SEC Registration Fee.......................    $797,143.64
                  Printing and Engraving Fees................      20,000.00*
                  Legal Fees and Expenses....................     300,000.00*
                  Accounting Fees and Expenses...............      50,000.00*
                  Trustee Fees and Expenses..................      20,000.00*
                  Rating Agency Fees.........................      75,000.00*
                  Miscellaneous..............................      15,000.00
                                                               ---------------
                           Total                               $1,277,143.64

- ------------- 
* Based on the offering of a single series of Certificates.

Item 15. Indemnification of Directors and Officers.

     Under  Section  7 of the  proposed  form  of  Underwriting  Agreement,  the
Underwriters  are obligated  under certain  circumstances  to indemnify  certain
controlling  persons of the Depositor  against  certain  liabilities,  including
liabilities under the Securities Act of 1933.

     Sections  722 and 723 of the Business  Corporation  Law of New York empower
the Depositor to indemnify,  subject to the  limitations and standards set forth
therein,  any  person  made or  threatened  to be made a party to an  action  or
proceeding  brought or  threatened  by reason of the fact that such person is or
was a  director  or  officer  of the  Depositor.  Section  726  of the  Business
Corporation  Law of New York provides that the Depositor may purchase  insurance
on behalf of any such  director  or  officer.  Article  XIII of the  Depositor's
By-Laws  provides in effect for the  indemnification  by the  Depositor  of each
director,  officer,  employee  or agent  of the  Depositor  to the  full  extent
permitted by the Business Corporation Law of New York.

     The  By-Laws  of the  Depositor  provide,  in  effect,  that to the  extent
permitted  under the Business  Corporation  Law of New York, the Depositor shall
indemnify  and  advance  the  expenses  of any  person  who is or  was  made  or
threatened  to be made a party to or is involved in any  threatened,  pending or
completed action, suit or proceeding, whether civil, criminal, administrative or
investigative,  including  an  action  by or in the  right of the  Depositor  to
procure  a  judgment  in its favor and an action by or in the right of any other
corporation of any type or kind, domestic or foreign, or any partnership,  joint
venture,  trust, employee benefit plan or any other entity which any director or
officer of the  Depositor  is serving,  has served or has agreed to serve in any
capacity at the request of the Depositor, by reason of the fact that such person
or such  person's  testator  or  intestate  is or was or has  agreed to become a
director  or officer  of the  Depositor,  or is or was  serving or has agreed to
serve  such other  corporation,  partnership,  joint  venture,  trust,  employee
benefit plan or other entity in any capacity, against judgments,  fines, amounts
paid or to be paid in  settlement,  taxes or penalties,  and costs,  charges and
expenses,  including attorneys' fees, incurred in connection with such action or
proceeding or any appeal therein.

     The  Pooling  and  Servicing  Agreements  will  provide  that no  director,
officer,  employee or agent of the  Depositor is liable to the Trust Fund or the
Certificateholders,  except for such person's own willful misfeasance, bad faith
or gross  negligence  in the  performance  of duties or  reckless  disregard  of
obligations  and duties.  The  Pooling and  Servicing  Agreements  will  further
provide that, with the exceptions stated above, a director, officer, employee or
agent of the Depositor is entitled to be indemnified against any loss, liability
or expense incurred in connection with legal action relating to such Pooling and
Servicing  Agreements and related  Certificates other than such expenses related
to particular Mortgage Loans.

Item 16. Exhibits.

 1.1      Form of Underwriting Agreement (previously filed as Exhibit 1.1 to
          the Depositor's Registration Statement on Form S-3 (Registration 
          No. 333-18961) and incorporated herein by reference).
 4.1      Form of Pooling and Servicing Agreement (previously filed as 
          Exhibit 4.1 to the Depositor's Registration Statement on Form S-3 
          (Registration No. 333-18961) and incorporated herein by reference).
 5.1      Opinion of Cadwalader, Wickersham & Taft as to 
          legality of the Certificates.
 8.1      Opinion  of  Cadwalader,  Wickersham  & Taft as to  
          certain  tax  matters  (included  in
          Exhibit 5.1). 
 23.1     Consent of Cadwalader, Wickersham & Taft 
          (included as part of Exhibit 5.1).
 24.1     Powers of Attorney (included on page II-5).

Item 17. Undertakings.

A.   Undertaking Pursuant to Rule 415.

     The Registrant hereby undertakes:

     (1) To file,  during any period in which  offers or sales are being made, a
post-effective  amendment  to this  Registration  Statement:  (i) to include any
prospectus  required by Section  10(a)(3) of the Securities Act of 1933; (ii) to
reflect in the  prospectus  any facts or events arising after the effective date
of the  Registration  Statement  (or the most  recent  post-effective  amendment
thereof) which, individually or in the aggregate, represent a fundamental change
in the information set forth in the Registration Statement; (iii) to include any
material  information  with respect to the plan of  distribution  not previously
disclosed  in  the  Registration  Statement  or  any  material  change  of  such
information in the Registration  Statement;  provided,  however, that paragraphs
(i) and (ii) do not apply if the  information  required  to be  included  in the
post-effective  amendment  is  contained  in  periodic  reports  filed  with  or
furnished to the Commission by the Registrant  pursuant to Section 13 or Section
15(d) of the  Securities Act of 1934 that are  incorporated  by reference in the
Registration Statement.

