CHASE COMMERCIAL MORTGAGE SECURITIES CORP
S-3, 1999-06-25
ASSET-BACKED SECURITIES
Previous: ARM FINANCIAL GROUP INC, 11-K, 1999-06-25
Next: RF MICRO DEVICES INC, 10-K, 1999-06-25




      As filed with the Securities and Exchange Commission on June 25, 1999

                                                    Registration No. 333-_______

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

                       SECURITIES AND EXCHANGE COMMISSION
                              WASHINGTON, DC 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. [ ]

<PAGE>

<TABLE>
                                  CALCULATION OF REGISTRATION FEE
===================================================================================================
<CAPTION>
                                                                  PROPOSED MAXIMUM
                                             PROPOSED MAXIMUM        AGGREGATE           AMOUNT OF
 TITLE OF SECURITIES       AMOUNT TO BE       OFFERING PRICE          OFFERING         REGISTRATION
 BEING REGISTERED(1)        REGISTERED           PER UNIT             PRICE(2)           FEE (3)
 -------------------       ------------      ----------------     ----------------     ------------
<S>                       <C>                <C>                  <C>                  <C>
Mortgage Pass-Through     $2,000,000,000           100%            $2,000,000,000      $556,000.00
    Certificates
===================================================================================================
<FN>
(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.
</FN>
</TABLE>

     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.
333-48395).  $2,119,419,790  AGGREGATE PRINCIPAL AMOUNT OF SECURITIES PREVIOUSLY
REGISTERED  PURSUANT TO  REGISTRATION  STATEMENT ON FORM S-3  (REGISTRATION  NO.
333-48395) ARE BEING CARRIED  FORWARD AND THE RELATED FILING FEE $625,228.84 WAS
PREVIOUSLY PAID WITH SUCH EARLIER REGISTRATION STATEMENT.


                                      II-2

<PAGE>

                                EXPLANATORY NOTE

     This Registration Statement consists of a form of prospectus (together with
additional  pages of bracketed  language to be inserted into the  prospectus if,
with  respect to any  series,  a material  concentration  of  mortgage  loans is
secured by (i)  hotel/motel  properties or (ii) self storage  properties)  and a
form of  prospectus  supplement  (together  with  additional  pages of bracketed
language to be inserted into the  prospectus  supplement if, with respect to any
series, a material concentration of mortgage loans is secured by (i) hotel/motel
properties  or (ii) self storage  properties)  for a basic series of  commercial
mortgage  pass-through  certificates.  The form of prospectus supplement relates
only to the securities described therein and is a form that may be used by Chase
Commercial Mortgage  Securities Corp. to offer commercial mortgage  pass-through
certificates under this Registration Statement.

<PAGE>


                EXPLANATORY NOTE TO FORM OF PROSPECTUS SUPPLEMENT

      With  respect to each  series,  in the event a material  concentration  of
mortgage  loans is secured by (i)  hotel/motel  properties  or (ii) self storage
properties,  the following  inserts relating to such property types (in the form
set forth below) will be inserted  into the  prospectus  supplement  on the page
numbers indicated.



<PAGE>



THE FOLLOWING  SENTENCE  WILL BE PLACED BEHIND THE SECOND  SENTENCE OF THE FIRST
PARAGRAPH ON THE COVER PAGE OF THE  PROSPECTUS  SUPPLEMENT IF, WITH RESPECT TO A
SERIES,  A MATERIAL  CONCENTRATION  OF MORTGAGE  LOANS IS SECURED BY HOTEL/MOTEL
PROPERTIES.

Approximately  __% of the mortgage loans (by principal balance as of the cut-off
date) are secured by hotel/motel properties.



                                      -2-
<PAGE>



THE FOLLOWING  PARAGRAPH WILL REPLACE THE SIMILAR  PARAGRAPH ON PAGE S-26 OF THE
PROSPECTUS SUPPLEMENT IF, WITH RESPECT TO A SERIES, A MATERIAL  CONCENTRATION OF
MORTGAGE LOANS IS SECURED BY HOTEL/MOTEL PROPERTIES.

SOME MORTGAGED PROPERTIES MAY NOT BE READILY CONVERTIBLE TO ALTERNATIVE USES

Some of the mortgaged  properties  may not be readily  converted to  alternative
uses if such mortgaged property were to become  unprofitable due to competition,
age of the  improvements,  decreased demand or other factors.  The conversion of
hotels  to  alternative  uses  would  generally  require   substantial   capital
expenditures.  Thus,  if the  operation  of  any  mortgaged  properties  becomes
unprofitable  such that the borrower  becomes unable to meet its  obligations on
the related mortgage loan, the liquidation value of any such mortgaged  property
may be substantially  less, relative to the amount owing on the related mortgage
loan, than would be the case if the mortgaged property were readily adaptable to
other uses.



                                      -3-
<PAGE>



THE FOLLOWING PARAGRAPH WILL BE INSERTED BEHIND THE ABOVE PARAGRAPH ON PAGE S-26
OF  THE  PROSPECTUS  SUPPLEMENT  IF,  WITH  RESPECT  TO  A  SERIES,  A  MATERIAL
CONCENTRATION OF MORTGAGE LOANS IS SECURED BY HOTEL/MOTEL PROPERTIES.

      HOTEL PROPERTIES HAVE SPECIAL RISKS

[___ of the mortgage  loans,  representing  approximately  ___% of the aggregate
principal  balance of the mortgage pool as of the cut-off  date,  are secured by
hotel properties.]

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

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

O     the construction of competing hotels or resorts;

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

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

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

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

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



                                      -4-
<PAGE>


THE FOLLOWING PARAGRAPH WILL BE INSERTED BEHIND THE ABOVE PARAGRAPH ON PAGE S-26
OF  THE  PROSPECTUS  SUPPLEMENT  IF,  WITH  RESPECT  TO  A  SERIES,  A  MATERIAL
CONCENTRATION OF MORTGAGE LOANS IS SECURED BY HOTEL/MOTEL PROPERTIES.

      RISKS RELATING TO AFFILIATION WITH A FRANCHISE OR HOTEL MANAGEMENT
COMPANY

[__ of the hotel  properties,  representing  approximately  __% of the aggregate
principal  balance of the mortgage pool as of the cut-off date,  are  affiliated
with a  franchise  or hotel  management  company.]  The  performance  of a hotel
property affiliated with a franchise or hotel management company depends in part
on:

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

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

o     the duration of the franchise licensing or management agreements.

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

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

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



                                      -5-
<PAGE>



THE FOLLOWING  PARAGRAPH  WILL REPLACE THE SIMILAR  SENTENCE ON PAGE S-26 OF THE
PROSPECTUS SUPPLEMENT IF, WITH RESPECT TO A SERIES, A MATERIAL  CONCENTRATION OF
MORTGAGE LOANS IS SECURED BY HOTEL/MOTEL PROPERTIES.


      LACK OF SKILLFUL PROPERTY MANAGEMENT ENTAILS RISK

The  successful  operation  of a real  estate  project,  particularly  a project
involving a hotel depends upon the property manager's performance and viability.



                                      -6-
<PAGE>



THE FOLLOWING  PARAGRAPH WILL REPLACE THE SIMILAR  PARAGRAPH ON PAGE S-48 OF THE
PROSPECTUS SUPPLEMENT IF, WITH RESPECT TO A SERIES, A MATERIAL  CONCENTRATION OF
MORTGAGE LOANS IS SECURED BY HOTEL/MOTEL PROPERTIES.


      The Mortgage  Loans Seller is The Chase  Manhattan  Bank  ("Chase") [or an
affiliate].  Chase  is  our  parent  corporation  [and  an  affiliate  of  Chase
Securities Inc., the Underwriter].  See "The Depositor" in the prospectus.  [All
of the mortgage loans were  originated by the Mortgage Loan Seller  generally in
accordance with the underwriting  criteria  described below.] 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.]



                                      -7-
<PAGE>



THE FOLLOWING  PARAGRAPH  WILL BE REPLACE THE SENTENCE  [INSERT  DESCRIPTION  OF
SERVICER]  ON PAGE S-77 OF THE  PROSPECTUS  SUPPLEMENT  IF,  WITH  RESPECT  TO A
SERIES,  A MATERIAL  CONCENTRATION  OF MORTGAGE  LOANS IS SECURED BY HOTEL/MOTEL
PROPERTIES.

      As of December 31,  199__,  the 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].



                                      -8-
<PAGE>



THE FOLLOWING  PARAGRAPH WILL REPLACE THE SIMILAR  PARAGRAPH ON PAGE S-88 OF THE
PROSPECTUS SUPPLEMENT IF, WITH RESPECT TO A SERIES, A MATERIAL  CONCENTRATION OF
MORTGAGE LOANS IS SECURED BY HOTEL/MOTEL PROPERTIES.

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



                                      -9-
<PAGE>



THE FOLLOWING  SENTENCE  WILL BE PLACED BEHIND THE SECOND  SENTENCE OF THE FIRST
PARAGRAPH OF THE COVER PAGE OF THE  PROSPECTUS  SUPPLEMENT IF, WITH RESPECT TO A
SERIES,  A MATERIAL  CONCENTRATION  OF MORTGAGE LOANS IS SECURED BY SELF-STORAGE
PROPERTIES.

      Approximately  __% of the mortgage  loans (by principal  balance as of the
cut-off date) are secured by self-storage properties.



                                      -10-
<PAGE>



THE FOLLOWING PARAGRAPH WILL BE INSERTED BEFORE THE SECTION ENTITLED LIMITATIONS
OF APPRAISALS ON PAGE S-27 OF THE  PROSPECTUS  SUPPLEMENT  IF, WITH RESPECT TO A
SERIES,  A MATERIAL  CONCENTRATION  OF MORTGAGE LOANS IS SECURED BY SELF-STORAGE
PROPERTIES.

      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

o     decreased demand;

o     competition;

o     age of improvements; or

o     other factors so 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 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.



                                      -11-
<PAGE>



THE FOLLOWING  PARAGRAPH WILL REPLACE THE SIMILAR  PARAGRAPH ON PAGE S-48 OF THE
PROSPECTUS SUPPLEMENT IF, WITH RESPECT TO A SERIES, A MATERIAL  CONCENTRATION OF
MORTGAGE LOANS IS SECURED BY SELF-STORAGE PROPERTIES.

      The Mortgage  Loans Seller is The Chase  Manhattan  Bank  ("Chase") [or an
affiliate].  Chase  is our  parent  corporation,  [and  an  affiliate  of  Chase
Securities Inc., the Underwriter].  See "The Depositor" in the prospectus.  [All
of the mortgage loans were  originated by the Mortgage Loan Seller  generally in
accordance with the underwriting  criteria  described below.] 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].



                                      -12-
<PAGE>



THE FOLLOWING  PARAGRAPH  WILL BE REPLACE THE SENTENCE  [INSERT  DESCRIPTION  OF
SERVICER]  ON PAGE S-77 OF THE  PROSPECTUS  SUPPLEMENT  IF,  WITH  RESPECT  TO A
SERIES,  A MATERIAL  CONCENTRATION  OF MORTGAGE LOANS IS SECURED BY SELF-STORAGE
PROPERTIES.

      As of December  31, 19__,  the  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].


                                      -13-


<PAGE>

The information in this prospectus supplement and prospectus is not complete and
may be  changed.  We may not  sell  these  securities  until a final  prospectus
supplement and prospectus have been delivered to you. This prospectus supplement
and the accompanying prospectus are not an offer to sell these securities and we
are not soliciting an offer to buy these securities in any state where the offer
or sale is not permitted.


PROSPECTUS SUPPLEMENT(1)
(To prospectus dated ____________ __, 1999)

                                  [CHASE LOGO]

                           $____________ (APPROXIMATE)

                   CHASE COMMERCIAL MORTGAGE SECURITIES CORP.
                                    Depositor

          COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES, SERIES 1999-_

                                   ----------

Chase  Commercial  Mortgage  Securities Corp. is offering certain classes of the
Series 1999-_ Commercial Mortgage Pass-Through Certificates, which represent the
beneficial  ownership interests in a trust. The trust's assets will primarily be
___ mortgage  loans  secured by first liens on ___  commercial  and  multifamily
properties  and are generally  the sole source of payments on the  certificates.
The Series 1999-_  Certificates are not obligations of Chase Commercial Mortgage
Securities Corp. or any of its affiliates,  and neither the certificates nor the
underlying  mortgage loans are insured or guaranteed by any governmental  agency
or any other person or entity.

                                   ----------

Certain characteristics of the offered certificates include:

<TABLE>
<CAPTION>
                 INITIAL CLASS
             CERTIFICATE BALANCE OR  PASS THROUGH                       ASSUMED FINAL      EXPECTED RATINGS      RATED FINAL
               NOTIONAL AMOUNT(1)        RATE      RATE DESCRIPTION  DISTRIBUTION DATE(2)     (___/___)      DISTRIBUTION DATE(6)
             ----------------------  ------------  ----------------  --------------------  ----------------  --------------------
<S>          <C>                     <C>           <C>               <C>                   <C>              <C>
Class [A-1]
Class [A-2]
[Class X]                               [(4)]                                                                               ]
[Class PO]                              [(5)]                                                                               ]
Class [B]
Class [C]
Class [D]
Class [E]

<FN>
     (FOOTNOTES TO TABLE ON PAGE S-[ ])
</FN>
</TABLE>

                                   ----------

THE SECURITIES AND EXCHANGE COMMISSION AND STATE SECURITIES  REGULATORS HAVE NOT
APPROVED  OR  DISAPPROVED  OF THE OFFERED  CERTIFICATES  OR  DETERMINED  IF THIS
PROSPECTUS  SUPPLEMENT OR THE ACCOMPANYING  PROSPECTUS ARE TRUTHFUL OR COMPLETE.
ANY REPRESENTATION TO THE CONTRARY IS A CRIMINAL OFFENSE.

                                   ----------

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

                                   ----------

Investing  in the  offered  certificates  involves  risks.  See  "Risk  Factors"
beginning  on  page  __ in  this  prospectus  supplement  and  page  __  of  the
prospectus.

                                   ----------

The underwriter, [Chase Securities Inc.], will purchase the offered certificates
from  Chase  Commercial  Mortgage  Securities  Corp.  and will offer them to the
public at negotiated  prices,  plus accrued interest,  determined at the time of
sale. [Chase  Securities Inc.] also expects to deliver the offered  certificates
to purchasers in book-entry  form only through the  facilities of The Depository
Trust Company  against  payment in New York,  New York on  __________,  1999. We
expect  to  receive  from this  offering  approximately  _____%  of the  initial
principal  amount  of the  offered  certificates,  plus  accrued  interest  from
__________, 1999, before deducting expenses payable by us.

                                   ----------

[CHASE SECURITIES INC.]

                              ____________ __, 1999

- ----------
(1)  This  form  of  Prospectus  Supplement  is  representative  of the  form of
     prospectus   supplement   that  may  typically  be  used  in  a  particular
     transaction.  The  provisions in this form may change from  transaction  to
     transaction,  whether or not the  provisions  are  bracketed in the form to
     reflect the specific parties, the structure of the certificates,  servicing
     provisions,  asset pool,  provisions of the pooling and servicing agreement
     and  other  matters.  In  all  cases,  the  provisions  in  the  prospectus
     supplement  will be consistent in material  respects with the provisions in
     the prospectus.

<PAGE>

                   CHASE COMMERCIAL MORTGAGE SECURITIES CORP.
          COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES, SERIES 1999-__

                     [GEOGRAPHIC OVERVIEW OF MORTGAGE POOL]



<PAGE>

              IMPORTANT NOTICE ABOUT INFORMATION PRESENTED IN THIS
              PROSPECTUS SUPPLEMENT AND THE ACCOMPANYING PROSPECTUS

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

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

     This  prospectus  supplement  begins  with  several  introductory  sections
describing the Series 1999- certificates and the trust in abbreviated form:

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

     Summary of Terms,  commencing on page S-__ of this  prospectus  supplement,
which  gives a  brief  introduction  of the key  features  of the  Series  1999-
certificates and a description of the mortgage loans; and

     Risk Factors, commencing on page S-__ of this prospectus supplement,  which
describe  risks  that  apply to the  Series  1999-_  certificates  which  are in
addition to those  described in the  prospectus  with respect to the  securities
issued by the trust generally.

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

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

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

                                   ----------

Until  ____________  __,  1999 all dealers  that buy,  sell or trade the offered
certificates,  whether or not participating in this offering, may be required to
deliver a prospectus  supplement  and the  accompanying  prospectus.  This is in
addition to the dealers'  obligation to deliver a prospectus  supplement and the
accompanying  prospectus when acting as  underwriters  and with respect to their
unsold allotments or subscriptions.

                                   ----------

<PAGE>

                  [Insert Chart Depicting Subordination Levels]



<PAGE>

                                TABLE OF CONTENTS

SUMMARY OF TERMS .........................................................   S-2

RISK FACTORS .............................................................  S-16
   Geographic Concentration Entails Risks.................................  S-16
   Risks Relating to Loan Concentrations .................................  S-16
   [Risks Relating to Enforceability of Cross-Collateralization] .........  S-18
   Ability to Effect Other Borrowings Entails Risk .......................  S-19
   Borrower May Be Unable to Repay Remaining Principal Balance on
      Maturity Date [or Anticipated Prepayment Date] .....................  S-20
   Commercial and Multifamily Lending Is Dependent Upon Net
      Operating Income ...................................................  S-20
   Tenant Concentration Entails Risk .....................................  S-22
   Mortgaged Properties Leased to Multiple Tenants Also Have Risks .......  S-22
   Tenant Bankruptcy Entails Risks .......................................  S-22
   Mortgage Loans Are Nonrecourse and Are Not Insured or Guaranteed ......  S-22
   [Retail Properties Have Special Risks] ................................  S-23
   [Office Properties Have Special Risks] ................................  S-23
   [Multifamily Properties Have Special Risks] ...........................  S-23
   [Warehouse/Industrial Properties Have Special Risks] ..................  S-24
   [Credit Lease Properties Have Special Risks] ..........................  S-24
   [Risks Relating to Section 8 Multifamily Properties] ..................  S-25
   Certain Additional Risks Relating to Tenants ..........................  S-26
   Some Mortgaged Properties May Not Be Readily Convertible to
      Alternative Uses ...................................................  S-26
   Lack of Skillful Property Management Entails Risks ....................  S-26
   Limitations of Appraisals .............................................  S-27
   Your Lack of Control Over Trust Fund Can Create Risks .................  S-27
   Special Servicer May Have a Conflict of Interest ......................  S-27
   Risks Relating to Prepayments and Repurchases .........................  S-27
   Risks Relating to Enforceability of Prepayment Premiums ...............  S-28
   Risks Relating to Borrower Default ....................................  S-28
   Risks Relating to Certain Payments ....................................  S-29
   Risks of Limited Liquidity and Market Value ...........................  S-29
   Different Timing of Mortgage Loan Amortization Poses Certain Risks ....  S-29
   Subordination of Subordinate Offered Certificates .....................  S-30
   Environmental Risks Relating to the Mortgaged Properties ..............  S-30
   Tax Considerations Relating to Foreclosure ............................  S-30
   Property Insurance ....................................................  S-30
   Zoning Compliance .....................................................  S-31
   Litigation ............................................................  S-31
   Book-Entry Registration ...............................................  S-31
   Risks Associated With Year 2000 Compliance ............................  S-31
   Other Risks ...........................................................  S-32

DESCRIPTION OF THE MORTGAGE POOL .........................................  S-32
   General ...............................................................  S-32
   Significant Mortgage Loans ............................................  S-33
   [Credit Lease Loans] ..................................................  S-33
   [Section 8 Housing Assistance Payments Programs .......................  S-35
   Certain Terms and Conditions of the Mortgage Loans ....................  S-36
   Additional Mortgage Loan Information ..................................  S-41
   Underwritten Net Cash Flow ............................................  S-47
   Assessments of Property Condition .....................................  S-48
   The Mortgage Loan Seller ..............................................  S-48
   Underwriting Standards ................................................  S-49
   Representations and Warranties; Repurchases ...........................  S-51
   Mortgaged Property Accounts ...........................................  S-55

DESCRIPTION OF THE CERTIFICATES ..........................................  S-55
   General ...............................................................  S-55
   Paying Agent, Certificate Registrar and Authenticating Agent ..........  S-56
   Book-Entry Registration and Definitive Certificates ...................  S-56
   Distributions .........................................................  S-58
   Allocation of Prepayment Premiums and Yield Maintenance Charges .......  S-65
   Assumed Final Distribution Date; Rated Final Distribution Date ........  S-65
   Subordination; Allocation of Collateral Support Deficit ...............  S-66
   Advances ..............................................................  S-68
   Appraisal Reductions ..................................................  S-69
   Reports to Certificateholders; Certain Available Information ..........  S-71
   Voting Rights .........................................................  S-73
   Termination; Retirement of Certificates ...............................  S-74
   The Trustee ...........................................................  S-74


                                      -i-

<PAGE>

SERVICING OF THE MORTGAGE LOANS ..........................................  S-75
   General ...............................................................  S-75
   The Servicer ..........................................................  S-77
   The Special Servicer ..................................................  S-78
   Replacement of the Special Servicer ...................................  S-78
   Servicing and Other Compensation and Payment of Expenses ..............  S-78
   Maintenance of Insurance ..............................................  S-79
   Modifications, Waiver and Amendments ..................................  S-80
   Realization Upon Defaulted Mortgage Loans .............................  S-81
   Inspections; Collection of Operating Information ......................  S-83
   Certain Matters Regarding the Servicer, the Special Servicer
      and the Depositor ..................................................  S-83
   Events of Default .....................................................  S-84
   Rights Upon Event of Default ..........................................  S-85
   Amendment .............................................................  S-86

YIELD AND MATURITY CONSIDERATIONS ........................................  S-87
   Yield Considerations ..................................................  S-87
   Weighted Average Life .................................................  S-89
   [Yield Sensitivity of the Class X Certificates ........................  S-93

CERTAIN FEDERAL INCOME TAX CONSEQUENCES ..................................  S-94

METHOD OF DISTRIBUTION ...................................................  S-96

LEGAL MATTERS ............................................................  S-97

RATING ...................................................................  S-97

LEGAL INVESTMENT .........................................................  S-98

ERISA CONSIDERATIONS .....................................................  S-98

INDEX OF PRINCIPAL DEFINITIONS ........................................... S-101


                                      -ii-

<PAGE>

<TABLE>
                                                    SUMMARY OF CERTIFICATES

<CAPTION>
                                                                                   INITIAL
        INITIAL AGGREGATE                             ASSUMED         RATED         PASS-       WEIGHTED     EXPECTED   PRINCIPAL OR
           CERTIFICATE           PASS-THROUGH          FINAL          FINAL        THROUGH       AVERAGE     RATINGS      NOTIONAL
            BALANCE OR               RATE           DISTRIBUTION   DISTRIBUTION     RATE          LIFE         S&P/      PRINCIPAL
CLASS   NOTIONAL AMOUNT(1)       DESCRIPTION          DATE(2)        DATE(6)      (APPROX.)   (APPROX.)(3)     DCR       WINDOW (3)
- -----   ------------------       ------------       ------------   ------------   ---------   ------------   --------   ------------
<S>     <C>                  <C>                    <C>            <C>            <C>         <C>            <C>        <C>
 A-1      $                  [Fixed]                                                    %          yrs.       --/--
 A-2      $                  [Fixed]                                                    %          yrs.       --/--
 [X]      $                  [Variable (Interest                                        %          yrs.       --/--
                                Only(4)]
 [PO]     $                  [Variable (Principal                                       %          yrs.       --/--
                                Only(5)]
 B        $                  [Fixed]                                                    %          yrs.       --/--
 C        $                  [Fixed]                                                    %          yrs.       --/--
 D        $                  [Fixed]                                                    %          yrs.       --/--
 E        $                  [Fixed]                                                    %          yrs.        -/-
 F        $                  [Fixed]                    N/A            N/A              %          N/A         N/A          N/A
 G        $                  [Fixed]                    N/A            N/A              %          N/A         N/A          N/A
 H        $                  [Fixed (7)]                N/A            N/A              %          N/A         N/A          N/A
 I        $                  [Fixed (7)]                N/A            N/A              %          N/A         N/A          N/A
 J        $                  [Fixed (7)]                N/A            N/A              %          N/A         N/A          N/A

<FN>
- ----------
(1)  Approximate, subject to a permitted variance of plus or minus __%.
(2)  The assumed final  distribution  dates set forth in this  prospectus  supplement  have been determined on the basis of the
     assumptions described in "Description of the Certificates--Assumed Final Distribution Date; Rated Final Distribution Date"
     in this prospectus supplement.
(3)  The weighted average life and period during which  distributions of principal would be received set forth in the foregoing
     table with  respect  to each  class of  certificates  is based on the  assumptions  set forth  under  "Yield and  Maturity
     Considerations--Weighted  Average Life" in this prospectus supplement and on the assumptions that there are no prepayments
     [(other than on each  anticipated  prepayment date, if any), or losses on the mortgage loans and no extensions of maturity
     dates of mortgage loan that do not have anticipated prepayment dates].
[(4) The pass-through  rate on the Class X certificates will be equal to the excess, if any, of (1) the weighted average of the
     net mortgage rates of the mortgage loans,  based on their  respective  stated  principal  balances,  over (2) the weighted
     average of the pass-through  rates of the other  certificates,  other than the residual  certificates as described in this
     prospectus supplement.]
[(5) The Class PO certificates will be principal-only certificates,  will not have a pass-through rate and will not be entitled
     to distributions in respect of interest.]
(6)  The  Rated  Final   distribution   date  for  each  class  of   certificates  is  _________.   See   "Description  of  the
     Certificates--Assumed Final Distribution Date; Rated Final Distribution Date" in this prospectus supplement.
(7)  For any distribution date, if the weighted average net mortgage rate as of the first day of the related due period is less
     than the rate  specified  for the  Class F,  Class G,  Class H,  Class I, or Class J  certificates  with  respect  to that
     distribution  date, then the  pass-through  rate for that class of certificates on that  distribution  date will equal the
     weighted average net mortgage rate.
</FN>
</TABLE>


                                      S-1

<PAGE>

                                SUMMARY OF TERMS

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


                           RELEVANT PARTIES AND DATES

DEPOSITOR ................... Chase  Commercial  Mortgage  Securities  Corp.,  a
                              wholly-owned  subsidiary  of The  Chase  Manhattan
                              Bank,   a  New  York  banking   corporation.   The
                              depositor's  address is 270 Park Avenue, New York,
                              New York  10017-2070,  and its telephone number is
                              (212)   834-5588.   See  "The  Depositor"  in  the
                              prospectus.

SERVICER .................... _____________________________________________,   a
                              _______________ _______________. See "Servicing of
                              the   Mortgage   Loans--The   Servicer"   in  this
                              prospectus  supplement.  The servicer's address is
                              ________________________________________  and  its
                              telephone  number is  ______________.  [The  Chase
                              Manhattan Bank will act as the  subservicer of the
                              mortgage  loans.  See  "Servicing  of the Mortgage
                              Loans-General" in this prospectus supplement.]

SPECIAL SERVICER ............ _____________________________________________,   a
                              _______________   _______________.   The   special
                              servicer's                address               is
                              ________________________________________  and  its
                              telephone number is ______________. See "Servicing
                              of the Mortgage  Loans--The  Special  Servicer" in
                              this prospectus supplement.

TRUSTEE ..................... _____________________________________________,   a
                              _______________  _______________.   The  trustee's
                              address                                         is
                              ________________________________________  and  its
                              telephone    number   is    ______________.    See
                              "Description of the Certificates--The  Trustee" in
                              this prospectus supplement.

PAYING AGENT ................ [The  Chase  Manhattan  Bank,  a New York  banking
                              corporation].   [Chase]   will  also  act  as  the
                              certificate  registrar and  authenticating  agent.
                              See   "Description  of  the   Certificates--Paying
                              Agent,  Certificate  Registrar and  Authenticating
                              Agent" in this prospectus supplement.

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

CUT-OFF DATE ................ ____________  __, 1999 [, or, with  respect to ___
                              mortgage loans representing  approximately ___% of
                              the  aggregate  principal  balance of the mortgage
                              loans,  ____________ __, 1999.  References in this
                              prospectus supplement and in the prospectus to the
                              Cut-off Date with  respect to the  mortgage  loans
                              refer to the  applicable  Cut-off  Date for  those
                              mortgage loans].

CLOSING DATE ................ On or about ____________ __, 1999.

DISTRIBUTION DATE ........... The ____ day of the month,  or, if that day is not
                              a business day, the next  business day,  beginning
                              in ____________ 1999.

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


                                      S-2

<PAGE>

                               OFFERED SECURITIES

GENERAL ..................... We are offering  the  following  _____  classes of
                              commercial mortgage  pass-through  certificates as
                              part of Series 1999-:

                                    O  Class A-1

                                    O  Class A-2

                                    O  [Class X]

                                    O  [Class PO]

                                    O  Class B

                                    O  Class C

                                    O  Class D

                                    O  Class E

                              Series  1999-  will  consist  of  a  total  of  __
                              classes,  the  following  ______ of which,  or the
                              private   certificates,   are  not  being  offered
                              through  this   prospectus   supplement   and  the
                              accompanying prospectus: Class __, Class __, Class
                              __, Class __, Class __, Class __ and Class ___.

                              The   offered   certificates   and   the   private
                              certificates will represent  beneficial  ownership
                              interests in a trust  created by Chase  Commercial
                              Mortgage  Securities Corp. The trust's assets will
                              primarily be ___ mortgage  loans  secured by first
                              liens   on   ___   commercial   and    multifamily
                              properties.

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

                                   Class A-1   _________   principal amount
                                   Class A-2   _________   principal amount
                                   [Class X    _________   notional amount]
                                   [Class PO   _________   principal amount]
                                   Class B     _________   principal amount
                                   Class C     _________   principal amount
                                   Class D     _________   principal amount
                                   Class E     _________   principal amount

                              [The notional  amount of the Class X  certificates
                              will  generally be equal to the  aggregate  stated
                              principal  balance of the mortgage loans as of the
                              preceding  distribution  date, after giving effect
                              to  the   distribution   of   principal   on  that
                              distribution  date,  or,  in the case of the first
                              distribution date, the cut-off date.]

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


                                      S-3

<PAGE>

PASS-THROUGH RATES

     A.  OFFERED CERTIFICATES
         [(OTHER THAN
         CLASS X)] .......... Your  certificates  will  accrue  interest  at  an
                              annual  rate called a  pass-through  rate which is
                              set  forth  below[,  other  than  for the  Class X
                              certificates,)]  [,other  than  for the  Class  PO
                              certificates,] for each class.

                                   Class A-1          __________
                                   Class A-2          __________
                                   Class B            __________
                                   Class C            __________
                                   Class D            __________
                                   Class E            __________

                              [Interest on those classes of certificates will be
                              calculated  based on a 360-day year  consisting of
                              twelve 30-day months, or a 30/360 basis.]

                              [The  Class  PO  certificates   will  not  have  a
                              pass-through  rate or  entitle  their  holders  to
                              distributions of interest.]

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

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

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

DISTRIBUTIONS

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

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


                                      S-4

<PAGE>

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

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

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

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

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

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

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

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

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

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

                              On any  distribution  date,  a  percentage  of all
                              prepayment  premiums  with respect to the mortgage
                              loans   will  be   allocated   to  each  class  of
                              certificates    then    entitled   to    principal
                              distributions,  which  percentage will be equal to
                              the  product  of (a) the  percentage  of the total
                              principal  distribution that class receives out of
                              the entire principal distribution


                                      S-5

<PAGE>

                              amount for that  distribution  date,  and (b) 25%.
                              [The   remaining   percentage  of  all  prepayment
                              premiums   will  be   allocated  to  the  Class  X
                              certificates.]

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

                              --------------------------------------------------
                              Yield Maintenance Charge     (Pass-Through Rate
                                                              - Yield Rate)
                                                       =
                               Allocation Percentage     (mortgage interest rate
                                                              - yield rate)
                              --------------------------------------------------

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

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

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

                              Example of Allocation of Yield Maintenance Charges
                              --------------------------------------------------

                              Yield Rate Fraction Methodology:
                              mortgage interest rate  =  8%
                              Pass-Through Rate       =  6%
                              Yield Rate              =  5%

                               Bond Class Allocation |    Class X Allocation
                              --------------------------------------------------
                                  6% - 5%    |       |
                              -----------------------|
                                  8% - 5%    | = 33% |  Receives excess premiums
                                             |       |  = 66%

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

                              The following table contains  general  information
                              regarding   the   prepayment   provisions  of  the
                              mortgage loans:


                                      S-6

<PAGE>

                                     OVERVIEW OF PREPAYMENT PROTECTION(1)

                                    PREPAYMENT PROVISION              PERCENTAGE
                                    --------------------              ----------
                              Lock-out period followed by                    %
                              defeasance

                              Lock-out period followed by yield              %
                              maintenance

                              Lock-out period followed by fixed              %
                              premium percentage

                              ----------
                              [(1) Certain  of the  mortgage  loans  may  permit
                                   prepayment  without  penalty  for a specified
                                   period   preceding   the  maturity   date  or
                                   anticipated prepayment date.]

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

SUBORDINATION

     A  GENERAL ............. The chart on page  S-__  describes  the  manner in
                              which the rights of various classes will be senior
                              to the  rights of other  classes.  Entitlement  to
                              receive  principal  and  interest  [,  other  than
                              excess  interest]  on  any  distribution  date  is
                              depicted  from right to left.  The manner in which
                              mortgage  loan  losses are  allocated  is depicted
                              from  left  to  right.   [(However,  no  principal
                              payments or loan losses will be  allocated  to the
                              Class X  certificates,  although  loan losses will
                              reduce the notional amount of Class X certificates
                              and, thus, the amount of interest they accrue.) No
                              other form of credit enhancement will be available
                              for the  benefit  of the  holders  of the  offered
                              certificates.]

                              NO  OTHER  FORM  OF  CREDIT  ENHANCEMENT  WILL  BE
                              AVAILABLE  FOR THE  BENEFIT OF THE  HOLDERS OF THE
                              OFFERED CERTIFICATES.

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

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

     B.  SHORTFALLS IN
         AVAILABLE FUNDS .... The  following  types of  shortfalls  in available
                              funds  will be  allocated  in the same  manner  as
                              mortgage loan losses:

                                   O  shortfalls   resulting   from   additional
                                      compensation,  other  than  the  servicing
                                      fee,   which  the   servicer   or  special
                                      servicer is entitled to receive;

                                   O  shortfalls   resulting  from  interest  on
                                      advances  made  by  the  servicer  or  the
                                      trustee,  to the  extent  not  covered  by
                                      default interest paid by the borrower;

                                   O  shortfalls  resulting  from  extraordinary
                                      expenses of the trust; and

                                   O  shortfalls resulting from a reduction of a
                                      mortgage   loan's   interest   rate  by  a
                                      bankruptcy    court    or    from    other
                                      unanticipated or default-related  expenses
                                      of the trust.

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


                                      S-7

<PAGE>

                               THE MORTGAGE LOANS

THE MORTGAGE POOL ........... The  trust's  primary  assets  will be ___  [fixed
                              rate]  mortgage  loans,  each  evidenced by one or
                              more promissory  notes secured by first mortgages,
                              deeds of trust or similar security  instruments on
                              ___  commercial  properties  and  ___  multifamily
                              properties,  or  in  the  case  of  ___  mortgaged
                              properties,   the   leasehold   estate   in  those
                              properties.

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

                              The  mortgage   loans  will  have  the   following
                              approximate characteristics:

                              Aggregate Principal Balance        $__________

                              Number of Mortgage Loans

                              Number of Mortgaged Properties

                              Number of "Balloon" Mortgage
                               Loans

                              Range of Mortgage Loan             $__________ to
                               Principal Balances                $__________

                              Average Mortgage Loan              $__________
                               Principal Balance

                              Range of Remaining Terms to        ___ months to
                               Maturity Date [or                 ___ months
                               Anticipated Prepayment
                               Date, as applicable]

                              Weighted  Average Original         ___ years
                               Term  to  Maturity  Date
                               [or Anticipated Prepayment
                               Date, as applicable]

                              Weighted Average Remaining         ___ months
                               Term to Maturity Date [or
                               Anticipated Prepayment Date,
                               as applicable]

                              Weighted Average Original          ___ years
                               Amortization Term

                              Range of Loan to Value Ratios      ___% to ___%

                              Weighted Average Loan to Value     ___%
                               Ratio

                              Weighted Average Loan to Value     ___%
                               Ratio as of the Maturity
                               Date

                              Weighted Average Occupancy         ___%
                               Rate

                              Range of Debt Service Coverage     ___x - ___x
                               Ratios

                              Weighted Average Debt Service      ___x
                               Coverage Ratio


                                   S-8

<PAGE>

<TABLE>
                                      CURRENT USES OF THE MORTGAGED PROPERTIES[(1)]

<CAPTION>
                                                                 AGGREGATE
                                                NUMBER OF    PRINCIPAL BALANCE
                                                MORTGAGED     OF THE MORTGAGE
                                CURRENT USE     PROPERTIES         LOANS          PERCENTAGE
                                -----------     ----------   -----------------    ----------
                              <S>               <C>          <C>                  <C>
                              Anchored Retail..                 $                        %
                              Office...........
                              Multifamily......
                              Hotel............
                              Industrial.......
                              Credit Lease.....
                              Other............

                              TOTAL............                  $                        %

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


                                     [INSERT PIE CHART OF PROPERTY TYPES]


<TABLE>
                                          GEOGRAPHIC DISTRIBUTION [(1)]

<CAPTION>
                                                         AGGREGATE
                                                         PRINCIPAL
                                        NUMBER OF         BALANCE
                                        MORTGAGED         OF THE
                              STATE     PROPERTIES     MORTGAGE LOAN     PERCENTAGE
                              -----     ----------     -------------     ----------
                              <S>       <C>            <C>               <C>
                                                        $                       %



                              TOTAL ................... $                      %


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


                                      S-9

<PAGE>

<TABLE>
                                                 RANGE OF MORTGAGE RATES

<CAPTION>
                                                                  AGGREGATE
                                                                  PRINCIPAL
                                                 NUMBER OF         BALANCE
                                 RANGE OF         MORTGAGE         OF THE
                              MORTGAGE RATES       LOANS        MORTGAGE LOANS    PERCENTAGE
                              --------------     ----------     --------------    ----------
                              <S>                <C>            <C>               <C>
                               ___% to ___%                      $                       %
                               ___% to ___%
                               ___% to ___%
                               ___% to ___%
                               ___% to ___%
                               ___% to ___%
                               ___% to ___%

                              TOTAL  WEIGHTED AVERAGE            $                       %
</TABLE>


<TABLE>
                                              RANGE OF PRINCIPAL BALANCES

<CAPTION>
                                                                AGGREGATE
                                                                PRINCIPAL
                                RANGE OF       NUMBER OF         BALANCE
                              CUT-OFF DATE      MORTGAGE         OF THE
                                BALANCES         LOANS        MORTGAGE LOANS    PERCENTAGE
                              ------------     ----------     --------------    ----------
                              <S>              <C>            <C>               <C>
                              $___to $___                      $                       %
                              $___to $___
                              $___to $___
                              $___to $___
                              $___to $___
                              $___to $___

                              TOTAL/WEIGHTED AVERAGE           $                       %
</TABLE>


<TABLE>
                                                      RANGE OF DSCRS

<CAPTION>
                                                                  AGGREGATE
                                                                  PRINCIPAL
                                                 NUMBER OF         BALANCE
                                                  MORTGAGE         OF THE
                              RANGE OF DSCRS       LOANS        MORTGAGE LOANS    PERCENTAGE
                              --------------     ----------     --------------    ----------
                              <S>                <C>            <C>               <C>
                              ___ to ___ (1)                     $                       %
                              ___ to ___
                              ___ to ___
                              ___ to ___
                              ___ to ___
                              ___ to ___

                              TOTAL/WEIGHTED AVERAGE             $                       %

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


<TABLE>
                                                    RANGE OF LTV RATIOS

<CAPTION>
                                                                   AGGREGATE
                                                                   PRINCIPAL
                                                  NUMBER OF         BALANCE
                               RANGE OF LTV        MORTGAGE         OF THE
                                  RATIOS            LOANS        MORTGAGE LOANS    PERCENTAGE
                               ------------       ----------     --------------    ----------
                              <S>                 <C>            <C>               <C>
                              ___% to ___%(1)                     $                       %
                              ___% to ___%
                              ___% to ___%
                              ___% to ___%
                              ___% to ___%
                              ___% to ___%
                              ___% to ___%

                              TOTAL/WEIGHTED AVERAGE              $                       %

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


                                      S-10

<PAGE>

<TABLE>
                                        RANGE OF REMAINING TERM TO MATURITY DATE
                                              OR ANTICIPATED REPAYMENT DATE

<CAPTION>
                                                                AGGREGATE
                                                                PRINCIPAL
                                RANGE OF       NUMBER OF         BALANCE
                               REMAINING        MORTGAGE         OF THE
                              TERMS (MOS.)       LOANS        MORTGAGE LOANS    PERCENTAGE
                              ------------     ----------     --------------    ----------
                              <S>              <C>            <C>               <C>
                               ___ to ___                      $                       %
                               ___ to ___
                               ___ to ___
                               ___ to ___
                               ___ to ___
                               ___ to ___
                               ___ to ___

                              TOTAL/WEIGHTED AVERAGE           $                       %
</TABLE>


                              All of the mortgage  loans bear  interest at fixed
                              rates.

                              The mortgage  loans  require the borrowers to make
                              scheduled payments of principal and/or interest on
                              the following days of each month and in some cases
                              have the indicated grace periods:


<TABLE>
                                                 DUE DATES AND GRACE PERIODS

<CAPTION>
                                                                     AGGREGATE
                                                                     PRINCIPAL
                                                    NUMBER OF         BALANCE
                                DUE DATE AND         MORTGAGE         OF THE
                                GRACE PERIOD          LOANS        MORTGAGE LOANS    PERCENTAGE
                                ------------        ----------     --------------    ----------
                              <S>                   <C>            <C>               <C>
                              Due on the first
                              of the month with
                              no grace period

                              Due on the first
                              day of the month
                              with a __ to __
                              day grace period

                              Due on the tenth
                              of the month with
                              no grace period

                              Due on the tenth
                              of the month with
                              a grace period of
                              __ to __ days

                              TOTAL ...............................
</TABLE>


<TABLE>
                                                     AMORTIZATION SCHEDULES

<CAPTION>
                                                                        AGGREGATE
                                                                        PRINCIPAL
                                                       NUMBER OF         BALANCE
                                  AMORTIZATION          MORTGAGE         OF THE
                                    SCHEDULE             LOANS        MORTGAGE LOANS    PERCENTAGE
                                  ------------         ----------     --------------    ----------
                              <S>                      <C>            <C>               <C>
                              Significantly lower
                              than the remaining
                              term to maturity
                              (balloon loan)

                              Substantially the
                              same as the remaining
                              term to maturity

                              TOTAL ..................................
</TABLE>


                              [Certain mortgage loans provide for an increase in
                              the related  interest  rate after the  anticipated
                              prepayment    date.   On   __   mortgage    loans,
                              representing  approximately  __% of the  aggregate
                              principal  balance of all mortgage loans as of the
                              cut-off  date,  the interest rate will increase by
                              ___ to __%. [The interest accrued in excess of the
                              original rate, together with any related interest,
                              will be  deferred  and will not be paid  until the
                              principal balance of the related mortgage loan has
                              been paid.


                                      S-11

<PAGE>

                              All  amounts  distributed  in  respect  of  excess
                              interest  will be  payable  to the  holders of the
                              Class [___] certificates.]