     (2) That, for the purpose of determining any liability under the Securities
Act of 1933,  each  such  post-effective  amendment  shall be deemed to be a new
registration  statement  relating to the  securities  offered  therein,  and the
offering of such  securities at that time shall be deemed to be the initial bona
fide offering thereof.

     (3) To remove from registration by means of a post-effective  amendment any
of the securities being registered which remain unsold at the termination of the
offering.

B.   Undertaking  in  connection  with  incorporation  by  reference  of certain
     filings under the Securities Exchange Act of 1934.

     The  Registration  hereby  undertakes that, for purposes of determining any
liability  under the  Securities  Act of 1933,  each filing of the  Registrant's
annual  report  pursuant  to Section  13(a) or Section  15(d) of the  Securities
Exchange  Act of 1934 that is  incorporated  by  reference  in the  Registration
Statement  shall be deemed to be a new  Registration  Statement  relating to the
securities  offered  therein,  and the offering of such  securities at that time
shall be deemed to be the initial bona fide offering thereof.

C.   Undertaking in respect of indemnification.

     Insofar as indemnification for liabilities arising under the Securities Act
of 1933 (the "Act") may be permitted  to  directors,  officers  and  controlling
persons of the Registrant pursuant to the provisions described in Item 15 above,
or  otherwise,  the  Registrant  has been  advised  that in the  opinion  of the
Securities and Exchange Commission such indemnification is against public policy
as expressed in the Act and is,  therefore,  unenforceable.  In the event that a
claim for  indemnification  against such liabilities  (other than the payment by
the  Registrant  of  expenses  incurred  or  paid  by  a  director,  officer  or
controlling  person of the Registrant in the  successful  defense of any action,
suit or proceeding) is asserted against the Registrant by such director, officer
or controlling  person in connection with the securities being  registered,  the
Registrant  will,  unless in the  opinion  of its  counsel  the  matter has been
settled by controlling precedent,  submit to a court of appropriate jurisdiction
the question  whether such  indemnification  by it is against  public  policy as
expressed  in the Act and will be  governed  by the final  adjudication  of such
issue.


<PAGE>

                                   SIGNATURES

     Pursuant to the  requirements  of the  Securities  Act of 1933, as amended,
Chase  Commercial  Mortgage  Securities  Corp.  certifies that it has reasonable
grounds to believe that it meets all of the  requirements for filing on Form S-3
and has duly caused  this Form S-3  Registration  Statement  to be signed on its
behalf by the undersigned,  thereunto duly authorized,  in the City of New York,
State of New York, on the 20th day of March, 1998.

                                   CHASE COMMERCIAL MORTGAGE SECURITIES CORP.


                                   By:      /s/ Michael J. Malter
                                            ----------------------
                                            Michael J. Malter
                                            Chairman
<PAGE>

                                POWER OF ATTORNEY

     KNOW ALL MEN BY THESE PRESENTS,  that each person whose  signature  appears
below  constitutes and appoints  Michael J. Malter,  Andrea S. Balkan,  Steve Z.
Schwartz,  Geoffrey  A.  Souter  and  Scott L.  Davidson  his  true  and  lawful
attorneys-in-fact   and  agents,   each  acting  alone,   with  full  powers  of
substitution  and  resubstitution,  for and in his name, place and stead, in any
and all  capacities  to sign  any or all  amendments  (including  post-effective
amendments)  to this  Registration  Statement and any or all other  documents in
connection therewith,  and to file the same, with all exhibits thereto, with the
Securities and Exchange  Commission,  granting unto said  attorneys-in-fact  and
agents,  each acting alone,  full power and authority to do and perform each and
every  act and  thing  requisite  and  necessary  to be done  in and  about  the
premises,  as fully to all  intents  and  purposes  as might or could be done in
person,  hereby  ratifying and  confirming all that said  attorneys-in-fact  and
agents,  or his substitute or substitutes may lawfully do or cause to be done by
virtue hereof.

     Pursuant to the  requirements  of the  Securities  Act of 1933, as amended,
this Form S-3  Registration  Statement  has been signed  below by the  following
persons in the capacities and on the dates indicated.

Signature                           Capacity                           Date
- ---------                           --------                           ----

/s/ Michael J. Malter       Chairman and President (Principal   March 20, 1998
- ---------------------       Executive Officer and Principal
Michael J. Malter           Financial Officer) and Director
                            
/s/ William T. Barry        Treasurer (Principal Accounting     March 20, 1998
- --------------------        Officer)
William T. Barry            

/s/ John Steinhardt         Director                            March 20, 1998
- -------------------
John Steinhardt
<PAGE>

                                INDEX TO EXHIBITS

Exhibit
Number                             Description                             Page
- ------                             -----------                             ----


1.1  Form of Underwriting Agreement (previously filed as Exhibit 
     1.1 to the Depositor's Registration Statement on Form S-3 
     (Registration No. 333-18961) and incorporated herein by reference).