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

                              The mortgage  loans accrue  interest  based on the
                              following conventions:

<TABLE>
<CAPTION>
                                                                AGGREGATE
                                                                PRINCIPAL
                                               NUMBER OF         BALANCE
                                                MORTGAGE         OF THE
                              ACCRUAL BASIS      LOANS        MORTGAGE LOANS    PERCENTAGE
                              -------------    ----------     --------------    ----------
                              <S>              <C>            <C>               <C>
                               30/360
                               Actual/360

                              TOTAL ..........................
</TABLE>


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

SIGNIFICANT LOANS

<TABLE>
                                        TEN LARGEST MORTGAGE LOANS

<CAPTION>
                                                                            WEIGHTED AVERAGES
                                                               -------------------------------------------
                  AGGREGATE                                    STATED
                  CUT-OFF DATE                    MORTGAGE     REMAINING     ORIGINAL             LTV AT
PROPERTY NAME     BALANCE          PERCENTAGE     RATE         TERM          DSCR         LTV     MATURITY
- -------------     ------------     ----------     --------     ---------     --------     ---     --------
<S>               <C>              <C>            <C>          <C>           <C>          <C>     <C>



TOTAL/WEIGHTED
AVERAGE .........
</TABLE>


ADVANCES OF PRINCIPAL AND INTEREST

     A.  P&I ADVANCES ....... The  servicer  is  required to make an advance for
                              delinquent  monthly mortgage loan payments,  if it
                              is   determines   that   the   advance   will   be
                              recoverable.  If  the  servicer  fails  to  make a
                              required advance,  the trustee is required to make
                              the advance.  The servicer will not be required to
                              advance  balloon   payments  due  at  maturity  or
                              interest  in excess of a loan's  regular  interest
                              rate. The servicer also is not required to advance
                              amounts  deemed  non-recoverable  or prepayment or
                              yield maintenance charges. See "Description of the
                              Certificates-Advances"


                                      S-12

<PAGE>

                              in this  prospectus  supplement.  If an advance is
                              made,  the servicer will not advance its servicing
                              fee, but will advance the trustee's fee.

     B.  PROPERTY PROTECTION
         ADVANCES ........... The servicer may also be required to make advances
                              to pay delinquent  real estate taxes,  assessments
                              and hazard insurance premiums and similar expenses
                              necessary to protect and  maintain  the  mortgaged
                              property,  to maintain  the lien on the  mortgaged
                              property  or enforce  the  related  mortgage  loan
                              documents.   If  the  servicer  fails  to  make  a
                              required  advance  of this  sort,  the  trustee is
                              required to make the advance.  The servicer is not
                              required     to     advance     amounts     deemed
                              non-recoverable.    See    "Description   of   the
                              Certificates-Advances"    in    this    prospectus
                              supplement.

     C.  INTEREST ON
         ADVANCES ........... The servicer and the trustee, as applicable,  will
                              be entitled  to interest on these  advances at the
                              "Prime Rate"  published in The Wall Street Journal
                              as  described  in  this   prospectus   supplement.
                              Interest  accrued  on  outstanding   advances  may
                              result in reductions in amounts  otherwise payable
                              on the certificates.

                              See  "Description  of the  Certificates--Advances"
                              and   "Subordination;   Allocation  of  Collateral
                              Support Deficit" in this prospectus supplement and
                              "Description  of  the   Certificates--Advances  in
                              Respect of Delinquencies"  and "Description of the
                              Pooling  Agreements--Certificate  Account"  in the
                              prospectus.


                       ADDITIONAL ASPECTS OF CERTIFICATES

DENOMINATIONS ............... The offered  certificates [(other than the Class X
                              certificates)]   will  be   offered   in   minimum
                              denominations of $25,000 initial principal amount.
                              [The  Class  X  certificates  will be  offered  in
                              minimum   denominations   of  $1,000,000   initial
                              notional  amount.  Investments  in  excess  of the
                              minimum  denominations may be made in multiples of
                              $1000.]

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

                              You may hold your offered certificates through:

                                   O  DTC in the United States; or

                                   O  Cedelbank, or

                                   O  The Euroclear System in Europe.

                              Transfers  within DTC,  CEDEL or Euroclear will be
                              made  in  accordance  with  the  usual  rules  and
                              operating procedures of those systems.

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

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


                                      S-13

<PAGE>


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

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

DEAL INFORMATION
/ANALYTICS .................. Certain information  concerning the mortgage loans
                              and the offered  certificates will be available to
                              you through the following services:

                                   O  Bloomberg, L.P.

                                   O  the paying agent's website at
                                      [www.chase.com/global/trust/sfs/
                                      reports.html].

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

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

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

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

                                   O  Each  class of offered  certificates,  and
                                      the Class _,  Class _, Class _, Class _and
                                      Class  _  Certificates,   will  constitute
                                      "regular   interests"  in  the  Upper-Tier
                                      REMIC.

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

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


                                      S-14

<PAGE>

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

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

ERISA CONSIDERATIONS .....    Subject  to  important   considerations  described
                              under "ERISA  Considerations"  in this  prospectus
                              supplement and in the accompanying prospectus, the
                              Class ___, Class and Class  Certificates are [not]
                              eligible for purchase by persons  investing assets
                              of employee benefit plans or individual retirement
                              accounts.

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

LEGAL INVESTMENT ............ [The Class ____ and Class ____  Certificates  will
                              constitute   "mortgage  related   securities"  for
                              purposes   of  the   Secondary   Mortgage   Market
                              Enhancement   Act  of  1984,   so  long  as  those
                              certificates  are rated in one of the two  highest
                              rating  categories by one or more rating agencies.
                              The other classes of offered certificates will NOT
                              constitute  "mortgage related  securities"  within
                              the  meaning  of  the  Secondary  Mortgage  Market
                              Enhancement Act of 1984].

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

RATING ...................... The offered certificates will not be issued unless
                              each of the offered classes receives the following
                              ratings     from     [___________________]     and
                              [_____________________].:

                                             ---      ---

                              Class A-1      ____     ____
                              Class A-2      ____     ____
                              [Class X]      ____     ____
                              [Class PO]     ____     ____
                              Class B        ____     ____
                              Class C        ____     ____
                              Class D        ____     ____
                              Class E        ____     ____

                              A rating agency may downgrade, qualify or withdraw
                              a security rating at any time.

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


                                      S-15

<PAGE>


                                  RISK FACTORS

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

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

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

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

GEOGRAPHIC CONCENTRATION ENTAILS RISKS

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

RISKS RELATING TO LOAN CONCENTRATIONS

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

        O  The largest  mortgage  loan  represents  approximately  _____% of the
           aggregate  principal  balance of the mortgage loans as of the cut-off
           date.

        O  The  __  largest   mortgage  loans   represent,   in  the  aggregate,
           approximately  _____%  of  the  aggregate  principal  balance  of the
           mortgage loans as of the cut-off date.

        O  The  ten  largest  mortgage  loans   represent,   in  the  aggregate,
           approximately  _____%  of  the  aggregate  principal  balance  of the
           mortgage loans as of the cut-off date.

      Each of the other mortgage loans  represents  less than __% of the cut-off
date aggregate principal balance of the mortgage loans as of the cut-off date.

      A concentration of mortgaged  property types or of mortgage loans with the
same borrower or related  borrowers also can pose increased risks. In the former
regard:

        O  retail  properties  represent  approximately  _____% of the aggregate
           principal balance of the mortgage pool as of the cut-off date [(based
           on the primary property type for combined office/retail properties)];


                                      S-16
<PAGE>


        O  office  properties  represent  _____% [(based on the primary property
           type for combined office/retail properties)];

        O  multifamily properties represent _____%;

        O  hotel properties represent _____%;

        O  industrial properties represent _____%;

        O  credit lease properties represent _____%; and

        O  other properties represent _____%

      A concentration  of mortgaged  property types can increase the risk that a
decline in a  particular  industry or business  would have a  disproportionately
large impact on the pool of mortgage loans.  For example,  if there is a decline
in tourism, the hotel industry might be adversely effected, leading to increased
losses on loans secured by hotel  properties  as compared to the mortgage  loans
secured by other property types.

      [With respect to concentration of borrowers:

                      MORTGAGE LOANS WITH RELATED BORROWERS

<TABLE>
<CAPTION>
                                                                                    WEIGHTED AVERAGES
                                                      PERCENTAGE   ------------------------------------------------------
                            NUMBER OF    AGGREGATE    OF INITIAL                 STATED                CUT-OFF     LTV
                             LOANS/     CUT-OFF DATE     POOL      MORTGAGE    REMAINING                DATE     RATIO AT
         ENTITY            PROPERTIES     BALANCE      BALANCE       RATE      TERM (MO.)    DSCR     LTV RATIO  MATURITY
- ------------------------   ----------   ------------  ----------   --------    ----------  --------   ---------  --------
<S>                        <C>          <C>           <C>          <C>         <C>         <C>        <C>        <C>








TOTAL/WEIGHTED AVERAGE
</TABLE>

         O [__ mortgage  loans (those whose  borrower  affiliation is designated
           "______" on Exhibit A hereto)  have  borrowers  related to each other
           and those mortgage loans represent,  in the aggregate,  approximately
           ______% of the aggregate principal balance of the mortgage pool as of
           the  cut-off  date.  The  property  manager  for each of the  related
           mortgaged properties is ______, an affiliate of ______.]

         O [__  other  mortgage  loans  (those  whose  borrower  affiliation  is
           [designated  "______" on Exhibit A hereto]) have borrowers related to
           each other and those  mortgage  loans  represent,  in the  aggregate,
           approximately  ______%  of the  aggregate  principal  balance  of the
           mortgage pool as of the cut-off date.  The property  manager for each
           of  the  related  mortgaged  properties  is  ______,  a  wholly-owned
           subsidiary of ____________________.]


                                      S-17
<PAGE>


         O [__ other  groups of mortgage  loans have  borrowers  related to each
           other, each of these groups of mortgage loans  representing less than
           _____% of the aggregate  principal balance of the mortgage pool as of
           the cut-off date.]

         O [[__ groups of ]__ mortgage loans, representing  approximately __% of
           the  aggregate  principal  balance  of the  mortgage  pool  as of the
           cut-off date, are  cross-collateralized and cross-defaulted with each
           other.]

         O [__  mortgage  loans,   representing   approximately  _____%  of  the
           aggregate  principal  balance of the mortgage  pool as of the cut-off
           date, are secured by more than one mortgaged property.]

      [See the table entitled  "Certain  Mortgage Loans With Related  Borrowers"
under "Description of the Mortgage  Pool--Additional  Mortgage Loan Information"
in this prospectus supplement and
Exhibit A attached hereto].

      [Mortgaged  properties owned by related  borrowers are likely to:

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

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

      The terms of the mortgage  loans  generally  require that the borrowers be
single-purpose   entities.   In  addition,   in  most  cases,  those  borrowers'
organizational  documents  or  the  terms  of the  mortgage  loans  limit  their
activities to the ownership of only the related mortgaged property or properties
and  limit  the  borrowers'  ability  to incur  additional  indebtedness.  These
provisions  are  designed  to  mitigate  the  possibility  that  the  borrower's
financial  condition  would be  adversely  impacted by factors  unrelated to the
mortgaged property and the mortgage loan in the pool.  However, we cannot assure
you that the related borrowers will comply with those requirements.  Further, in
many cases the related  borrowers  are not required to observe all covenants and
conditions  which  typically  are  required in order for those  borrowers  to be
viewed under standard rating agency criteria as "special purpose  entities." See
"Certain Legal Aspects of Mortgage Loans--Bankruptcy Laws" in the prospectus.

[RISKS RELATING TO ENFORCEABILITY OF CROSS-COLLATERALIZATION]

      [[As  described   above,  __  groups  of  mortgage   loans,   representing
approximately  ____% of the aggregate  principal balance of the mortgage pool as
of the  cut-off  date,  are  cross-collateralized  with  other  mortgage  loans.
Cross-collateralization  arrangements  involving more than one borrower could be
challenged as fraudulent  conveyances by creditors of the related borrower in an
action  brought  outside a bankruptcy  case or, if the borrower were to become a
debtor in a bankruptcy case, by the borrower's representative.]

      A lien granted by the borrower  entity could be avoided if a court were to
determine that:

         o the borrower  was  insolvent  when it granted the lien,  was rendered
           insolvent  by the  granting  of the lien or was left with  inadequate
           capital, or was not able to pay its debts as they matured; and

         o the  borrower  did  not  receive  fair  consideration  or  reasonably
           equivalent value when it allowed its mortgaged property or properties
           to be encumbered by a lien securing the entire indebtedness.

      Among other  things,  a legal  challenge  to the granting of the liens may
focus on the benefits  realized by that  borrower from the  respective  mortgage
loan proceeds, as well as the overall  cross-collateralization.  If a court were
to  conclude  that  the  granting  of  the  liens  was an  avoidable  fraudulent
conveyance, that court could:


                                      S-18
<PAGE>


         o subordinate all or part of the pertinent mortgage loan to existing or
           future indebtedness of that borrower;

         o recover payments made under that mortgage loan; or

         o take other actions  detrimental  to the holders of the  certificates,
           including,  under certain  circumstances,  invalidating  the mortgage
           loan or the mortgages securing the cross-collateralization.]

                      [CROSS-COLLATERALIZED MORTGAGE LOANS]

                                            NUMBER OF
                                      CROSS-COLLATERALIZED      TOTAL NUMBER
      MORTGAGE LOAN OR LOANS               PROPERTIES           OF PROPERTIES
- -----------------------------------   --------------------   -------------------







ABILITY TO EFFECT OTHER BORROWINGS ENTAILS RISK

      [The borrowers under __ mortgage loans, representing  approximately __% of
the  aggregate  principal  balance of the mortgage  pool as of the cut-off date,
have  unsecured  affiliate  debt  payable to an  affiliate  of the  borrower  in
addition to the debt owed under the mortgage loan.  Additionally,  the borrowers
under __ of the mortgage loans, representing  approximately __% of the aggregate
principal  balance of the mortgage pool as of the cut-off date, do not currently
owe any  affiliate  debt,  but the terms of the  mortgage  loans would allow the
related borrowers to incur secured and/or unsecured affiliate debt under certain
circumstances.  __ of the mortgage loans, representing  approximately __% of the
aggregate  principal balance of the mortgage pool as of the cut-off date, do not
permit the related  borrowers to incur affiliate debt.] Also,  substantially all
of the mortgage loans permit the related borrower to incur limited  indebtedness
in the ordinary course of business.

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

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


                                      S-19
<PAGE>


      [Each affiliate debt creditor has entered into a  subordination  agreement
with the lender  acknowledging that the Affiliate Debt is  non-foreclosable  and
non-defaultable  and  imposing  limits on the  borrower's  ability  to incur any
further subordinate debt. Payments on the affiliate debt are required to be made
solely out of excess cash flow after monthly  payments of principal and interest
have been made and any  reserves  required by the terms of the related  mortgage
loans have been funded as  required  under the  mortgage  loan  documents.]  See
"Description of the Mortgage  Pool--General"  in this prospectus  supplement and
"Certain  Legal  Aspects  of  Mortgage  Loans--Subordinate   Financing"  in  the
prospectus.

      [Except for the existing  affiliate  debt  described  above,] the mortgage
loans  generally  prohibit  borrowers from incurring any debt that is secured by
the related mortgaged properties.

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

      [___  of  the  mortgage  loans,  representing  approximately  __%  of  the
aggregate  principal  balance of the mortgage pool as of the cut-off  date,  are
expected  to  have  substantial   remaining   principal  balances  as  of  their
[anticipated prepayment dates or] stated maturity dates.] [_____ of the mortgage
loans require balloon  payments at stated  maturity,  [and __ of the loans would
require a substantial  payment at their anticipated  prepayment date].  Mortgage
loans with  substantial  remaining  principal  balances at their stated maturity
(i.e., "balloon loans") involve greater risk than fully amortizing loans.

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

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

        O  the prevailing interest rates;

        O  the fair market value of the related properties;

        O  the borrower's equity in the related properties;

        O  the borrower's financial condition;

        O  the  operating   history  and  occupancy  level  of  the
           property;

        O  the tax laws; and

        O  prevailing general and regional economic conditions.

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

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

      See  "Description  of the Mortgage Pool - Certain Terms and  Conditions of
the Mortgage Loans" in this prospectus supplement and "Risk Factors-Borrower May
Be Unable To Make Balloon Payments" in the prospectus.

COMMERCIAL AND MULTIFAMILY LENDING IS DEPENDENT UPON NET OPERATING INCOME

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

                                      S-20
<PAGE>


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

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

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

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

        O  the proximity and attractiveness of competing properties;

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

        O  increases in operating expenses;

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

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

        O  an increase in vacancy rates; and

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

      Other factors are more general in nature, such as:

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

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

        O  demographic factors;

        O  consumer confidence;

        O  consumer tastes and preferences; and

        O  retroactive changes in building codes.

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

        O  the length of tenant leases;

        O  the creditworthiness of tenants;

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

        O  the property's "operating leverage" which is generally the percentage
           of total property expenses in relation to revenue, the ratio of fixed
           operating expenses to those that vary with revenues, and the level of
           capital expenditures  required to maintain the property and to retain
           or replace tenants.


                                      S-21
<PAGE>

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

TENANT CONCENTRATION ENTAILS RISK

      A deterioration in the financial condition of a tenant can be particularly
significant  if a mortgaged  property is leased to a single  tenant,  or a small
number of tenants.  Mortgaged  properties  leased to a single tenant, or a small
number of tenants,  also are more susceptible to interruptions of cash flow if a
tenant fails to renew its lease. This is so because:

        O  the  financial  effect of the  absence of rental  income
           may be severe;

        O   more time may be required to re-lease the space; and

        O  substantial   capital  costs  may  be  incurred  to  make  the  space
           appropriate for replacement tenants.

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

MORTGAGED PROPERTIES LEASED TO MULTIPLE TENANTS ALSO HAVE RISKS

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

TENANT BANKRUPTCY ENTAILS RISKS

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

MORTGAGE LOANS ARE NONRECOURSE AND ARE NOT INSURED OR GUARANTEED

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

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

      [However,  with respect to __ of the  mortgage  loans which are secured by
credit lease properties,  which represent in the aggregate  approximately __% of
the aggregate principal balance of the mortgage pool as of the cut-off date, the
related borrower has purchased a surety bond which guarantees the payment of all
principal due at the stated  maturity  date of the related  mortgage  loan.  The
surety  bond  issuer in each case is  _____________________,  which has a claims
paying  ability  rating  of  __"  by  __.]  See  "Description  of  the  Mortgage
Pool-General" in this prospectus supplement.


                                      S-22
<PAGE>


[RETAIL PROPERTIES HAVE SPECIAL RISKS]

      [Retail   properties   secure  __  of  the  underlying   mortgage   loans,
representing  approximately  _____% of the  aggregate  principal  balance of the
mortgage pool as of the cut-off date.]

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

      The  presence or absence of an "anchor  tenant" in a shopping  center also
can be important, because anchors play a key role in generating customer traffic
and making a center  desirable for other tenants.  An "anchor tenant" is usually
proportionately  larger in size and is vital in attracting customers to a retail
property,  whether or not it is located on the related mortgaged property. __ of
the mortgage loans are secured by retail  properties  that are "anchored" and __
of the mortgage loans are secured by retail properties that are "unanchored".

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

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

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

[OFFICE PROPERTIES HAVE SPECIAL RISKS]

      [___  of  the  mortgage  loans,  representing  approximately  ___%  of the
aggregate  principal  balance of the mortgage pool as of the cut-off  date,  are
secured primarily by office properties.]

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

        O  the quality of an office building's tenants;

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

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

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

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

[MULTIFAMILY PROPERTIES HAVE SPECIAL RISKS]

      [Multifamily  properties  secure ___ of the mortgage  loans,  representing
approximately ___% of the aggregate principal balance of the mortgage pool as of
the cut-off date.] A large number of factors may adversely  affect the value and
successful operation of a multifamily property, including:

        O  the physical  attributes of the apartment  building such as, its age,
           appearance and construction quality;


                                      S-23
<PAGE>


        O  the  location  of  the  property,   for  example,  a  change  in  the
           neighborhood over time;

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

        O  the types of services or amenities the property provides;

        O  the property's reputation;

        O  the level of mortgage interest rates,  which may encourage tenants to
           purchase rather than lease housing;

        O  the presence of competing properties;

        O  adverse local or national economic conditions; and

        O  state and local regulations.]

[WAREHOUSE/INDUSTRIAL PROPERTIES HAVE SPECIAL RISKS]

      [Industrial  properties  secure ___ of the  mortgage  loans,  representing
approximately ___% of the aggregate principal balance of the mortgage pool as of
the cut-off  date.]  Significant  factors  determining  the value of  industrial
properties are:

        O  the quality of tenants;

        O  building design and adaptability; and

        O  the location of the property.

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

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

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

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

[CREDIT LEASE PROPERTIES HAVE SPECIAL RISKS]

      [___  of  the  mortgage  loans,  representing  approximately  ___%  of the
aggregate  principal  balance of the mortgage pool as of the cut-off  date,  are
secured by properties  backed by credit lease  obligations  of a tenant,  or net
lease obligations guaranteed by an entity.]

      NUMBER OF           TENANT/GUARANTOR RATING     PERCENTAGE OF POOL BALANCE
  CREDIT LEASE LOANS   BY AT LEAST ONE RATING AGENCY    AS OF THE CUT-OFF DATE
- ---------------------  -----------------------------  --------------------------
                              Investment Grade
                            Non-investment Grade


                                      S-24
<PAGE>


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

        O  the credit  leases will not be  terminated  or the  related  mortgage
           loans  prepaid,  through  the  exercise  of a purchase  option by the
           lessee or otherwise;

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

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

      As a result, the rating will not address the possibility that a prepayment
of a mortgage loan may cause you to experience a lower than  anticipated  yield.
See "Yield And  Maturity  Considerations"  in this  prospectus  supplement.  See
"Description of the Mortgage Pool--Additional Mortgage Loan Information" in this
prospectus  supplement  for certain  statistical  information  on mortgage loans
backed by credit leases.

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

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

<TABLE>
<CAPTION>
                                             RATINGS OF
                                            PROVIDER BY      NUMBER OF CREDIT   PERCENTAGE OF POOL BALANCE
     CREDIT LEASE LOAN PROTECTION            [________]         LEASE LOANS       AS OF THE CUT-OFF DATE
- ----------------------------------------  ---------------  -------------------  --------------------------
<S>                                       <C>              <C>                  <C>
Lease Enhancement Policies                      AAA                [___]                    %

Surety Bonds                                     AA                [___]                    %
</TABLE>

      See  "Description  of  the  Mortgage  Pool--General"  in  this  prospectus
supplement.  Your investment  would be adversely  affected by any failure by the
insurer  to pay under  the terms of those  policies  or  surety  bonds,  and any
downgrade of the credit rating of that insurer may adversely  affect the ratings
of your certificates. See "Description of the Mortgage Pool--Credit Lease Loans"
in this prospectus supplement.]

[RISKS RELATING TO SECTION 8 MULTIFAMILY PROPERTIES]

[__ of the  mortgage  loans  (those  identified  as loan  numbers ___ on Annex A
hereto),  representing approximately ____% of the aggregate principal balance of
the mortgage pool as of the cut-off date, are secured by mortgaged properties in
which the  rents  charged  to some of the  tenants  are  subsidized  by  housing
assistance payments under HUD's Section 8 Tenant-Based Assistance Rental Voucher
Program or Section 8 Tenant-Based  Assistance  Rental  Certificate  Program (now
combined into one voucher program).  Those payments are made pursuant to housing
assistance payments contracts between the borrower and a local housing authority
which  receives  Section 8 funds from HUD. The term of each  housing  assistance
payments contract is limited to the term of the related tenant lease,  generally
one year, renewable at the option of the tenant.  Tenants may choose to move out
of the mortgaged properties and utilize their vouchers elsewhere,  and we cannot
assure you that those units will be re-rented.  The housing assistance  payments
contracts  impose  certain   management  and  maintenance   obligations  on  the
borrowers,  and  housing  assistance  payments  can be  suspended,  reduced,  or
terminated if HUD or the local housing authority


                                      S-25
<PAGE>


determines  that the  borrowers  have breached the housing  assistance  payments
contracts.  HUD may in the future  elect,  or be required by  Congress,  to take
actions with the effect of limiting  increases in rents subsidized under Section
8, or reducing rent levels  currently in effect.  The ability of the  respective
borrowers to pay the housing  assistance  payments loans, and the value of their
mortgaged  properties  and  consequent  ability to refinance the mortgage  loans
which are subject to housing assistance payments  contracts,  could be adversely
affected by some or all of the above mentioned  risks.  See  "Description of the
Mortgage Pool-Section 8 Housing Assistance Payments Programs" in this prospectus
supplement.]

CERTAIN ADDITIONAL RISKS RELATING TO TENANTS

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

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

        O  tenants were unable to meet their lease obligations;

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

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

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

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

SOME MORTGAGED PROPERTIES MAY NOT BE READILY CONVERTIBLE TO ALTERNATIVE USES

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

      Zoning or other restrictions also may prevent alternative use.

LACK OF SKILLFUL PROPERTY MANAGEMENT ENTAILS RISKS

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

        O  responding to changes in the local market;

        O  planning and implementing the rental structure;

        O  operating the property and providing building services;

        O  managing operating expenses; and

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

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


                                      S-26
<PAGE>


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

LIMITATIONS OF APPRAISALS

      Appraisals were obtained with respect to each of the mortgaged  properties
prior to the origination of the applicable mortgage loan. In general, appraisals
represent  the  analysis  and  opinion  of  qualified  appraisers  and  are  not
guarantees  of present or future  value.  One  appraiser  may reach a  different
conclusion  than the conclusion  that would be reached if a different  appraiser
were appraising that property. Moreover, appraisals seek to establish the amount
a  typically  motivated  buyer would pay a  typically  motivated  seller and, in
certain cases, may have taken into  consideration the purchase price paid by the
borrower.  That amount could be  significantly  higher than the amount  obtained
from the sale of a mortgaged  property under a distress or liquidation  sale. We
cannot assure you that the information  set forth in this prospectus  supplement
regarding  appraised values or loan-to-value  ratios  accurately  reflects past,
present or future market values of the mortgaged properties.

YOUR LACK OF CONTROL OVER TRUST FUND CAN CREATE RISKS

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

SPECIAL SERVICER MAY HAVE A CONFLICT OF INTEREST

      We anticipate that the special  servicer or an affiliate will purchase all
or a portion of the Class ___ certificates.  This could cause a conflict between
the special  servicer's  duties to the trust  under the  pooling  and  servicing
agreement and its interest as a holder of a  certificate.  However,  the pooling
and servicing  agreement  provides that the mortgage loans shall be administered
in accordance  with the servicing  standards  without regard to ownership of any
certificate by the servicer, the special servicer or any of its affiliates.  See
"Servicing of the Mortgage Loans--General" in this prospectus supplement.

RISKS RELATING TO PREPAYMENTS AND REPURCHASES

      The yield to maturity on your  certificates  will depend,  in  significant
part, upon the rate and timing of principal  payments on the mortgage loans. For
this  purpose,  principal  payments  include  both  voluntary  prepayments,   if
permitted,  and  involuntary  prepayments,  such as  prepayments  resulting from
casualty or condemnation, defaults and liquidations or repurchases upon breaches
of representations  and warranties.  [Because the notional amount of the Class X
certificates  is based upon the  outstanding  principal  balance of the mortgage
loans,  the yield to  maturity  on the Class X  certificates  will be  extremely
sensitive to the rate and timing of prepayments of principal.]

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

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


                                      S-27
<PAGE>


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

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

        O  the terms of the mortgage loans;

        O  the length of any prepayment lockout period;

        O  the level of prevailing interest rates;

        O  the availability of mortgage credit;

        O  the applicable yield  maintenance  charges or prepayment
           premiums;

        O  the servicer's or special  servicer's ability to enforce
           those charges or premiums;

        O  the occurrence of casualties or natural disasters; and

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

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

RISKS RELATING TO ENFORCEABILITY OF PREPAYMENT PREMIUMS

      Provisions  requiring yield maintenance charges or prepayment premiums may
not be  enforceable  in some  states and under  federal  bankruptcy  law.  Those
provisions  also may be interpreted as  constituting  the collection of interest
for usury purposes. Accordingly, we cannot assure you that the obligation to pay
a yield maintenance charge or prepayment  premium will be enforceable.  Also, we
cannot  assure  you  that  foreclosure  proceeds  will be  sufficient  to pay an
enforceable  yield  maintenance  charge  or  prepayment  premium.  Additionally,
although the  collateral  substitution  provisions  related to defeasance do not
have the same effect on the  certificateholders as prepayment,  we cannot assure
you that a court  would not  interpret  those  provisions  as  requiring a yield
maintenance  charge  or  prepayment  premium.  In  certain  jurisdictions  those
collateral   substitution   provisions  might  be  deemed   unenforceable  under
applicable law, or usurious.

RISKS RELATING TO BORROWER DEFAULT

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

        O  the  aggregate  amount of  distributions  on the offered
           certificates;

        O  their yield to maturity;


                                      S-28
<PAGE>


        O  the rate of principal payments; and

        O  their weighted average life.

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

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

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

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

RISKS RELATING TO CERTAIN PAYMENTS

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

RISKS OF LIMITED LIQUIDITY AND MARKET VALUE

      Your certificates will not be listed on any national  securities  exchange
or  traded on any  automated  quotation  systems  of any  registered  securities
association such as NASDAQ,  and there is currently no secondary market for your
certificates.  While  [Chase  Securities  Inc.]  currently  intends  to  make  a
secondary  market in the offered  certificates,  it is not  obligated  to do so.
Accordingly,  you may not have an  active or liquid  secondary  market  for your
certificates.  Lack of liquidity  could result in a substantial  decrease in the
market value of your  certificates.  The market value of your  certificates also
may be affected by many other factors,  including the  then-prevailing  interest
rates.

DIFFERENT TIMING OF MORTGAGE LOAN AMORTIZATION POSES CERTAIN RISKS

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


                                      S-29
<PAGE>


SUBORDINATION OF SUBORDINATE OFFERED CERTIFICATES

      As described in this prospectus  supplement,  unless your certificates are
Class  ___,  Class  ___,  Class ___ or Class ___  Certificates,  your  rights to
receive  distributions of amounts  collected or advanced on or in respect of the
mortgage  loans[,  other than excess  interest] will be subordinated to those of
the  holders  of  the  offered   certificates   with  an  earlier   alphabetical
designation.

      See "______________________" and "____________________" in this prospectus
supplement.

ENVIRONMENTAL RISKS RELATING TO THE MORTGAGED PROPERTIES

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

      [[Except as  indicated  below,]  none of those  environmental  assessments
revealed  any   potentially   material   adverse   environmental   condition  or
circumstance at any mortgaged property except

        O  for those which will be remediated by the cut-off date;

        O  for which an escrow for the remediation was established; or

        O  for which the consultant  recommended  an operations and  maintenance
           plan   or   periodic   monitoring   of   nearby   properties,   which
           recommendations are consistent with industrywide practices.

      Those  conditions  could,  for  example,  include the presence of asbestos
containing materials,  leaks from storage tanks, and on-site spills.  Corrective
action,  as required by regulatory  agencies,  has been  undertaken and, in some
cases,  the related  borrowers  have made  deposits into  environmental  reserve
accounts.  However,  we  cannot  assure  you that the  reserve  amounts  will be
sufficient   to  remediate  the   environmental   conditions  or  that  all  the
environmental conditions have been identified.]

      [Insert any property specific disclosure.]

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

TAX CONSIDERATIONS RELATING TO FORECLOSURE

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

PROPERTY INSURANCE

      [All of the  mortgaged  properties  are  covered by  property  insurance.]
However,  the mortgaged properties may suffer casualty losses due to risks which
were not covered by insurance or for which insurance coverage is inadequate.  In
addition, ___% of the mortgaged properties are located in _____, _________,  and
___________,  states that have  historically been at greater risk regarding acts
of nature (such as hurricanes,  floods and  earthquakes)  than other states.  We
cannot assure you that  borrowers will be able to maintain  adequate  insurance.
Moreover, if


                                      S-30
<PAGE>


reconstruction or any major repairs are required, changes in laws may materially
affect the borrower's  ability to effect the  reconstruction or major repairs or
may materially increase those costs.

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

ZONING COMPLIANCE

      Due to  changes in zoning  requirements  after  certain  of the  mortgaged
properties were  constructed or requested  variances or special  permits,  those
mortgaged properties may not comply with current zoning laws, including density,
use,  parking and set back  requirements.  The operation of these  properties is
considered to be a "permitted  non-conforming use." This means that the borrower
is not  required to alter its  structure to comply with the existing or new law;
however,  the  borrower  may not be able to rebuild the  premises "as is" in the
event of a substantial casualty loss. This may adversely affect the cash flow of
the property following that loss. If a substantial casualty were to occur, it is
expected,  but we cannot assure you, that insurance  proceeds would be available
to pay the mortgage loan in full. In addition,  if the property were repaired or
restored in  conformity  with the current  law, the value of the property or the
revenue-producing  potential of the property may not be equal to that before the
casualty.

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

LITIGATION

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

BOOK-ENTRY REGISTRATION

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

RISKS ASSOCIATED WITH YEAR 2000 COMPLIANCE

      We are  aware  of the  issues  associated  with  the  programming  code in
existing  computer systems as the millennium (year 2000)  approaches,  the "year
2000 problem" is pervasive and complex;  virtually every computer operation will
be affected  in some way by the  rollover of the two digit year value to 00. The
issue  is  whether  computer  systems  will  properly  recognize  date-sensitive
information  when  the  year  changes  to  2000.  Systems  that do not  properly
recognize this  information  could generate  erroneous data or cause a system to
fail.  You could be  adversely  affected if the  computer  systems of the master
servicer  or any special  servicer  are not fully year 2000  compliant  and that
non-compliance  disrupts  the  collection  or  distribution  of  receipts on the
related mortgage loans.

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


                                      S-31
<PAGE>


      With respect to the year 2000 problem,  The  Depository  Trust Company has
informed  members  of the  financial  community  that  it has  developed  and is
implementing a program so that its systems, as they relate to the timely payment
of  distributions,  including  principal  and interest  payments,  to holders of
certificates,  book-entry  deliveries,  and  settlement  of trades  within  DTC,
continue to function  appropriately  on and after January 1, 2000.  This program
includes  a  technical  assessment  and a  remediation  plan,  each of  which is
complete.  Additionally,  The Depository Trust Company's plan includes a testing
phase, which is expected to be completed within appropriate time frames.

      However,  DTC's ability to perform properly its services is also dependent
upon  other   parties,   including   but  not  limited  to,  its   participating
organizations,  through  which you will hold your  certificates,  as well as the
computer systems of third party service providers.  The Depository Trust Company
has informed the financial  community that it is contacting and will continue to
contact third party  vendors from whom The  Depository  Trust  Company  acquires
services to:

        O  Impress upon them the  importance of those  services  being year 2000
           compliant; and

        O  Determine the extent of their efforts for year 2000 remediation, and,
           as appropriate, testing, of their services.

      In addition,  The  Depository  Trust  Company has stated that it is in the
process of developing those contingency plans as it deems appropriate.

      If  problems  associated  with the year 2000  problem  were to occur  with
respect to The Depository  Trust Company and the services  described  above, and
your  certificates  are  held  through  DTC,  you  could  experience  delays  or
shortfalls in the payments due on your certificates.

OTHER RISKS

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

                        DESCRIPTION OF THE MORTGAGE POOL

GENERAL

      All percentages of the mortgage loans and mortgaged properties,  or of any
specified group of mortgage loans and mortgaged properties,  referred to in this
prospectus supplement without further description are approximate percentages by
Initial Pool Balance. The trust will consist primarily of ___ commercial and ___
multifamily  mortgage loans with aggregate  principal  balance of  approximately
$______________ (the "Initial Pool Balance"). Each mortgage loan is evidenced by
a promissory note (a "Mortgage  Note") and secured by a mortgage,  deed of trust
or other  similar  security  instrument  (a  "Mortgage")  that  creates  a first
mortgage lien:

           (1)  on a fee  simple  estate in one or more  commercial
      or multifamily properties; or

           (2)  with   respect   to  __   Mortgaged   Properties,   representing
      approximately  _____% of the Initial  Pool  Balance  [(by  allocated  loan
      amount)],  the fee simple  estate and a leasehold  estate in a  commercial
      property; or

           (3) with  respect to __  mortgage  loan,  representing  approximately
      _____% of the Initial  Pool  Balance,  a leasehold  estate in a commercial
      property (each of clauses (1) through (3), a "Mortgaged Property").

      The term of any ground lease  securing any mortgage  loan that is not also
secured by the related fee interest, extends at least 10 years beyond the stated
maturity of that mortgage loan  (including  extensions at the lender's  option).
The "Cut-off  Date  Balance" of any mortgage  loan will be its unpaid  principal
balance as of the Cut-off  Date,  after  application  of all  payments due on or
before that date, whether or not received.


                                      S-32
<PAGE>


      On or prior to the Closing  Date,  Chase  Commercial  Mortgage  Securities
Corp. (the "Depositor") will acquire the mortgage loans from [____________] (the
"Mortgage  Loan  Seller")  pursuant  to a  purchase  agreement,  dated as of the
cut-off date between the Depositor  and the Mortgage Loan Seller (the  "Purchase
Agreement")  the Depositor will then assign its interests in the mortgage loans,
without recourse, to  [________________]  (the "Trustee") for the benefit of the
Certificateholders. See "The Mortgage Loan Seller" below and "Description of the
Pooling   Agreements--Assignment   of  Mortgage   Loans;   Repurchases"  in  the
prospectus. For purposes of the prospectus, the Mortgage Loan Seller constitutes
a Mortgage Asset Seller.

      The mortgage  loans were  originated in the period  between  [________ and
________].

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

      With respect to __ of the mortgage loans,  representing  approximately __%
of the Initial Pool Balance, the related borrower has purchased a surety bond in
favor of the lender under that mortgage loan which guarantees the payment of all
principal due on those  mortgage  loans at the stated  maturity date. The surety
bond issuer in each instance is ___________________________,  which has a claims
paying ability rating of "__" by  ___________________________  ("___"). Pursuant
to the terms of the Pooling  Agreement,  [_______________]  (the  "Servicer") or
[_____________]  (the "Special  Servicer"),  as applicable,  will be required to
enforce the terms of those surety bonds and perform the obligations,  if any, of
the insured under those surety bonds.

      With respect to __ mortgage loans,  representing  approximately _____% the
Initial Pool Balance, each borrower has secured and/or unsecured debt payable to
an affiliate of that borrower  ("Affiliate  Debt") in addition to the debt under
the mortgage  loan.  For each mortgage loan with  Affiliate  Debt, the Affiliate
Debt  creditor  has  entered  into a  subordination  agreement  with the  lender
acknowledging that the Affiliate Debt is  non-foreclosable  and  non-defaultable
and imposing limits on the borrower's  ability to incur any further  subordinate
debt.  Payments  on that  Affiliate  Debt are  required to be made solely out of
excess cash flow after monthly payments of principal and interest have been made
and any reserves  required by the terms of the related  mortgage loans have been
funded as required  under the Mortgage  Loan  Documents.  Additionally  __ other
mortgage  loans  which  do  not  currently  have  Affiliate  Debt,  representing
approximately ____% of the Initial Pool Balance,  permit the related borrower to
incur Affiliate Debt under certain circumstances.

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

SIGNIFICANT MORTGAGE LOANS

[Insert Significant Mortgage Loan Descriptions if applicable]

[CREDIT LEASE LOANS]

      [__ mortgage loans (the "Credit Lease Loans"),  representing approximately
____% of the Initial Pool Balance,  are backed by lease  obligations  (a "Credit
Lease") of a tenant  (each,  a "Tenant").  Each Credit Lease has a primary lease
term (the  "Primary  Term") that  expires on or after the  maturity  date of the
related  Credit Lease Loan.  The Credit  Lease Loans are  scheduled to be repaid
from scheduled  monthly rental payments  ("Monthly  Rental  Payments") which are
equal to or greater than the scheduled  payment of all  principal,  interest and
other amounts due each month on the related  Credit Lease Loan.  Notwithstanding
the foregoing,  the borrowers remain liable for all obligations under the Credit
Lease Loans (subject to the non-recourse provisions).


                                      S-33
<PAGE>


      The following  table sets forth certain  information  regarding the Credit
Lease Loans:

<TABLE>
<CAPTION>
                                                   PERCENTAGE OF
                                 CUT-OFF DATE      INITIAL POOL
        PROPERTY NAME          PRINCIPAL BALANCE      BALANCE       TENANT/LEASE GUARANTOR        LEASE TYPE
- ----------------------------   -----------------  ---------------  ------------------------  ---------------------
<S>                            <C>                <C>              <C>                       <C>
                                                         %
                                                         %
                                                         %
                                                         %
                                                         %
                                                         %
                                                         %
</TABLE>

(1)  The Tenant may cancel the Credit Lease under certain  circumstances  in the
     event of a casualty or  condemnation  (or,  with  respect to the Star Loan,
     condemnation only) of the related Mortgaged Property without the payment of
     the outstanding  principal amount of the related Credit Lease Loan plus all
     accrued interest.  The related borrower has obtained an insurance policy to
     cover the  occurrences of certain rent  abatement or termination  rights of
     the Tenant. See "Risk Factors--Risks  Relating to Credit Tenant Properties"
     in this prospectus supplement.

(2)  The borrower is responsible for structural  repairs.  Monthly reserves have
     been  established  and are taken from the tenant's  lease payments to cover
     this obligation.

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

      Each mortgagor  under a Credit Lease Loan has assigned to the mortgagee of
the related Credit Lease Loan (each, a "Credit Lease  Assignment"),  as security
for the mortgagor's obligations,  the mortgagor's rights under the Credit Leases
and its rights to all income and profits to be derived  from the  operation  and
leasing of the related  property (each, a "Credit Lease  Property"),  including,
but not limited to, an assignment  of any guarantee of the Tenant's  obligations
under the Credit  Lease and an  assignment  of the right to receive  all Monthly
Rental Payments and any other sums due under the Credit Leases.

      Each Credit Lease generally  provides that the related Tenant must pay all
real  property  taxes and  assessments  levied or  assessed  against the related
Credit Lease  Property,  all charges for utility  services  and other  operating
expenses  incurred in connection  with the operation of the related Credit Lease
Property. Generally, each Credit Lease Loan provides that if the Tenant defaults
beyond applicable notice and grace periods in the performance of any covenant or
agreement  of that  Credit  Lease (a "Credit  Lease  Default")  and the  related
borrower defaults in its performance under that Credit Lease Loan, the mortgagee
may exercise  rights under the related  Credit Lease  Assignment  to require the
related  mortgagor  either  (1) to  terminate  that  Credit  Lease or (2) not to
terminate  that Credit Lease and exercise any of its rights.  A default  under a
Credit Lease will constitute a default under the related Credit Lease Loan.

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

      With respect to Credit Lease Loans which are not secured by the assignment
of a "bondable lease," (the "Lease Enhancement Policy Loans"), the lender is the
beneficiary of a non-cancelable  insurance policy (a "Lease Enhancement Policy")
obtained to cover certain lease  termination  and rent abatement  events arising
out of a casualty or  condemnation  (or,  with respect to __ mortgage  loan (the
"__________"),  representing  approximately  __% of the  Initial  Pool  Balance,
condemnation  only) of the related  Credit Lease  Property.  A "bondable  lease"
generally  means that the  related  Tenant has no rights  under the terms of the
related  Credit Lease to terminate  the Credit Lease or abate rent due under the
Credit  Lease,  including by reason of the  occurrence  of certain  casualty and
condemnation  events or the  failure of the  related  mortgagor,  as lessor,  to
perform required maintenance, repairs or replacement, except that the Tenant may
have the right to terminate  the Credit Lease upon the happening of that kind of
casualty or condemnation if the Tenant makes a termination  payment which is not
less than the then outstanding principal


                                      S-34
<PAGE>

amount of the related Credit Lease Loan plus all accrued interest. The following
table sets forth  certain  information  with  respect to each Lease  Enhancement
Policy for the Lease Enhancement Policy Loans.