4.1  Form of Pooling and Servicing Agreement (previously filed as 
     Exhibit 4.1 to the Depositor's Registration Statement on Form S-3 
     (Registration No. 333-18961) and incorporated herein by reference).

5.1  Opinion of Cadwalader, Wickersham & Taft as to legality of the
     Certificates.

8.1  Opinion of Cadwalader, Wickersham & Taft as to certain tax
     matters (included in Exhibit 5.1).

23.1 Consent of Cadwalader, Wickersham & Taft (included as part of
     Exhibit 5.1).

24.1 Powers of Attorney (included on page II-5).



                 [Letterhead of Cadwalader, Wickersham & Taft]

 
                               March 20, 1998




Chase Commercial Mortgage Securities Corp.
270 Park Avenue
New York, New York 10017

                  Re:      Mortgage Pass-Through Certificates
                           ----------------------------------

Gentlemen:

     We have acted as your special counsel in connection  with the  Registration
Statement  on  Form  S-3  (the  "Registration  Statement"),  which  Registration
Statement  is being  filed with the  Securities  and  Exchange  Commission  (the
"Commission"),  pursuant to the  Securities Act of 1933, as amended (the "Act").
The Prospectus describes Mortgage Pass-Through Certificates  ("Certificates") to
be sold by Chase Commercial  Mortgage  Securities Corp. (the "Depositor") in one
or more series (each, a "Series") of  Certificates.  Each Series of Certificates
will be issued under a separate pooling and servicing agreement (each a "Pooling
and Servicing Agreement") among the Depositor, a master servicer (a "Servicer"),
a  trustee  (a  "Trustee")  and  such  other  parties  to be  identified  in the
Prospectus  Supplement  for such  Series.  The  form of  Pooling  and  Servicing
Agreement  (the  "Pooling and Servicing  Agreement")  is being  incorporated  by
reference as an exhibit to the Depositor's  Registration Statement.  Capitalized
terms used and not otherwise  defined herein have the respective  meanings given
to such terms in the Registration Statement.

     In rendering the opinions set forth below, we have examined and relied upon
the following: (1) the Registration Statement,  including the Prospectus and the
form of Prospectus Supplement constituting a part thereof, each substantially in
the form filed with the Commission;  (2) the Pooling and Servicing  Agreement in
the form  previously  filed with the Commission,  and (3) such other  documents,
materials and  authorities as we have deemed  necessary in order to enable us to
render our opinion set forth  below.  We express no opinion  with respect to any
Series of Certificates for which we do not act as counsel to the Depositor.

                  Based on and subject to the  foregoing,  we are of the opinion
that:

                           1.  When a  Pooling  and  Servicing  Agreement  for a
                  Series of Certificates  has been duly and validly  authorized,
                  executed and delivered by the Depositor, a Servicer, a Trustee
                  and any  other  party  thereto,  such  Pooling  and  Servicing
                  Agreement  will   constitute  a  valid  and  legally   binding
                  agreement of Depositor,  enforceable  against the Depositor in
                  accordance with its terms,  subject to applicable  bankruptcy,
                  reorganization,   insolvency,   moratorium   and  other   laws
                  affecting the enforcement of rights of creditors generally and
                  to  general  principles  of equity and the  discretion  of the
                  court (regardless of whether enforceability is considered in a
                  proceeding in equity or at law).

                           2.  When a  Pooling  and  Servicing  Agreement  for a
                  Series of Certificates  has been duly and validly  authorized,
                  executed and delivered by the Depositor, a Servicer, a Trustee
                  and any other  party  thereto,  and the  Certificates  of such
                  Series have been duly executed,  authenticated,  delivered and
                  sold  as  contemplated  in the  Registration  Statement,  such
                  Certificates  will be legally and validly  issued,  fully paid
                  and  nonassessable,  and the holders of such Certificates will
                  be entitled  to the  benefits  of such  Pooling and  Servicing
                  Agreement.

                           3. The description of federal income tax consequences
                  appearing  under  the  heading  "Certain  Federal  Income  Tax
                  Consequences"  in  the  Prospectus  accurately  describes  the
                  material federal income tax consequences to holders of Offered
                  Certificates,   under   existing   law  and   subject  to  the
                  qualifications and assumptions stated therein.

     We hereby  consent  to the  filing  of this  letter  as an  exhibit  to the
Registration  Statement  and to the  reference  to this firm under the  headings
"Legal Matters" and "Certain Federal Income Tax Consequences" in the Prospectus,
which  is a part  of  the  Registration  Statement.  This  consent  is not to be
construed as an admission  that we are a person whose  consent is required to be
filed with the Registration Statement under the provisions of the Act.

                                               Very truly yours,

                                               /s/ Cadwalader, Wickersham & Taft



© 2022 IncJournal is not affiliated with or endorsed by the U.S. Securities and Exchange Commission