                                                                ___ FINANCIAL
    MORTGAGE LOAN         LEASE ENHANCEMENT POLICY ISSUER      STRENGTH RATING
- ----------------------   ---------------------------------   -------------------




      The Lease  Enhancement  Policies  issued by the  related  insurer  for the
related Credit Lease are subject to certain limited exclusions and do not insure
interest on the Lease  Enhancement  Policy Loans for a period of greater than __
days past the date of the occurrence of a Casualty or  Condemnation  Event.  The
Lease  Enhancement  Policies  permit  payment  of a  lump  sum  payment  of  all
outstanding principal plus, subject to the limitation above, accrued interest in
the event of a permitted  termination  by the related Tenant of its Credit Lease
as a result of a casualty or  condemnation.  If the related Credit Lease permits
the  related  Tenant  to abate  all or a  portion  of the rent in the event of a
casualty or condemnation, that payment will be in an amount equal to the portion
of any Monthly  Rental  Payments  not made by the Tenant for the period from the
date the abatement  commences until the earlier of the date the abatement ceases
or the expiration date of the initial term of the Credit Lease; provided that in
the event those payments would exceed the limits of liability  under the policy,
then the related Lease Enhancement Insurer,  may, at its option, pay the present
value of the stream of partial  abatement  payments in a lump sum.  The insurers
are also not  required to pay amounts  due under the related  Lease  Enhancement
Policy Loan other than amounts equal to principal and, subject to the limitation
above, accrued interest,  and consequently,  are not required to pay any amounts
equal to Prepayment  Premiums or Yield  Maintenance  Charges due under the Lease
Enhancement  Policy or any amounts the related  mortgagor  is  obligated  to pay
under the Lease Enhancement  Policy to reimburse the Servicer or the Trustee for
outstanding Servicing Advances.

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

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

[SECTION 8 HOUSING ASSISTANCE PAYMENTS PROGRAMS

      __ of the mortgage  loans (the "HAP Loans"),  (identified  as Loan Numbers
___ and __ on Annex A hereto),  representing  approximately ____% of the Initial
Pool Balance,  [are secured by Mortgaged  Properties which were formerly subject
to mortgage loans insured by HUD under low-to-moderate income programs. When the
HUD-insured  mortgage  loans were repaid upon  origination  of the HAP Loan, the
respective local housing  authorities  provided rental assistance payments under
HUD's Section 8  Tenant-Based  Assistance  Rental  Voucher  Program or Section 8
Tenant-Based  Assistance  Rental  Certificate  Program to low-income  tenants in
those  properties.]  The  former  Voucher  and  Certificate  Programs  have been
combined  into one voucher  program by the 1999 HUD  Appropriations  Act enacted
October 19, 1998, which amended Section 8(o) of the United States Housing Act of
1937.  Section  8(o),  as so  amended,  provides  that a  housing  agency  which
administers  tenant-based assistance shall establish a payment standard,  which,
unless  otherwise  approved  by HUD,  shall be between  90% and 110% of the Fair
Market Rental  determined  annually by HUD for the same size of dwelling unit in
the same market area. HUD may require  modification of a payment standard,  if a
significant  percentage  of  families  are found to be  paying  more than 30% of
adjusted income for rent. The monthly  assistance payment for an eligible family
is the  amount  by which  the  lesser  of (a) the  actual  rent,  including  the
allowance for tenant-paid  utilities,  or (b) the applicable  payment  standard,
exceeds  the  greatest  of 30%  of  monthly  adjusted  income,  10%  of  monthly
unadjusted  income, or the amount of welfare  assistance  designated for housing
costs.  The vouchers are portable,  so that if a family chooses not to renew the
lease,  it may  use  the  voucher  for  other  housing  in  the  same  or  other
jurisdiction.

      We cannot  assure you that the voucher  program  will be  continued in its
present  form or that the  level  of  assistance  provided  to  tenants  will be
sufficient  to  assure  revenues   sufficient  for  the  borrower  to  meet  its
obligations under the HAP Loans and to pay for necessary property operations.


                                      S-35
<PAGE>


CERTAIN TERMS AND CONDITIONS OF THE MORTGAGE LOANS

      __ of the mortgage loans, representing approximately _____% of the Initial
Pool Balance,  have Due Dates that occur on the first day of each month,  and __
mortgage loans,  representing  approximately  ____% of the Initial Pool Balance,
have Due Dates that occur on the tenth day of each  month.  All of the  mortgage
loans whose Due Dates are the first day of each month  provide for grace periods
which  do not  exceed  __  days  (other  than  __  mortgage  loan,  representing
approximately  ____% of the Initial Pool  Balance,  which  provides for a __ day
grace period).  ___ of the mortgage loans,  representing  approximately ____% of
the  Initial  Pool  Balance,  whose Due  Dates  are the tenth day of each  month
provide for a 1 day grace period.  All of the mortgage  loans bear interest at a
fixed rate. __ mortgage loans, representing  approximately _____% of the Initial
Pool  Balance,  accrue  interest on the basis of the actual  number of days in a
month,  assuming a 360-day year. The remaining __ mortgage  loans,  representing
approximately  _____% of the Initial Pool Balance,  accrue interest on the basis
of a 30-day month, assuming a 360-day year. Approximately _____% of the mortgage
loans (by Initial Pool Balance) provide for monthly payments (or, in the case of
___ mortgage loans representing approximately ____% of the Initial Pool Balance,
annual  payments) of principal  based on  amortization  schedules  significantly
longer than the remaining  terms of those mortgage loans.  Thus,  those mortgage
loans will have  balloon  payments due at their stated  maturity  dates,  unless
earlier  prepaid.  __  mortgage  loan (Loan  Number __ on Annex A)  representing
approximately  ____% of the Initial Pool Balance,  provides for monthly payments
of interest  only for the first ____ years of the term of the mortgage  loan and
payments [which would amortize a portion of the principal balance of the related
mortgage  loan  during the  remaining  five  years of the term of that  mortgage
loan].  [In addition,  certain mortgage loans (the "APD Mortgage Loans") provide
for an  increase  in the  related  interest  rate  after  a  certain  date  (the
"Anticipated  Prepayment  Date").  The APD  Mortgage  Loans  provide for monthly
payments of principal that will result in a substantial principal payment at the
Anticipated Prepayment Date if the related Borrower prepays the mortgage loan at
that date.  Thus,  those mortgage loans will have balloon  payments due at their
stated maturity dates, unless earlier prepaid].

      PREPAYMENT   PROVISIONS.   Each   mortgage   loan   restricts
voluntary prepayments in one or more of the following ways:

           (1) by prohibiting  any  prepayments  for a specified  period of time
      after its date of origination (a "Lockout Period");

           (2)  by  requiring  that  any  principal  prepayment  made  during  a
      specified  period of time after its date of origination or, in the case of
      a  mortgage  loan  also  subject  to a Lockout  Period,  after the date of
      expiration  of the  Lockout  Period  (a  "Yield  Maintenance  Period")  be
      accompanied by a Yield Maintenance Charge (as defined below); and

           (3) by imposing fees or premiums  generally  equal to a percentage of
      the then outstanding  principal  balance of the mortgage loan ("Prepayment
      Premiums") in connection with principal prepayments for a specified period
      of time after the expiration of the related Yield  Maintenance  Period or,
      in the case of mortgage loans not subject to a Yield  Maintenance  Period,
      the  related  Lockout  Period  (in  either  case,  a  "Prepayment  Premium
      Period").

      ___  of the  mortgage  loans,  representing  approximately  _____%  of the
Initial  Pool  Balance,  which  provide  for a Lockout  Period  extending  until
maturity date of the mortgage  loan,  provide for  defeasances,  as described in
"--Defeasance;  Collateral  Substitution"  below.  ___  of the  mortgage  loans,
representing  approximately _____% of the Initial Pool Balance, specify a period
of time  (generally  between three and twelve months)  immediately  prior to the
maturity  date of the mortgage  loan during which there are no  restrictions  on
voluntary  prepayments.  In  the  case  of  the  remaining  __  mortgage  loans,
representing  approximately  ____% of the Initial Pool Balance,  those  mortgage
loans are locked out until their respective  maturity dates [(or with respect to
the APD Mortgage  Loans,  Anticipated  Prepayment  Date)].  All  mortgage  loans
require  voluntary  prepayments to be made on a Due Date or to be accompanied by
all interest  that would be due on the mortgage  loan as of the  succeeding  Due
Date.

      The "Yield  Maintenance  Charge" will generally be equal to the greater of
(A) 1% of the entire unpaid  principal  balance of the mortgage loan at the time
of  prepayment,  and (B) the  present  value  as of the date of  prepayment  and
calculated  using the Yield Rate as the discount  rate,  for each month,  of the
difference between (1) the remaining scheduled monthly payments of interest that
would be due on the principal  being prepaid at the rate per annum  provided for
in the related  Mortgage  Note from the date of  prepayment to the maturity date
and (2) the


                                      S-36
<PAGE>


remaining  scheduled  monthly  payments  of  interest  that  would be due on the
principal  amount being prepaid at the Yield Rate from the date of prepayment to
the maturity date.

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

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

            PREPAYMENT RESTRICTIONS IN EFFECT AS OF THE CUT-OFF DATE


<TABLE>
<CAPTION>
                                                                              YIELD                 PREPAYMENT
      X                                                                MAINTENANCE CHARGES           PREMIUMS
                                                                     ----------------------- ----------------------
                                                                                          AND/OR
                                                         YIELD
                                 PERCENTAGE           MAINTENANCE
                       AGGREGATE     OF                CHARGE OR                                                        FREELY
ORIGINAL TERM          CUT-OFF    INITIAL    LOCKOUT  PREPAYMENT                                                      PREPAYABLE
TO MATURITY/   NUMBER    DATE       POOL     PERIOD     PREMIUM                                                         DURING
 APD (MOS.)   OF LOANS  BALANCE   BALANCE    (MOS.)   DESCRIPTION    BEGIN MONTH  END MONTH  BEGIN MONTH   END MONTH   LAST (1)
- ------------- -------- --------- ---------- --------  -----------    -----------  ---------  -----------   ---------  ----------
<S>           <C>      <C>       <C>        <C>       <C>            <C>          <C>        <C>           <C>        <C>



</TABLE>


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

As used above,  "Lockout Period",  "Begin Month" and "End Month" are measured in
monthly payments.

As used above, "N/A" means not applicable.

[As used above, "APD" means Anticipated Prepayment Date.]

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


      Prepayment  Premiums and Yield  Maintenance  Charges are  distributable as
described   in   this   prospectus   supplement   under   "Description   of  the
Certificates--Allocation of Prepayment Premiums and Yield Maintenance Charges."

      Unless a mortgage  loan is  relatively  near its stated  maturity  date or
unless the sale price or the amount of the refinancing of the related  Mortgaged
Property is considerably higher than the current  outstanding  principal balance
of the mortgage loan (due to an increase in the value of the Mortgaged  Property
or otherwise), the Yield Maintenance Charge or Prepayment Premium may, even in a
relatively   low  interest   rate   environment,   offset   entirely  or  render
insignificant  any  economic  benefit  to be  received  by the  borrower  upon a
refinancing or sale of the Mortgaged  Property.  The Yield Maintenance Charge or
Prepayment Premium provision of a mortgage loan creates an economic disincentive
for the borrower to prepay that mortgage loan voluntarily and, accordingly,  the
related borrower may elect not to prepay that mortgage loan.  However, we cannot
assure  you that the  imposition  of a Yield  Maintenance  Charge or  Prepayment
Premium will provide a sufficient  disincentive to prevent a voluntary principal
prepayment.

      Certain  state laws limit the  amounts  that a lender may  collect  from a
borrower as an additional charge in connection with the prepayment of a mortgage
loan.  None of the mortgage loans require the payment of Prepayment  Premiums or
Yield  Maintenance  Charges  in  connection  with a  prepayment  of the  related
mortgage loan as a result of a total casualty or condemnation.  Furthermore, the
enforceability,  under the laws of a number of states,  of provisions  providing
for payments  comparable to the  Prepayment  Premiums  and/or Yield  Maintenance


                                      S-37
<PAGE>


Charges upon an involuntary prepayment is unclear. We cannot assure you that, at
the time a Prepayment  Premium or a Yield  Maintenance  Charge is required to be
made on a  mortgage  loan in  connection  with an  involuntary  prepayment,  the
obligation to pay the  Prepayment  Premium or Yield  Maintenance  Charge will be
enforceable  under  applicable state law. See "Certain Legal Aspects of Mortgage
Loans--Default Interest and Limitations on Prepayments" in the prospectus.

      The following table sets forth for each month indicated in the table,  (1)
the aggregate  unpaid  principal  balance and the percentage of the Initial Pool
Balance  expected to be  outstanding  and (2) the  percentage  of those  amounts
subject to a Lockout Period,  Yield Maintenance Charge or Prepayment Premium, in
each case assuming no  prepayments,  defaults or extensions  and based also upon
the  assumptions  set forth  preceding  the tables  appearing  under  "Yield and
Maturity Considerations--Weighted Average Life" in this prospectus supplement.


                                      S-38
<PAGE>


           PERCENTAGE OF REMAINING POOL BALANCE SUBJECT TO PREPAYMENT
                                  RESTRICTIONS
                     (DOLLAR AMOUNTS EXPRESSED IN MILLIONS)

<TABLE>
<CAPTION>
                                                                                         PREPAYMENT RESTRICTIONS
                                                                                           APPLICABLE TO UPB
                                                                                             OUTSTANDING ON
                                                                                            EACH ANNIVERSARY      PREPAYABLE WITHOUT
                                   IPB OUTSTANDING                                         OF THE CUT-OFF DATE     PREMIUM OR CHARGE
- --------------------------------------------------------------------------------------- ------------------------- ------------------
    L     INITIAL  AMOUNT OF  IPB OUTSTANDING    LOCKOUT     YIELD MAINTENANCE CHARGES    PREPAYMENT PREMIUMS
         --------  ---------  ---------------  ------------  -------------------------  -------------------------
           POOL      IPB
  DATE    BALANCE   MATURED    AMOUNT  % IPB   AMOUNT % UPB       AMOUNT      % UPB     AMOUNT % UPB AMOUNT % UPB
- -------- --------  ---------  -------- ------  ------ -----  ------  -------  --------  ------ ----- ------ -----
<S>      <C>       <C>        <C>      <C>     <C>    <C>    <C>     <C>      <C>       <C>    <C>   <C>    <C>    <C>










</TABLE>



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

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

As used above,  "UPB" means aggregate unpaid  principal  balance of all mortgage
loans.



                                      S-39
<PAGE>


      DEFEASANCE;  COLLATERAL  SUBSTITUTION.  The  terms  of __ of the  mortgage
loans,  representing  approximately  ____%  of the  Initial  Pool  Balance  (the
"Defeasance  Loans"),  permit  the  applicable  borrower  at any  time  after  a
specified  period (the  "Defeasance  Lock-out  Period") to obtain a release of a
Mortgaged  Property  from  the  lien  of the  related  Mortgage  (a  "Defeasance
Option").   The   Defeasance   Lockout   Period  is  generally  the  greater  of
approximately  three years from the date of  origination  and two years from the
Closing  Date,  provided no event of default  exists.  The release is subject to
certain conditions, including, among other conditions, that the borrower:

           (a)  pays on any Due  Date  (the  "Release  Date")  (1) all  interest
      accrued and unpaid on the  principal  balance of the Note to and including
      the Release  Date,  (2) all other sums,  excluding  scheduled  interest or
      principal  payments,  due  under  the  mortgage  loan and all  other  loan
      documents executed in connection therewith, (3) an amount (the "Collateral
      Substitution   Deposit")  that  will  be  sufficient  to  purchase  direct
      non-callable  obligations  of  the  United  States  of  America  providing
      payments (1) on or prior to, but as close as possible  to, all  successive
      scheduled  payment  dates from the Release  Date to the  related  maturity
      date,  [assuming,  in the case of each APD Loan, that this loan prepays on
      the related  Anticipated  Prepayment Date] and (2) in amounts equal to the
      scheduled  payments  due on those  dates  under the  mortgage  loan or the
      related defeased amount in the case of a partial  defeasance,  and (4) any
      costs and expenses  incurred in  connection  with the purchase of the U.S.
      government obligations; and

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

      The Defeasance Loans secured by more than one Mortgaged Property generally
require  that (1)  prior to the  release  of a  related  Mortgaged  Property,  a
specified  percentage  (generally  125%) of the  allocated  loan  amount for the
Mortgaged  Property  be  defeased  and (2)  that the DSCR  with  respect  to the
remaining Mortgaged  Properties after the defeasance be no less than the greater
of (a)  the  DSCR at  origination  and (b) the  DSCR  immediately  prior  to the
defeasance.

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

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

      Although the collateral  substitution provisions related to defeasance are
not  intended to be, and do not have the same  effect on the  Certificateholders
as, a prepayment of the related  mortgage  loan, a court could  interpret  these
provisions as being equivalent to an unenforceable  Yield Maintenance  Charge or
Prepayment  Premium.  We make no representation as to the  enforceability of the
defeasance provisions of any mortgage loan.

      "DUE-ON-SALE"  AND  "DUE-ON-ENCUMBRANCE"  PROVISIONS.  The mortgage  loans
contain  "due-on-sale"  and  "due-on-encumbrance"  provisions that in each case,
with limited  exceptions,  permit the holder of the Mortgage to  accelerate  the
maturity  of the  related  mortgage  loan if the  borrower  sells  or  otherwise
transfers or encumbers the related Mortgaged Property without the consent of the
holder of the  Mortgage.  However,  under the terms of certain  of the  mortgage
loans,  this consent must be granted if certain  conditions are met.  Certain of
the  Mortgaged  Properties  have been,  or may  become,  subject  to  additional
financing.  See  "--General"  above.  The Special  Servicer  will be required to
exercise  (or  waive  its  right to  exercise,  provided  that a  rating  agency
confirmation has been obtained with respect to certain mortgage loans) any right
it may have with respect to a mortgage loan  containing a  "due-on-sale"  clause
(1) to  accelerate  the  payments on it, or (2) to withhold  its consent to that
sale or


                                      S-40
<PAGE>


transfer,  consistent with the Servicing  Standards.  With respect to a mortgage
loan with a  "due-on-encumbrance"  clause, the Special Servicer will be required
to  exercise  (or waive its right to  exercise,  provided  that a rating  agency
confirmation has been obtained) any right it may have with respect to a mortgage
loan containing a "due-on-encumbrance"  clause (1) to accelerate the payments on
it, or (2) to withhold  its consent to the  creation of any  additional  lien or
other encumbrance, consistent with the Servicing Standards.

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

ADDITIONAL MORTGAGE LOAN INFORMATION

      The following tables set forth certain anticipated  characteristics of the
mortgage  loans.  The sum in any column may not equal the indicated total due to
rounding.  The descriptions in this prospectus  supplement of the mortgage loans
and the Mortgaged  Properties are based upon the Mortgage Pool as it is expected
to be constituted as of the close of business on the Closing Date, assuming that
(1) all scheduled  principal and interest  payments due on or before the Cut-off
Date will be made,  and (2) there will be no principal  prepayments on or before
the Cut-off Date. Prior to the issuance of the Certificates,  mortgage loans may
be removed  from the Mortgage  Pool and not sold by the Mortgage  Loan Seller to
the   Depositor   as  a  result  of   prepayments,   delinquencies,   incomplete
documentation  or otherwise,  if the Depositor or the Mortgage Loan Seller deems
that removal  necessary,  appropriate  or desirable.  A limited  number of other
mortgage loans may be included in the Mortgage Pool prior to the issuance of the
Certificates,  unless  including those mortgage loans would materially alter the
characteristics of the Mortgage Pool as described in this prospectus supplement.
We believe that the information set forth in this prospectus  supplement will be
representative  of the  characteristics  of the  Mortgage  Pool  as it  will  be
constituted  at the time the  Certificates  are  issued,  although  the range of
mortgage rates and maturities as well as other  characteristics  of the mortgage
loans described in this prospectus supplement may vary.

      A  Current  Report  on Form 8-K (the  "Form  8-K")  will be  available  to
purchasers of the offered  certificates on or shortly after the Closing Date and
will be filed,  together with the Pooling and Servicing Agreement,  with the SEC
within fifteen days after the initial issuance of the offered  certificates.  If
mortgage  loans are removed from or added to the  Mortgage  Pool as set forth in
the preceding paragraph, the removal or addition will be noted in the Form 8-K.



                                      S-41
<PAGE>


                          TYPE OF MORTGAGED PROPERTIES

<TABLE>
<CAPTION>
                                                                                                     WEIGHTED AVERAGES
                                                                                     -----------------------------------------------
                                                                  CUT-OFF DATE         STATED
                             AGGREGATE    PERCENTAGE     NUMBER   BALANCE PER        REMAINING                  CUT-OFF     LTV
                  NUMBER OF   CUT-OFF     OF INITIAL  OF UNITS OR  NUMBER OF    MTG.    TERM                   DATE LTV   RATIO AT
PROPERTY TYPE    PROPERTIES DATE BALANCE POOL BALANCE    NRA(1)   UNITS OR NRA  RATE  (MO.)(2) OCCUPANCY  DSCR   RATIO   MATURITY(2)
- ---------------- ---------- ------------ ------------ ----------- ------------ ----- --------- ---------  ---- --------  -----------
<S>              <C>        <C>          <C>          <C>         <C>          <C>   <C>       <C>        <C>  <C>       <C>
Anchored Retail                                                                                                               %
Office                                                                                                                        %
Multifamily                                                                                                                   %
Hotel                                                                                                                         %
Industrial                                                                                                                    %
Credit Lease                                                                                                                  %
Parking Garage                                                                                                                %
Unanchored Retail                                                                                                             %
Total Weighted
  Average                                                                                                                     %
- ---------------------------------
</TABLE>


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

(2)  [Calculated  with respect to the  Anticipated  Prepayment  Date for the APD
     Mortgage Loans]


                                      S-42
<PAGE>


                 RANGE OF MORTGAGE RATES AS OF THE CUT-OFF DATE

<TABLE>
<CAPTION>
                                                                              WEIGHTED AVERAGES
                                                        --------------------------------------------------------------
                                           PERCENTAGE
                                              OF                       STATED
                    NUMBER    AGGREGATE     INITIAL                  REMAINING                CUT-OFF
    RANGE OF      OF LOANS/  CUT-OFF DATE     POOL      MORTGAGE        TERM                    DATE      LTV RATIO AT
 MORTGAGE RATES   PROPERTIES   BALANCE      BALANCE       RATE        (MO.)(1)      DSCR     LTV RATIO    MATURITY(1)
- ----------------  ---------- ------------  ----------   --------     ---------   ----------  ---------   -------------
<S>               <C>        <C>           <C>          <C>          <C>         <C>         <C>         <C>







Total Weighted
Average.........
</TABLE>

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

                           MORTGAGE LOANS BY STATE(1)

<TABLE>
<CAPTION>
                                                                                 Weighted Averages
                                                             -------------------------------------------------------------
                                                                           Stated
                                 Aggregate     Percentage                 Remaining                Cut-off    LTV Ratio
                   Number of   Cut-off Date    of Initial    Mortgage       Term                    Date      at
     State        Properties      Balance     Pool Balance     Rate       (Mo.)[2]      DSCR      LTV Ratio   Maturity[2]
- ----------------- ----------   ------------   ------------   --------     ---------   --------    ---------   ------------
<S>               <C>          <C>            <C>            <C>          <C>         <C>         <C>         <C>












Total/Weighted
Average......
</TABLE>

- ---------------
(1)  Because this table is presented at the Mortgaged  Property level,  weighted
     averages  are based on  allocated  loan  amounts  (allocated  by either the
     amount  allocated in the related  Mortgage Note or the appraised  value for
     the  Mortgaged  Property)  for  mortgage  loans  secured  by more  than one
     Mortgaged   Property  and  may  deviate  slightly  from  weighted  averages
     presented  at the mortgage  loan level in other  tables in this  prospectus
     supplement.

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

                       RANGE OF REMAINING TERMS IN MONTHS


                                      S-43
<PAGE>


<TABLE>
<CAPTION>
                                                                                WEIGHTED AVERAGES
                                                            ---------------------------------------------------------
                                                                          STATED
    RANGE OF       NUMBER OF     AGGREGATE     PERCENTAGE               REMAINING              CUT-OFF
   REMAINING        LOANS/     CUT-OFF DATE    OF INITIAL   MORTGAGE       TERM                 DATE     LTV RATIO AT
    TERMS(1)      PROPERTIES      BALANCE     POOL BALANCE    RATE       (MO.)(1)     DSCR    LTV RATIO  MATURITY(1)
- ----------------- ----------   ------------   ------------  --------    ---------   --------  ---------  ------------
<S>               <C>          <C>            <C>           <C>         <C>         <C>       <C>        <C>







Total/Weighted
Average
</TABLE>

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


                                YEARS OF MATURITY

<TABLE>
<CAPTION>
                                                                                 WEIGHTED AVERAGES
                                                               ------------------------------------------------------
                                                 PERCENTAGE                  STATED
                    NUMBER OF     AGGREGATE      OF INITIAL                REMAINING            CUT-OFF    LTV RATIO
     YEARS OF         LOANS/     CUT-OFF DATE       POOL       MORTGAGE       TERM               DATE          AT
   MATURITY(1)      PROPERTIES     BALANCE        BALANCE        RATE       (MO.)(1)    DSCR   LTV RATIO  MATURITY(1)
- ------------------- ----------   ------------    ----------    --------    ---------   ------  ---------  -----------
<S>                 <C>          <C>             <C>           <C>         <C>         <C>     <C>        <C>







Total/Weighted
Average
</TABLE>


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


                             RANGE OF YEARS BUILT(1)

<TABLE>
<CAPTION>
                                                                                  WEIGHTED AVERAGES
                                                              --------------------------------------------------------
                                  AGGREGATE                                  STATED              CUT-OFF
                                   CUT-OFF      PERCENTAGE                 REMAINING               DATE     LTV RATIO
     RANGE OF        NUMBER OF      DATE        OF INITIAL    MORTGAGE        TERM                 LTV         AT
    YEARS BUILT      PROPERTIES    BALANCE     POOL BALANCE      RATE       (MO.)(2)     DSCR     RATIO    MATURITY(2)
- -------------------- ----------   ---------    ------------   --------     ---------   --------  -------   -----------
<S>                  <C>          <C>          <C>            <C>          <C>         <C>       <C>       <C>







Total/Weighted
Average
</TABLE>

- ---------------
[(1) Because this table is presented at the Mortgaged  Property level,  weighted
     averages  are based on  allocated  loan  amounts  (allocated  by either the
     amount  allocated in the related  Mortgage Note or the appraised  value for
     the  Mortgaged  Property)  for  mortgage  loans  secured  by more  than one
     Mortgaged   Property  and  may  deviate  slightly  from  weighted  averages
     presented  at the mortgage  loan level in other  tables in this  prospectus
     supplement.]

(2)  [Calculated  with respect to the  Anticipated  Prepayment  Date for the APD
     Mortgage Loans.]


                                      S-44
<PAGE>


                           TEN LARGEST MORTGAGE LOANS

<TABLE>
<CAPTION>
                                                                               WEIGHTED AVERAGES
                                                             -------------------------------------------------------
                                AGGREGATE                                  STATED
                     NUMBER      CUT-OFF      PERCENTAGE                 REMAINING             CUT-OFF    LTV RATIO
                       OF         DATE        OF INITIAL     MORTGAGE       TERM                DATE          AT
  PROPERTY NAME     PROPERTIES   BALANCE     POOL BALANCE      RATE       (MO.)(1)    DSCR    LTV RATIO  MATURITY(1)
- ------------------- ----------  ---------    ------------    --------    ---------   ------   ---------  -----------
<S>                 <C>         <C>          <C>             <C>         <C>         <C>      <C>        <C>








Total/Weighted
Average
</TABLE>


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

      The following table sets forth a range of Debt Service Coverage Ratios for
the mortgage loans as of the Cut-off Date. The "Debt Service  Coverage Ratio" or
"DSCR"  for any  mortgage  loan is the ratio of (1)  Underwritten  Net Cash Flow
produced by the related  Mortgaged  Property or Mortgaged  Properties to (2) the
aggregate  amount of the scheduled  payments of principal  and/or  interest (the
"Monthly  Payments")  due for the  12-month  period  immediately  following  the
Cut-off  Date,  [except with respect to __ mortgage  loans  (identified  as Loan
Numbers ___ and __ on Annex A hereto),  representing  approximately ____% of the
Initial  Pool  Balance,   where  Monthly   Payments  are   interest-only   until
approximately  ___ months after  origination  and 1 mortgage loan,  representing
approximately  __% of the Initial  Pool  Balance,  where  Monthly  Payments  are
interest only until  approximately 5 years after  origination,  after which date
those mortgage loans amortize based upon a 25-30-year amortization schedule (for
the purposes of calculating  DSCR, the debt service of those mortgage loans will
be assumed to include interest and principal (based on the amortization schedule
that would be in effect after the respective interest-only period]).

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

<TABLE>
<CAPTION>
                                                                                  WEIGHTED AVERAGES
                                                                ------------------------------------------------------
                                                                               STATED            CUT-OFF
                     NUMBER OF    AGGREGATE      PERCENTAGE                  REMAINING             DATE     LTV RATIO
     RANGE OF          LOANS/      CUT-OFF       OF INITIAL     MORTGAGE        TERM               LTV     AT MATURITY
       DSCRS         PROPERTIES  DATE BALANCE   POOL BALANCE       RATE       (MO.)(1)    DSCR    RATIO        (1)
- -------------------- ----------  ------------   ------------    --------     ---------   ------  -------   -----------
<S>                 <C>         <C>          <C>             <C>         <C>         <C>      <C>        <C>







Total/Weighted
  Average
</TABLE>

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

[(2) __ of  those  mortgage  loans,  representing  approximately  _____%  of the
     Initial  Pool  Balance,  are Credit  Lease  Loans  meeting  the  guidelines
     described under "--Underwriting Standards" in this prospectus supplement.]


                                      S-45
<PAGE>


                       RANGE OF CURRENT OCCUPANCY RATES(1)

<TABLE>
<CAPTION>
                                                                                WEIGHTED AVERAGES(2)
                                                              --------------------------------------------------------
                    NUMBER OF    AGGREGATE    PERCENTAGE OF                  STATED             CUT-OFF     LTV RATIO
     RANGE OF         LOANS/      CUT-OFF      INITIAL POOL   MORTGAGE      REMAINING             DATE         AT
 OCCUPANCY RATES    PROPERTIES  DATE BALANCE     BALANCE         RATE     TERM (MO.)(3)  DSCR   LTV RATIO  MATURITY(3)
- ------------------- ----------  ------------  -------------   --------    -------------  ----   ---------  -----------
<S>                 <C>         <C>           <C>             <C>         <C>            <C>    <C>        <C>





</TABLE>

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

(2)  [Because this table is presented at the Mortgaged Property level,  weighted
     averages  are based on  allocated  loan  amounts  (allocated  by either the
     amount  allocated in the related  Mortgage Note or the appraised  value for
     that  Mortgaged  Property)  for  mortgage  loans  secured  by more than one
     Mortgaged   Property  and  may  deviate  slightly  from  weighted  averages
     presented  at the mortgage  loan level in other  tables in this  prospectus
     supplement.]

(3)  [Calculated  with respect to the  Anticipated  Prepayment  Date for the APD
     Mortgage Loans.]

                         RANGE OF CUT-OFF DATE BALANCES

<TABLE>
<CAPTION>
                                                                               WEIGHTED AVERAGES
                                                           ---------------------------------------------------------
                        NUMBER    AGGREGATE   PERCENTAGE                 STATED
      RANGE OF           OF        CUT-OFF    OF INITIAL                REMAINING            CUT-OFF
    CUT-OFF DATE        LOANS/      DATE         POOL      MORTGAGE       TERM                 DATE     LTV RATIO AT
      BALANCES        PROPERTIES   BALANCE      BALANCE       RATE      (MO.)(1)     DSCR    LTV RATIO   MATURITY(1)
- --------------------- ----------  ---------   ----------   --------     ---------   ------   ---------  ------------
<S>                   <C>         <C>         <C>          <C>          <C>         <C>      <C>        <C>







Total/Weighted
Average
</TABLE>

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

      The following two tables set forth the range of LTV Ratios of the mortgage
loans as of the Cut-off Date and the maturity dates [or  Anticipated  Prepayment
Date of the mortgage  loans].  An "LTV Ratio" for any mortgage  loan,  as of any
date of determination,  is a fraction,  expressed as a percentage, the numerator
of which is the  scheduled  principal  balance of that  mortgage loan as of that
date  (assuming no defaults or  prepayments  on that mortgage loan prior to that
date),  and the  denominator  of which  is the  appraised  value of the  related
Mortgaged  Property  or  Mortgaged  Properties  as  determined  by an  appraisal
obtained in connection with the origination of that mortgage loan. The LTV Ratio
as of the mortgage loan maturity dates [or Anticipated  Prepayment Date], as the
case may be,  described below was calculated  based on the principal  balance of
the related mortgage loan on the maturity date [or Anticipated Prepayment Date],
as the case may be,  assuming all principal  payments  required to be made on or
prior to the mortgage loan's maturity date [or Anticipated  Prepayment Date], as
the case may be (not  including  the balloon  payment),  are made.  In addition,
because it is based on the value of a Mortgaged  Property  determined as of loan
origination,  the  information set forth in the table below is not necessarily a
reliable  measure of the related  borrower's  current  equity in each  Mortgaged
Property.  In a declining real estate market, the appraised value of a Mortgaged
Property could have decreased from the appraised value determined at origination
and the


                                      S-46
<PAGE>


current actual loan-to-value ratio of a mortgage loan may be higher than its LTV
Ratio  at  origination  even  after  taking  into  account   amortization  since
origination.

                   RANGE OF LTV RATIOS AS OF THE CUT-OFF DATE

<TABLE>
<CAPTION>
                                                                                 WEIGHTED AVERAGES
                                                              ----------------------------------------------------------
                                                                                                CUT-OFF
                    NUMBER OF    AGGREGATE      PERCENTAGE                   STATED               DATE        LTV RATIO
     RANGE OF         LOANS/    CUT-OFF DATE    OF INITIAL    MORTGAGE      REMAINING             LTV            AT
    LTV RATIOS      PROPERTIES    BALANCE      POOL BALANCE      RATE     TERM (MO.)(1)   DSCR   RATIO       MATURITY(1)
- ------------------- ----------  ------------   ------------   --------    -------------   ----  -------      -----------
<S>                 <C>         <C>            <C>            <C>         <C>             <C>   <C>          <C>








Total/Weighted
Average
</TABLE>

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

             RANGE OF LTV RATIOS AS OF MORTGAGE LOAN MATURITY DATES

<TABLE>
<CAPTION>
                                                                                 WEIGHTED AVERAGES
                                                              -------------------------------------------------------
                                                                                                CUT-OFF
                    NUMBER OF    AGGREGATE    PERCENTAGE OF                  STATED              DATE      LTV RATIO
RANGE OF MATURITY     LOANS/      CUT-OFF      INITIAL POOL   MORTGAGE      REMAINING            LTV           AT
  LTV RATIOS(1)     PROPERTIES  DATE BALANCE     BALANCE         RATE     TERM (MO.)(1)  DSCR    RATIO    MATURITY(1)
- ------------------- ----------  ------------  -------------   --------    -------------  ----   -------   -----------
<S>                 <C>         <C>           <C>             <C>         <C>            <C>    <C>       <C>








Total/Weighted
Average
</TABLE>

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

      The   foregoing    characteristics,    along   with   certain   additional
characteristics of the mortgage loans presented on a loan-by-loan basis, are set
forth in Annex A to this prospectus  supplement.  Certain additional information
regarding the mortgage loans is set forth in this  prospectus  supplement  below
under  "--Underwriting   Standards"  and   "--Representations   and  Warranties;
Repurchases"   and  in  the   prospectus   under   "Description   of  the  Trust
Funds--Mortgage Loans" and "Certain Legal Aspects of Mortgage Loans."

UNDERWRITTEN NET CASH FLOW

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

      REVENUE.  In  determining  potential  gross  revenue  for  each  Mortgaged
Property,  the Mortgage Loan Seller  generally  annualized the potential rent as
presented in the latest  available rent roll or used the potential gross revenue
received  over a  consecutive  12-month  period  or  used  historical  operating
statements  for 1999. In determining  other income for each Mortgaged  Property,
the Mortgage Loan Seller generally relied on historical operating statements for
[1999] or, if  available  and more  recent,  the other  income  received  over a
consecutive  12-month period  ("Rolling 12 Months").  Operating  statements were
generally certified but unaudited.


                                      S-47
<PAGE>


      VACANCY.  In determining the vacancy allowance for each Mortgaged Property
(other than a Mortgaged  Property improved by a hotel), the Mortgage Loan Seller
generally  used (a), the greatest of (1) the actual or Rolling 12 Months vacancy
rate, (2) the vacancy rate in the related sub-market,  and (3) a 5% vacancy rate
or (b), with respect to Mortgaged  Properties  Secured by hotels,  a 20% vacancy
rate.

      EXPENSES.  In  determining  expenses  for  each  Mortgaged  Property,  the
Mortgage  Loan  Seller  relied on either  historical  operating  statements  for
calendar  [1999]  or the  Rolling  12  Months.  In all  cases  where  historical
operating  statements  did not, in the opinion of the  underwriter,  reflect the
true  stabilized  level of an  expense,  other data such as prior  year  expense
levels or comparable property expenses were considered. Property management fees
were  generally  assumed to be the greater of (a) market rates,  and (b) between
[_% and _%] (on a loan-by-loan  basis) of effective  gross  revenue.  As used in
this prospectus supplement,  "effective gross revenue" means underwritten rental
and other income with respect to the related Mortgaged Property.

      REPLACEMENT  RESERVES.  Replacement reserves were calculated in accordance
with  the  expected  useful  life of the  components  of the  related  Mortgaged
Property  during the term of the  mortgage  loan.  The  useful  life and cost of
replacements were based upon estimates  provided by licensed  engineers pursuant
to building condition reports completed for each Mortgaged Property,  subject to
certain  minimum  underwritten  replacement  reserves which are described  under
"--Underwriting Standards--Escrow Requirements" below.

ASSESSMENTS OF PROPERTY CONDITION

      PROPERTY  INSPECTION.  All of the Mortgaged  Properties  were inspected or
caused to be inspected  during the  underwriting  process by the  Mortgage  Loan
Seller's  professional  staff or an agent of the Mortgage  Loan Seller to assess
the Mortgaged  Property's general condition.  No inspection  revealed any patent
structural  deficiency  or any  deferred  maintenance  considered  material  and
adverse to the interest of the holders of the offered  certificates or for which
adequate reserves have not been established.

      APPRAISALS.  All of the Mortgaged  Properties were appraised in connection
with the  origination of the related  mortgage loans.  All of these  appraisals,
other than with respect to __ mortgage loans,  representing  approximately ____%
of the Initial Pool Balance,  were in compliance  with the Code of  Professional
Ethics and Standards of Professional  Conduct of the Appraisal Institute and the
Uniform Standards of Professional Appraisal Practice as adopted by the Appraisal
Standards Board of the Appraisal  Foundation and accepted and incorporated  into
the Financial  Institutions  Reform,  Recovery and  Enforcement  Act of 1989, as
amended ("FIRREA").

      The  purpose  of each  appraisal  was to provide an opinion as to the fair
market  value of the  related  Mortgaged  Property.  We cannot  assure  you that
another appraiser would have arrived at the same opinion of fair market value.

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

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

THE MORTGAGE LOAN SELLER

      The Mortgage  Loan Seller is The Chase  Manhattan  Bank  ("Chase")  [or an
affiliate].  Chase is our parent  corporation  the Depositor and an affiliate of
[Chase Securities Inc.,] the Underwriter. See "The Depositor" in the prospectus.
[All  of the  mortgage  loans  were  originated  by the  Mortgage  Loan  Seller,
generally in accordance with the underwriting criteria described below.]


                                      S-48
<PAGE>


      The  information set forth in this  prospectus  supplement  concerning the
Mortgage  Loan Seller and its  underwriting  standards  has been provided by the
Mortgage  Loan  Seller,  and we make no  representation  or  warranty  as to the
accuracy or completeness of that information.

UNDERWRITING STANDARDS

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

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

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

      CREDIT LEASE LOANS.  With respect to a Credit Lease Loan,  Chase  requires
that each Credit  Lease have a primary  lease term that  expires on or after the
maturity  date of the related  Credit  Lease Loan and be a  "bondable  lease." A
"bondable lease" generally means that the related Tenant has no rights under the
terms of the related  Credit Lease to  terminate  the Credit Lease or abate rent
due under the Credit  Lease,  including by reason of the  occurrence  of certain
casualty  and  condemnation  events or the failure of the related  Mortgage,  as
lessor to perform required maintenance,  repairs or replacement, except that the
Tenant may have the right to terminate  the Credit Lease upon the happening of a
casualty or condemnation if the Tenant makes a termination  payment which is not
less than the then outstanding principal amount of the related Credit Lease Loan
plus all  accrued  interest.  Repayment  of the  Credit  Lease  Loan is from the
scheduled monthly rental payments from the Tenants made over the Primary Term of
the related Credit Lease.  The amount of the Monthly Rental Payments  payable by
each  Tenant  must be equal to or  greater  than the  scheduled  payment  of all
principal, interest and other amounts due each month on the related Credit Lease
Loan. Should a Credit Lease not be a "bondable lease", Chase requires the Tenant
obtain an  insurance  policy or surety bond issued by a  highly-rated  entity to
cover any lease termination or rent abatement events.

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

      DEBT SERVICE COVERAGE RATIO AND LTV RATIO. Chase's underwriting  standards
generally require the following minimum debt service coverage ratios for each of
the indicated property types:


                                      S-49
<PAGE>


             PROPERTY TYPE     DSCR GUIDELINE    LTV RATIO GUIDELINE
             -------------     --------------    -------------------
         Multifamily.........
         Anchored Retail.....
         Unanchored Retail...
         Office..............
         Industrial..........
         Hotel...............
         Credit Lease........
         Self Storage........
         Parking Facility....

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

      ESCROW  REQUIREMENTS.  Except with respect to Credit  Lease  Loans,  Chase
requires  substantially  all  borrowers  to fund  various  escrows for taxes and
insurance,  capital expenses and replacement reserves.  Generally,  the required
escrows for mortgage loans originated by Chase are as follows:

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

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

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

      Notwithstanding  the actual  level of  escrowed  reserves,  the  following
minimum  reserve  levels were assumed by Chase in determining  Underwritten  Net
Cash Flow:

                   Multifamily.....   $_____ per unit
                   Retail..........   $_____ per square foot
                   Office..........   $_____ per square foot
                   Industrial......   $_____ per square foot
                   Hotel...........   ___% of  gross revenue
                   Self Storage....
                   Parking Facility

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

     O    Re-tenanting/Debt  Service  Coverage -- In some cases,  major  tenants
          have lease expirations within the mortgage loan term. To mitigate this
          risk, special reserves were established to be funded either at closing
          of the mortgage  loan and/or  during the  mortgage  loan term to cover
          certain  anticipated  leasing  commissions or tenant improvement costs
          which might be associated  with  releasing the space occupied by those
          tenants.


                                      S-50
<PAGE>


REPRESENTATIONS AND WARRANTIES; REPURCHASES

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

           (1)immediately  prior to the sale,  transfer  and  assignment  to the
      Depositor,  the  Mortgage  Loan Seller had good title to, and was the sole
      owner of, each  mortgage  loan and had full right and  authority  to sell,
      assign and transfer that mortgage loan;

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

           (3)each  related  Mortgage Note,  Mortgage,  assignment of leases (if
      any) and other agreement executed in connection with the mortgage loan are
      legal,  valid  and  binding   obligations  of  the  related  borrower  [or
      guarantor,  as  applicable,]  enforceable in accordance  with their terms,
      except  as  enforcement   may  be  limited  by   bankruptcy,   insolvency,
      reorganization,  moratorium  or other laws  affecting the  enforcement  of
      creditors'   rights  generally,   or  by  general   principles  of  equity
      (regardless of whether enforcement is considered in a proceeding in equity
      or at law);

           (4)each related assignment of leases creates a valid, perfected first
      priority  assignment of, or a valid first priority  security  interest in,
      certain rights under the related lease,  subject only to a license granted
      to the related borrower [or guarantor, as applicable,] to exercise certain
      rights and to  perform  certain  obligations  of the  lessor  under  those
      leases, including the right to operate the related Mortgaged Property;

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

           (6)since  origination,  the  mortgage  loan  has not  been  modified,
      altered, satisfied,  canceled,  subordinated or rescinded, and no material
      portion of the related Mortgaged  Property has been released from the lien
      of the related Mortgage,  in each case, in any manner which materially and
      adversely affects the value of the mortgage loan or materially  interferes
      with the security  intended to be provided by the  Mortgage,  and,  except
      with respect to ___ mortgage loans,  representing  approximately _____% of
      the Initial Pool Balance, which permit defeasance by means of substituting
      for the Mortgaged Property U.S. Treasury Obligations sufficient to pay the
      mortgage  loans in  accordance  with their terms,  and __ mortgage  loans,
      representing  approximately  _____% of the  Initial  Pool  Balance,  which
      permit the related borrower [or guarantor, as applicable,] to substitute a
      replacement   property,   as   described  in   "--Defeasance;   Collateral
      Substitution"  above, the terms of the related Mortgage do not provide for
      the release of any portion of the Mortgaged  Property from the lien of the
      Mortgage except upon the  satisfaction of certain  underwriting  and legal
      requirements  and/or  payment of a release price at least equal to 125% of
      the related  allocated  loan amount of that mortgage loan for such expense
      or payment in full of the related mortgage loan;

           (7)other  than with respect to each Credit Lease under a Credit Lease
      Loan, each related  Mortgage is a valid and enforceable  first lien on the
      related Mortgaged Property (subject to the matters described in clause (8)
      below), and the Mortgaged Property is free and clear of any mechanics' and
      materialmen's  liens  which  are  prior to or  equal  with the lien of the
      related  Mortgage,  except  those which are insured  against by a lender's
      title insurance policy (as described in clause (8) below);

           (8)other  than with respect to each Credit Lease under a Credit Lease
      Loan,  the lien of each related  Mortgage as a first  priority lien in the
      original  principal  amount  of the  mortgage  loan  (as set  forth on


                                      S-51
<PAGE>


      the Mortgage Loan Schedule)  after all advances of principal is insured by
      an ALTA lender's title insurance policy (or a binding  commitment for such
      expense),  or its  equivalent as adopted in the  applicable  jurisdiction,
      insuring the Mortgage Loan Seller,  its  successors  and assigns,  subject
      only to (a) the lien of current real property taxes,  ground rents,  water
      charges,  sewer  rents  and  assessments  not  yet due  and  payable,  (b)
      covenants, conditions and restrictions, rights of way, easements and other
      matters of public record, none of which, individually or in the aggregate,
      materially  interferes  with the current use of the Mortgaged  Property or
      the  security  intended  to be  provided  by  the  Mortgage  or  with  the
      borrower's [or guarantor,  as applicable,]  ability to pay its obligations
      when they become due or materially and adversely  affects the value of the
      Mortgaged Property and (c) the exceptions (general and specific) set forth
      in the policy, none of which, individually or in the aggregate, materially
      interferes  with  the  current  use of the  Mortgaged  Property,  security
      intended  to be  provided  by the  Mortgage  or with  the  borrower's  [or
      guarantor, as applicable,] ability to pay its obligations when they become
      due or  materially  and  adversely  affects  the  value  of the  Mortgaged
      Property;  the Mortgage  Loan Seller or its  successors  or assigns is the
      sole  named  insured  of the  policy;  the  policy  is  assignable  to the
      Depositor  without the consent of or any notification to the insurer,  and
      is in full  force and effect  upon the  consummation  of the  transactions
      contemplated  by the  Purchase  Agreement;  no claims have been made under
      that policy and the Mortgage Loan Seller has not done anything,  by act or
      omission,  and the  Mortgage  Loan Seller has no  knowledge of any matter,
      which would impair or diminish the coverage of that policy;

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

           (10) to the Mortgage Loan Seller's  knowledge,  after  conducting due
      diligence consistent with the practice of institutional  lenders generally
      for properties of the same type as the related  Mortgaged  Property,  each
      related  Mortgaged  Property is free and clear of any material damage that
      would affect materially and adversely the value of the Mortgaged  Property
      as security for the mortgage loan and there is no  proceeding  pending for
      the total or partial condemnation of the Mortgaged Property;

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

           (12) the mortgage loan does not have a shared  appreciation  feature,
      other contingent interest feature or negative amortization feature;

           (13)  the  mortgage  loan is a whole  loan  and  contains  no  equity
      participation by the lender;

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

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

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

           (17)  each  related  Mortgaged  Property  is  insured  by a fire  and
      extended  perils  insurance  policy,  issued  by an  insurer  meeting  the
      requirements of the Pooling and Servicing  Agreement in an amount not


                                      S-52
<PAGE>


      less than the replacement cost or the amount of the outstanding  principal
      balance of the mortgage  loan,  and in any case in an amount  necessary to
      avoid the  operation of any  co-insurance  provisions  with respect to the
      Mortgaged  Property;  each related  Mortgaged  Property is also covered by
      business interruption insurance (or rent loss insurance) and comprehensive
      general liability insurance in amounts generally required by institutional
      lenders for similar  properties;  all premiums on the  insurance  policies
      required to be paid as of the date of this prospectus supplement have been
      paid;  those  insurance  policies  require  prior notice to the insured of
      termination or cancellation,  and no notice of termination or cancellation
      has been received;  each related Mortgage or loan agreement  obligates the
      related borrower [or guarantor, as applicable,] to maintain that insurance
      and, at the  borrower's  failure to do so,  authorizes  the  mortgagee  to
      maintain  that  insurance at the  borrower's  cost and expense and to seek
      reimbursement for such expense from that borrower;

           (18) there is no  material  default,  breach,  violation  or event of
      acceleration  existing under the related  Mortgage or the related Mortgage
      Note nor has the  Mortgage  Loan  Seller  waived  that  event,  and to the
      Mortgage  Loan Seller's  knowledge,  no event (other than payments due but
      not yet delinquent) which, with the passage of time or with notice and the
      expiration  of any  grace or cure  period,  would  and does  constitute  a
      default,  breach,  violation or event of acceleration.  To the best of the
      Mortgage Loan Seller's knowledge,  there is no default,  breach, violation
      or event of acceleration that may have occurred as a result of any failure
      of the related borrower [or guarantor,  as applicable,] to comply with any
      "due  on  sale"  provision  contained  in the  related  Mortgage  Note  or
      Mortgage. Notwithstanding the foregoing, the Mortgage Loan Seller makes no
      representation or warranty with respect to any default,  breach, violation
      or  event  of  acceleration  that  specifically  pertains  to  any  matter
      otherwise  covered by any other  representation  and warranty  made by the
      Mortgage Loan Seller;

           (19) no monthly  payment on the  mortgage  loan has been more than 30
      days  delinquent from the date of origination of the mortgage loan through
      the Cut-off Date;

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

           (21) a Phase I  environmental  report  (or an update  to an  existing
      Phase I environmental  report) was conducted by a reputable  environmental
      consultant within 12 months of the origination of the mortgage loan, which
      report  (or  update)  did  not  indicate  any  material  existence  of any
      dangerous, toxic or hazardous pollutants,  chemicals, wastes or substances
      ("Hazardous Materials"),  except for those conditions that were remediated
      prior to the  Cut-off  Date.  To the best of the  Mortgage  Loan  Seller's
      knowledge,  each related Mortgaged Property is in material compliance with
      all applicable  federal,  state and local laws pertaining to environmental
      hazards,  and no notice of  violation of those laws has been issued by any
      governmental  agency  or  authority.   In  each  Mortgage,   the  borrower
      represented and warranted that no hazardous materials exist on the related
      Mortgaged  Property in any manner that  violates  federal,  state or local
      laws, ordinances,  regulations, orders or directives relating to hazardous
      materials. In certain instances this representation is limited to the best
      of borrower's knowledge.  See "Risk Factors  degree)--Environmental  Risks
      Relating to the Mortgaged Properties" in this prospectus supplement;

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


                                      S-53
<PAGE>


           (23)  the  mortgage  loan is  directly  secured  by a  Mortgage  on a
      commercial   or   multifamily   residential   property,   and  either  (1)
      substantially  all of the  proceeds  of the  mortgage  loan  were  used to
      acquire,  improve or protect an interest in the real property which, as of
      the origination  date, was the sole security for the mortgage loan (unless
      the mortgage loan has been modified in a manner that  constituted a deemed
      exchange  under  Section 1001 of the Code at a time when the mortgage loan
      was not in default or default  with  respect  thereto  was not  reasonably
      foreseeable)  or (2) the fair  market  value of the real  property  was at
      least equal to 80% of the  principal  amount of the  mortgage  loan (a) at
      origination  (or if the mortgage  loan has been  modified in a manner that
      constituted  a deemed  exchange  under  Section 1001 of the Code at a time
      when the mortgage loan was not in default or default with respect  thereto
      was not reasonably foreseeable, the date of the last similar modification)
      or (b) at the Closing  Date;  provided  that the fair market  value of the
      real property interest must first be reduced by (A) the amount of any lien
      on the real property  interest that is senior to the mortgage loan (unless
      the  senior  lien  also  secures  a  mortgage  loan,  in which  event  the
      computation described in clauses (a) and (b) shall be made on an aggregate
      basis) and (B) a  proportionate  amount of any lien that is in parity with
      the mortgage  loan (unless the other lien secures a mortgage  loan that is
      cross-collateralized   with  the  mortgage   loan,   in  which  event  the
      computation described in clauses (a) and (b) shall be made on an aggregate
      basis);

           (24) as of the date of  origination  of the mortgage loan and, to the
      Mortgage Loan  Seller's  knowledge,  as of the Cut-off Date,  there are no
      violations of any applicable  zoning  ordinances,  building codes and land
      use applicable to the Mortgaged  Property or its use and occupancy,  which
      would  have a  material  adverse  effect on the  value,  operation  or net
      operating income of the Mortgaged Property; and

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

      If the Mortgage Loan Seller has been notified of a material  breach of any
of the foregoing  representations and warranties and if the Mortgage Loan Seller
cannot cure the breach  within a period of 90 days  following the earlier of its
receipt of that notice or its  discovery of the breach,  then the Mortgage  Loan
Seller will be obligated pursuant to the Purchase Agreement (the relevant rights
under which will be assigned, together with its interests in the mortgage loans,
by the Depositor to the Trustee) to repurchase the affected mortgage loan within
the 90-day period at a price (the "Purchase  Price") equal to the sum of (1) the
outstanding  principal balance of that mortgage loan as of the date of purchase,
(2) all accrued and unpaid  interest on that mortgage loan at its interest rate,
in effect from time to time, to but not including the Due Date in the Due Period
of purchase,  (3) all related  unreimbursed  Servicing Advances plus accrued and
unpaid  interest  on related  Advances  at the  Reimbursement  Rate,  and unpaid
Special  Servicing  Fees  allocable to the mortgage loan and (4) all  reasonable
out-of-pocket  expenses  reasonably  incurred  or to be  incurred by the Special
Servicer,  the Depositor and the Trustee in respect of the breach giving rise to
the repurchase obligation, including any expenses arising out of the enforcement
of the repurchase obligation.

      The  foregoing  repurchase  obligation  will  constitute  the sole  remedy
available  to the  Certificateholders  and the  Trustee  for any  breach  of the
Mortgage Loan Seller's  representations  and  warranties  regarding the mortgage
loans.  The Mortgage Loan Seller will be the sole Warranting Party in respect of
the mortgage loans sold by the Mortgage Loan Seller to the  Depositor,  and none
of  the  Depositor,  the  Servicer,  the  Special  Servicer,  the  Trustee,  the
Underwriter  or any of their  affiliates  (other than the Mortgage  Loan Seller)
will be obligated to repurchase any affected  mortgage loan in connection with a
breach of the Mortgage  Loan  Seller's  representations  and  warranties  if the
Mortgage Loan Seller defaults on its obligation to do so. However, the Depositor
will not include any mortgage  loan in the Mortgage Pool if anything has come to
the  Depositor's  attention  prior to the Closing Date that causes it to believe
that  the  representations  and  warranties  made by the  Mortgage  Loan  Seller
regarding  the mortgage  loan will not be correct in all material  respects when
made.  See   "Description   of  the  Pooling   Agreements--Representations   and
Warranties; Repurchases" in the prospectus.


                                      S-54
<PAGE>


MORTGAGED PROPERTY ACCOUNTS

      LOCK BOX  ACCOUNTS.  With  respect  to ____  mortgage  loans  representing
approximately  _____% of the Initial Pool Balance (the "Lock Box Loans"), one or
more  accounts  (collectively,  the  "Lock  Box  Accounts")  have been or may be
established  into which the related  property  manager and/or  tenants  directly
deposits  rents or other revenues from the Mortgaged  Property.  Pursuant to the
terms of __ of the Lock Box  Loans,  representing  approximately  _____%  of the
Initial  Pool  Balance,  the  related  Lock Box  Accounts  were  required  to be
established on the origination  dates of those mortgage  loans.  The terms of __
Lock Box Loans,  representing  approximately  ____% of the Initial Pool Balance,
provide for the  establishment  of a Lock Box Account  upon the  occurrence  and
continuation  of certain  events,  generally  relating to the failure of certain
major tenants to renew or extend their respective  leases, or the failure of the
related  borrower to lease  those  premises  to new  tenants  acceptable  to the
lender.  [Additionally,  the _____________ Loan provides that a Lock Box Account
must be established  upon the  occurrence of a [sweep event] as described  under
"--Significant Mortgage Loans--The  _____________ Loan--Cash Management Account;
Reserve  Accounts"  above].  The  agreements  which govern the Lock Box Accounts
provide  that the  borrower has no  withdrawal  or transfer  rights with respect
thereto and that all funds on deposit in the Lock Box Accounts are  periodically
swept  into the Cash  Collateral  Accounts.  The Lock Box  Accounts  will not be
assets of either REMIC.

      CASH COLLATERAL ACCOUNTS.  Each Lock Box Loan has or will have one or more
accounts  established  in  the  name  of  the  Servicer  (the  "Cash  Collateral
Accounts")  into which funds in the related Lock Box Accounts will be swept on a
regular basis. Each Cash Collateral Account will have sub-accounts (the "Reserve
Accounts") relating to taxes, insurance, replacement reserves and similar items.
Any excess over the amount necessary to fund the Monthly Payment with respect to
a Lock Box Loan,  the Reserve  Accounts and any other amounts due under the Lock
Box Loan,  will be returned to the related  borrower,  provided that no event of
default has occurred and is  continuing  with respect to the Lock Box Loan.  The
Cash Collateral Accounts will not be assets of either REMIC.


                         DESCRIPTION OF THE CERTIFICATES

GENERAL

      The  Certificates  will be  issued  pursuant  to a pooling  and  servicing
agreement,  dated as of the Cut Off Date, among the Depositor, the Servicer, the
Special  Servicer and the Trustee (the  "Pooling and Servicing  Agreement")  and
will represent in the aggregate the entire beneficial  ownership interest in the
trust fund  consisting  of: (1) 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);  (2) any
REO  Property;  (3) those funds or assets as from time to time are  deposited in
the Certificate Account, the Distribution Accounts, the Interest Reserve Account
[, the Excess Distribution Account] and the REO Account, if established; (4) the
rights of the  mortgagee  under  all  insurance  policies  with  respect  to the
mortgage  loans;  and (5) certain  rights of the  Depositor  under the  Purchase
Agreement  relating to mortgage  loan  document  delivery  requirements  and the
representations  and  warranties  of the  Mortgage  Loan  Seller  regarding  the
mortgage loans.

      The Depositor's  Commercial  Mortgage  Pass-Through  Certificates,  Series
1999- (the "Certificates") will consist of the following [____] classes (each, a
"Class"): the Class A-1, and Class A-2 Certificates (collectively,  the "Class A
Certificates"),  the [Class  X,][Class PO,] Class B, [Class C, Class D, Class E,
Class  F,  Class  G,  Class  H,  Class  I,  Class  J] and  Class R and  Class LR
Certificates.   The  Class  A  Certificates  [the  Class  X  and  the  Class  PO
Certificates] are referred to collectively in this prospectus  supplement as the
"Senior  Certificates."  The [Class B, Class C, Class D, Class E, Class F, Class
G, Class H, Class I and Class J]  Certificates  are referred to  collectively in
this  prospectus  supplement as the  "Subordinate  Certificates."  The [Class B,
Class C, Class D and Class E] Certificates  are referred to collectively in this
prospectus supplement as the "Subordinate Offered Certificates." The Class R and
Class LR Certificates are referred to collectively in this prospectus supplement
as the "Residual Certificates."

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


                                      S-55
<PAGE>


      The  "Certificate  Balance" of any Class of  Certificates  (other than the
[Class X and] Residual  Certificates)  outstanding  at any time  represents  the
maximum  amount  which its  holders  are  entitled  to receive as  distributions
allocable  to principal  from the cash flow on the mortgage  loans and the other
assets in the trust fund. On each distribution date, the Certificate  Balance of
each Class of  Certificates  will be reduced by any  distributions  of principal
actually made on, and any Collateral Support Deficit actually allocated to, that
Class of Certificates on that distribution date. The initial Certificate Balance
of each Class of Offered Certificates [(other than the Class X Certificates)] is
expected to be the balance set forth on the cover of this prospectus supplement.
[The Class X Certificates  will not have a Certificate  Balance or entitle their
holders to distributions of principal.]

      [The Class X Certificates  will,  however,  represent the right to receive
distributions of interest accrued as described in this prospectus  supplement on
a notional  amount (the "Notional  Amount").  The Notional Amount of the Class X
Certificates  will be equal to the  aggregate  Stated  Principal  Balance of the
mortgage loans as of the preceding distribution date (after giving effect to the
distribution  of  principal  on that  distribution  date) or, prior to the first
distribution  date,  the  Cut-off  Date.  The  Notional  Amount  of the  Class X
Certificates  is used solely for purposes of describing  the amounts of interest
payable  on the Class X  Certificates  and does not  represent  an  interest  in
principal  payments on the mortgage loans.] The Class F, Class G, Class H, Class
I and Class J Certificates will have an aggregate initial Certificate Balance of
approximately $____________________.  The Class R and Class LR Certificates will
not have Certificate Balances.

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

      The Offered  Certificates  will  initially be  represented  by one or more
global Certificates  registered in the name of the nominee of DTC. The Depositor
has been informed by The  Depository  Trust  Company  ("DTC") that DTC's nominee
will be Cede & Co. No person  acquiring an interest in the Offered  Certificates
(this  person,  a  "Certificate  Owner")  will be entitled to receive an Offered
Certificate in fully registered,  certificated form (a "Definitive Certificate")
representing its interest in that Class, except as set forth under "--Book-Entry
Registration  and Definitive  Certificates"  below.  Unless and until Definitive
Certificates  are issued,  all  references  to actions by holders of the Offered
Certificates will refer to actions taken by DTC upon instructions  received from
Certificate  Owners  through  its  participating  organizations  (together  with
Cedelbank  ("Cedel")  and  The  Euroclear  System  ("Euroclear")   participating
organizations,  the  "Participants"),  and all  references  in  this  prospectus
supplement  to  payments,  notices,  reports  and  statements  to holders of the
Offered Certificates will refer to payments,  notices, reports and statements to
DTC or Cede & Co., as the  registered  holder of the Offered  Certificates,  for
distribution to Certificate  Owners through its  Participants in accordance with
DTC procedures.  See "Description of the  Certificates--Book-Entry  Registration
and Definitive Certificates" in the prospectus.

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

PAYING AGENT, CERTIFICATE REGISTRAR AND AUTHENTICATING AGENT

      The  Chase  Manhattan  Bank,  450 West  33rd  Street,  Structured  Finance
Services  (MBS),  15th Floor,  New York, New York 10001 will be appointed by the
Trustee as paying agent (in that capacity, the "Paying Agent"). In addition, The
Chase  Manhattan Bank will initially  serve as registrar (in that capacity,  the
"Certificate  Registrar") for purposes of recording and otherwise  providing for
the  registration of the Offered  Certificates and of transfers and exchanges of
the  Definitive  Certificates,  if issued,  and as  authenticating  agent of the
Certificates (in that capacity, the "Authenticating Agent").

BOOK-ENTRY REGISTRATION AND DEFINITIVE CERTIFICATES

      GENERAL.  Certificate Owners may hold their  Certificates  through DTC (in
the United States) or Cedel or Euroclear (in Europe) if they are Participants of
that system, or indirectly through  organizations that are Participants in those
systems.  Cedel and Euroclear will hold omnibus positions on behalf of the Cedel
Participants and the Euroclear  Participants,  respectively,  through customers'
securities  accounts  in  Cedel's  and  Euroclear's  names on the


                                      S-56
<PAGE>


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

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

      Cross-market  transfers  between  persons  holding  directly or indirectly
through  DTC,  on the one hand,  and  directly  through  Cedel  Participants  or
Euroclear Participants, on the other, will be effected in DTC in accordance with
DTC rules on behalf of the relevant  European  international  clearing system by
its Depository;  however, these cross-market  transactions will require delivery
of instructions to the relevant  European  international  clearing system by the
counterparty in that system in accordance with its rules and procedures.  If the
transaction complies with all relevant requirements,  Euroclear or Cedel, as the
case may be, will then deliver  instructions to the Depository to take action to
effect final settlement on its behalf.

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

      Certificate Owners that are not Direct or Indirect Participants but desire
to purchase, sell or otherwise transfer ownership of, or other interests in, the
Offered Certificates may do so only through Direct and Indirect Participants. In
addition,  Certificate Owners will receive all distributions of principal of and
interest on the Offered  Certificates  from the Paying Agent through DTC and its
Direct and Indirect Participants. Accordingly, Certificate Owners may experience
delays in their receipt of payments,  since those  payments will be forwarded by
the  Paying  Agent to Cede & Co.,  as  nominee of DTC.  DTC will  forward  those
payments to its  Participants,  which  thereafter  will forward them to Indirect
Participants or beneficial owners of Offered  Certificates.  Except as otherwise
provided under "--Reports to Certificateholders;  Certain Available Information"
below,  Certificate  Owners  will not be  recognized  by the Paying  Agent,  the
Certificate  Registrar,  the  Trustee,  the Special  Servicer or the Servicer as
holders of record of Certificates,  and Certificate  Owners will be permitted to
receive information furnished to  Certificateholders  and to exercise the rights
of  Certificateholders  only indirectly  through DTC and its Direct and Indirect
Participants.

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

      Because  DTC can only act on  behalf of  Participants,  who in turn act on
behalf  of   Indirect   Participants   and   certain   banks,   the  ability  of
Certificateholders  to pledge those  Certificates to persons or entities that do
not


                                      S-57
<PAGE>


participate  in the DTC  system,  or to  otherwise  act  with  respect  to those
Certificates, may be limited due to the lack of a physical certificate for those
Certificates.

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

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

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

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

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

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

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

DISTRIBUTIONS

      METHOD, TIMING AND AMOUNT.  Distributions on the Certificates are required
to be made by the Paying Agent,  to the extent of available  funds,  on the __th
day of each month or, if that __th day is not a business  day,  then on the next
succeeding  business day,  commencing in _________ 1999 (each,  a  "Distribution
Date").  All  these  distributions  (other  than the final  distribution  on any
Certificate)  are required to be made to the  Certificateholders  in whose names
the  Certificates  are  registered at the close of business on each Record Date.
With  respect  to any  Distribution  Date,  the  "Record  Date" will be the last
business day of the month  preceding the month in which that  Distribution  Date
occurs.  These  distributions  are  required  to be  made by  wire  transfer  in
immediately available funds to the account specified by the Certificateholder at
a bank or other entity having appropriate facilities,  if that Certificateholder
has provided the Paying Agent and Trustee with written  wiring  instructions  no
less than five


                                      S-58
<PAGE>


business days prior to the related Record Date (which wiring instructions may be
in the form of a standing order applicable to all subsequent  distributions) and
is the registered owner of Certificates  with an aggregate  initial  Certificate
Balance  or  Notional  Amount,  as the case may be, of at least  $5,000,000,  or
otherwise by check mailed to that  Certificateholder.  The final distribution on
any  Certificate  is  required  to  be  made  in  like  manner,  but  only  upon
presentation  and  surrender of that  Certificate  at the location  that will be
specified  in  a  notice  of  the  pendency  of  the  final  distribution.   All
distributions made with respect to a Class of Certificates will be allocated pro
rata among the outstanding  Certificates of that Class based on their respective
Percentage Interests.

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

      The Paying  Agent is required to  establish  and  maintain an account (the
"Lower-Tier  Distribution  Account"),  and a  second  account  (the  "Upper-Tier
Distribution  Account" and, together with the Lower-Tier  Distribution  Account,
the "Distribution Accounts") in the name of the Paying Agent and for the benefit
of the  Certificateholders.  On each  Distribution  Date,  the  Paying  Agent is
required  to apply  amounts on deposit in the  Upper-Tier  Distribution  Account
(which  will  include  all funds that were  remitted  by the  Servicer  from the
Certificate  Account plus, among other things, any P&I Advances less amounts, if
any,  distributable to the Class LR Certificates as set forth in the Pooling and
Servicing  Agreement)  generally to make distributions of interest and principal
from the Available Distribution Amount to the Certificateholders as described in
this prospectus supplement. Each of the Certificate Account and the Distribution
Accounts  will  conform to  certain  eligibility  requirements  set forth in the
Pooling and Servicing Agreement.

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

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

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

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


                                      S-59
<PAGE>


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

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

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

                (d) all Prepayment Premiums and Yield Maintenance Charges;

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

                (f)  [Excess Interest] and

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

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

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

      The "Due Period" for each Distribution Date and each mortgage loan will be
the period  commencing  on the second  day of the month  preceding  the month in
which that  Distribution Date occurs and ending on the first day of the month in
which that  Distribution  Date occurs (or,  with respect to the  mortgage  loans
identified   on  Annex  A  to  this   prospectus   supplement  as  Loan  Numbers
_________________  and ____,  the period  commencing  on the eleventh day of the
month preceding the month in which that  Distribution  Date occurs and ending on
the  tenth  day  of  the  month  in  which  that   Distribution   Date  occurs).
Notwithstanding the foregoing, in the event that the last day of a Due Period is
not a business  day, any payments  received  with respect to the mortgage  loans
relating to that Due Period on the business day  immediately  following that day
shall be deemed to have been received  during that Due Period and not during any
other Due Period.  For purposes of the  discussion  in the  prospectus,  the Due
Period is also the Prepayment Period (as defined in the prospectus).

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

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

           second,  (1) to the  Class  A-1  Certificates,  in  reduction  of its
      Certificate Balance, an amount equal to the Principal  Distribution Amount
      until the  Certificate  Balance of that Class is reduced to zero,  and (2)
      following   reduction  of  the  Certificate   Balance  of  the  Class  A-1
      Certificates to zero, to the Class A-2  Certificates,  in reduction of its
      Certificate Balance, an amount equal to the Principal  Distribution Amount


                                      S-60
<PAGE>


      (or a  portion  of it  remaining  after  distributions  on the  Class  A-1
      Certificates on that Distribution  Date) until the Certificate  Balance of
      that Class is reduced to zero,;

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

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

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

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

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

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

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

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

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

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

           thirteenth,  to the Class E Certificates,  in respect of interest, up
      to an amount equal to the Interest Distribution Amount for that Class;

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

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

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

           seventeenth,  following reduction of the Certificate  Balances of the
      Class A, Class B, Class C, Class D and Class E  Certificates  to zero,  to
      the Class F  Certificates,  in reduction of its  Certificate  Balance,


                                      S-61
<PAGE>


      an amount equal to the Principal  Distribution  Amount (or a portion of it
      remaining  after  distributions  on the Class A, Class B, Class C, Class D
      and Class E Certificates on that Distribution Date), until the Certificate
      Balance of that Class is reduced to zero;

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

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

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

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

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

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

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

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

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

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

           twenty-eighth,  to the Class J Certificates,  in respect of interest,
      up to an amount equal to the Interest Distribution Amount for that Class;

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

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


                                      S-62
<PAGE>


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

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

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

      PASS-THROUGH  RATES.  The  Pass-Through  Rate  applicable to each Class of
Offered  Certificates  [(other  than the Class  [X][PO]  Certificates)]  for any
Distribution  Date will equal the rate per annum  specified on the cover of this
prospectus  supplement.  Interest  will  accrue for each  Class of  Certificates
during the related Interest Accrual Period. [The Pass-Through Rate for the Class
X Certificates (the "Class X Pass-Through  Rate") for any Distribution Date will
equal the excess,  if any, of (a) the  weighted  average of the  applicable  Net
Mortgage Rates for the mortgage loans weighted on the basis of their  respective
Stated  Principal  Balances as of the first day of the related Due Period or, in
the case of the first Distribution Date, the Cut-off Date, over (b) the weighted
average of the Pass-Through Rates on all of the other  Certificates  (other than
the Residual Certificates) weighted on the basis of their respective Certificate
Balances  immediately prior to that Distribution  Date. The Class X Pass-Through
Rate for the first  Distribution Date is expected to be approximately  ________%
per annum.]

      The "Net  Mortgage  Rate" for each  mortgage loan is equal to the interest
rate on that  mortgage  loan in  effect  from  time  to time  less  the  related
Administrative  Cost Rate;  provided  however,  that for purposes of calculating
Pass-Through  Rates,  the Net  Mortgage  Rate  for  any  mortgage  loan  will be
determined without regard to any modification,  waiver or amendment of the terms
of the mortgage  loan,  whether  agreed to by the  Servicer or resulting  from a
bankruptcy, insolvency or similar proceeding involving the related borrower.

      The  "Mortgage  Rate" with respect to any  mortgage  loan is the per annum
rate at which  interest  accrues on that  mortgage loan as stated in the related
Mortgage  Note in each case  without  giving  effect to any  default  rate or an
increased interest rate.  [Notwithstanding  the foregoing,  if any mortgage loan
does not accrue  interest on the basis of a 360-day  year  consisting  of twelve
30-day months, then, solely for purposes of calculating the Pass-Through Rate on
the  Class X  Certificates,  the  interest  rate on that  mortgage  loan for any
one-month  period  preceding a related Due Date will be the  annualized  rate at
which  interest  would have to accrue in respect  of that  mortgage  loan on the
basis of a 360-day year  consisting  of twelve 30-day months in order to produce
the aggregate  amount of interest  actually  accrued in respect of that mortgage
loan  during  that  one-month  period  at the  mortgage  loan's  interest  rate;
provided,  however,  that with respect to each Withheld  Loan, the mortgage rate
for the one month period (1)  preceding the Due Dates in January and February in
any year  which is not a leap year or in  February  in any year  which is a leap
year, and (2) preceding the Due Date in March, will be the per annum rate stated
in the related Mortgage Note.]

      ["Excess  Interest"  with respect to any APD Mortgage Loan is the interest
accrued at an increased  interest  rate in respect of that APD Mortgage  Loan in
excess of the interest  accrued at the related  initial  interest rate, plus any
related interest, to the extent permitted by applicable law.]

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

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


                                      S-63
<PAGE>


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

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

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

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

      For  purposes  of the  foregoing  definitions  of  Principal  Distribution
Amount,  the term  "Principal  Shortfall"  for any  Distribution  Date means the
amount, if any, by which (1) the Principal Distribution Amount for the preceding
Distribution  Date,  exceeds (2) the aggregate amount  distributed in respect of
principal  on the Class A, Class B, Class C, Class D, Class E, Class F, Class G,
Class H, Class I and Class J Certificates  on the preceding  Distribution  Date.
There will be no Principal Shortfall on the first Distribution Date.

      CERTAIN CALCULATIONS WITH RESPECT TO INDIVIDUAL MORTGAGE LOANS. The Stated
Principal  Balance of each mortgage loan  outstanding at any time represents the
principal  balance  of the  mortgage  loan  ultimately  due and  payable  to the
Certificateholders.  The "Stated  Principal  Balance" of each mortgage loan will
initially equal its Cut- off Date Balance and, on each  Distribution  Date, will
be reduced by the  portion of the  Principal  Distribution  Amount for that date
that is  attributable to that mortgage loan. The Stated  Principal  Balance of a
mortgage loan may also be reduced in connection with any forced reduction of its
actual unpaid  principal  balance imposed by a court presiding over a bankruptcy
proceeding  in which the  related  borrower is the debtor.  See  "Certain  Legal
Aspects of Mortgage  Loans--Bankruptcy Laws" in the prospectus.  If any mortgage
loan is paid in full or the mortgage loan (or any Mortgaged Property acquired in
respect of the mortgage  loan) is otherwise  liquidated,  then,  as of the first
Distribution  Date that  follows the end of the Due Period in which that payment
in full  or  liquidation  occurred  and  notwithstanding  that a loss  may  have
occurred in connection with any such  liquidation,  the Stated Principal Balance
of the mortgage loan shall be zero.

      For  purposes  of  calculating   distributions   on,  and  allocations  of
Collateral  Support  Deficit to, the  Certificates,  as well as for  purposes of
calculating  the  Servicing  Fee and Trustee Fee  payable  each month,  each REO
Property will be treated as if there exists with respect  thereto an outstanding
mortgage loan (an "REO Loan"),  and all  references to mortgage loan or mortgage
loans and "Mortgage Pool" in this  prospectus  supplement and in the prospectus,
when used in that  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


                                      S-64
<PAGE>


predecessor  mortgage  loan,  including  the  same  fixed  interest  rate  (and,
accordingly,  the same Net Mortgage Rate) and the same unpaid principal  balance
and Stated  Principal  Balance.  Amounts due on the  predecessor  mortgage loan,
including  any  portion of it  payable or  reimbursable  to the  Servicer,  will
continue to be "due" in respect of the REO Loan; and amounts received in respect
of the related REO Property, net of payments to be made, or reimbursement to the
Servicer or the Special Servicer for payments previously advanced, in connection
with the operation and management of that property, generally will be applied by
the Servicer as if received on the predecessor mortgage loan.

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

ALLOCATION OF PREPAYMENT PREMIUMS AND YIELD MAINTENANCE CHARGES

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

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

      The "Base Interest  Fraction" with respect to any principal  prepayment on
any mortgage loan and with respect to any Class of Offered  Certificates [(other
than the Class X Certificates)] is a fraction (A) whose numerator is the greater
of (a) zero and (b) the  difference  between (1) the  Pass-Through  Rate on that
Class of Offered  Certificates  and (2) the Yield Rate used in  calculating  the
Yield Maintenance Charge with respect to that principal prepayment and (B) whose
denominator  is the  difference  between  (1) the  interest  rate on the related
mortgage loan and (2) the Yield Rate used in calculating  the Yield  Maintenance
Charge  with  respect  to  that   principal   prepayment.   However,   under  no
circumstances will the Base Interest Fraction be greater than one. If that Yield
Rate is greater than the interest rate on the related  mortgage  loan,  then the
Base Interest Fraction shall equal zero.

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

      For a description of Prepayment  Premiums and Yield  Maintenance  Charges,
see  "Description  of the Mortgage  Pool--Certain  Terms and  Conditions  of the
Mortgage  Loans--Prepayment  Provisions" in this prospectus supplement. See also
"Certain Legal Aspects of the Mortgage Loans-Default Interest and Limitations on
Prepayments" in the prospectus regarding the enforceability of Yield Maintenance
Charges and Prepayment Premiums.

ASSUMED FINAL DISTRIBUTION DATE; RATED FINAL DISTRIBUTION DATE

      The "Assumed Final Distribution Date" with respect to any Class of Offered
Certificates is the Distribution Date on which the aggregate Certificate Balance
or Notional Amount,  as the case may be, of that Class of


                                      S-65
<PAGE>


Certificates  would be reduced to zero based on the assumptions set forth below.
The Assumed Final Distribution Date will in each case be as follows:


          CLASS DESIGNATION           ASSUMED FINAL DISTRIBUTION DATE
          -----------------           -------------------------------
      Class A-1................
      Class A-2................
      [Class X]................
      [Class PO]...............
      Class B..................
      Class C..................
      Class D..................
      Class E..................


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

      [In addition,  the Assumed Final  Distribution  Dates set forth above were
calculated  on the  basis of a 0% CPR and  assuming  the  _____________  Loan is
prepaid  on  its  Anticipated  Prepayment  Date].  Since  the  rate  of  payment
(including  prepayments)  of the mortgage loans may exceed the scheduled rate of
payments,  and could exceed that  scheduled  rate by a substantial  amount,  the
actual  final  Distribution  Date  for  one  or  more  Classes  of  the  Offered
Certificates  may be  earlier,  and  could be  substantially  earlier,  than the
related  Assumed Final  Distribution  Date(s).  The rate of payments  (including
prepayments)  on the mortgage  loans will depend on the  characteristics  of the
mortgage loans,  as well as on the prevailing  level of interest rates and other
economic  factors,  and we cannot  assure you as to actual  payment  experience.
Finally,  the Assumed  Distribution  Dates were  calculated  assuming that there
would not be an early termination of the trust fund.

      The "Rated Final Distribution Date" for each Class of Offered Certificates
will be  _____________,  the  first  Distribution  Date  after  the  24th  month
following the end of the amortization term for the mortgage loan that, as of the
Cut-off Date, will have the longest remaining amortization term [(other than the
__________ Loan, which is an interest-only loan)].

SUBORDINATION; ALLOCATION OF COLLATERAL SUPPORT DEFICIT

      The  rights  of  holders  of  the  Subordinate   Certificates  to  receive
distributions  of amounts  collected or advanced on the  mortgage  loans will be
subordinated,  to the extent  described in this  prospectus  supplement,  to the
rights of holders of the Senior Certificates.  Moreover, to the extent described
in this prospectus supplement:

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

        O  the  rights of the  holders  of the Class J and Class I  Certificates
           will be  subordinated  to the  rights of the  holders  of the Class H
           Certificates,

        O  the  rights  of the  holders  of the  Class  H,  Class I and  Class J
           Certificates will be subordinated to the rights of the holders of the
           Class G Certificates,

        O  the rights of the  holders of the Class G, Class H, Class I and Class
           J Certificates  will be  subordinated to the rights of the holders of
           the Class F Certificates,

        O  the  rights of the  holders of the Class F, Class G, Class H, Class I
           and Class J Certificates  will be  subordinated  to the rights of the
           holders of the Class E Certificates,


                                      S-66
<PAGE>


        O  the rights of the  holders of the Class E, Class F, Class G, Class H,
           Class I and Class J Certificates  will be  subordinated to the rights
           of the holders of the Class D Certificates,

        O  the rights of the  holders of the Class D, Class E, Class F, Class G,
           Class H, Class I and Class J Certificates will be subordinated to the
           rights of the holders of the Class C Certificates,

        O  the rights of the  holders of the Class C, Class D, Class E, Class F,
           Class  G,  Class  H,  Class  I  and  Class  J  Certificates  will  be
           subordinated   to  the   rights  of  the   holders  of  the  Class  B
           Certificates, and

        O  the  rights of  holders  of the Class B,  Class C,  Class D, Class E,
           Class F, Class G, Class H, Class I and Class J  Certificates  will be
           subordinated to the rights of the holders of the Senior Certificates.

      This subordination is intended to enhance the likelihood of timely receipt
by the holders of the Senior  Certificates  of the full  amount of all  interest
payable in respect of the Senior Certificates on each Distribution Date, and the
ultimate  receipt by the holders of the Class A Certificates  of principal in an
amount  equal to, in each case,  the entire  Certificate  Balance of the Class A
Certificates.  Similarly,  but to decreasing degrees, this subordination is also
intended to enhance the likelihood of timely receipt by the holders of the Class
B  Certificates,  the  holders of the Class C  Certificates,  the holders of the
Class D  Certificates  and the holders of the Class E  Certificates  of the full
amount of interest  payable in respect of those Classes of  Certificates on each
Distribution  Date,  and the  ultimate  receipt  by the  holders  of the Class B
Certificates,  the holders of the Class C Certificates, the holders of the Class
D Certificates  and the holders of the Class E Certificates,  of principal equal
to, in each case,  the entire  Certificate  Balance of each of those  Classes of
Certificates.

      The  protection  afforded  to the holders of the Class E  Certificates  by
means of the subordination of the Non-Offered  Certificates that are Subordinate
Certificates (the "Non-Offered Subordinate Certificates"), to the holders of the
Class D Certificates by the  subordination  of the Class E Certificates  and the
Non-Offered Subordinate Certificates, to the holders of the Class C Certificates
by means of the  subordination  of the Class D and Class E Certificates  and the
Non-Offered Subordinate Certificates, to the holders of the Class B Certificates
by means of the  subordination  of the Class C, Class D and Class E Certificates
and the Non-Offered  Subordinate  Certificates  and to the holders of the Senior
Certificates by means of the subordination of the Subordinate Certificates, will
be accomplished by the application of the Available  Distribution Amount on each
Distribution  Date in  accordance  with the order of  priority  described  under
"--Distributions"  above and by the allocation of Collateral Support Deficits in
the manner  described  below.  No other form of credit support will be available
for the benefit of the holders of the Offered Certificates.

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

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

      On each Distribution Date,  immediately  following the distributions to be
made to the  Certificateholders  on that date,  the Paying  Agent is required to
calculate  the  amount,  if any,  by which (1) the  aggregate  Stated  Principal
Balance of the mortgage loans expected to be outstanding  immediately  following
that Distribution Date is less than (2) the aggregate Certificate Balance of the
Certificates   after  giving  effect  to  distributions  of  principal  on  that


                                      S-67
<PAGE>


Distribution Date (that deficit, "Collateral Support Deficit"). The Paying Agent
will be required to allocate the Collateral Support Deficit among the respective
Classes of Certificates  as follows:  to the Class J, Class I, Class H, Class G,
Class F, Class E, Class D, Class C and Class B Certificates  in that order,  and
in each case in respect of and until the remaining  Certificate  Balance of that
Class has been  reduced to zero.  Following  the  reduction  of the  Certificate
Balances of those Classes to zero, the Paying Agent will be required to allocate
the Collateral  Support Deficit among the Classes of Class A  Certificates,  pro
rata (based upon their  respective  Certificate  Balances),  until the remaining
Certificate  Balances of those Classes have been reduced to zero. Any Collateral
Support  Deficit  allocated to a Class of  Certificates  will be allocated among
respective  Certificates of that Class in proportion to the Percentage Interests
evidenced thereby.

      In general,  Collateral  Support Deficits could result from the occurrence
of: (1)  losses and other  shortfalls  on or in respect of the  mortgage  loans,
including  as a result of defaults  and  delinquencies  on the  mortgage  loans,
related  Nonrecoverable  Advances,  the payment to the  Special  Servicer of any
compensation  as described in  "Servicing of the Mortgage  Loans--Servicing  and
Other Compensation and Payment of Expenses" in this prospectus  supplement,  and
the  payment of interest on Advances  and certain  servicing  expenses;  and (2)
certain  unanticipated,  non- mortgage loan specific expenses of the trust fund,
including certain  reimbursements to the Trustee as described under "Description
of  the  Pooling  Agreements--Certain  Matters  Regarding  the  Trustee"  in the
prospectus,  certain  reimbursements  to  the  Servicer  and  the  Depositor  as
described  under  "Description  of  the  Pooling   Agreements--Certain   Matters
Regarding the Master Servicer and the Depositor" in the prospectus,  and certain
federal, state and local taxes, and certain tax-related expenses, payable out of
the   trust   fund   as   described   under   "Certain    Federal   Income   Tax
Consequences--Federal  Income  Tax  Consequences  for  REMIC  Certificates"  and
"--Taxes That May Be Imposed on the REMIC Pool" in the prospectus.  Accordingly,
the allocation of Collateral  Support Deficit as described above will constitute
an allocation of losses and other shortfalls experienced by the trust fund.

      A Class of Offered  Certificates will be considered  outstanding until its
Certificate  Balance or Notional Amount, as the case may be, is reduced to zero.
However,  reimbursement of any previously  allocated  Collateral Support Deficit
may thereafter be made to that Class in accordance  with the payment  priorities
set forth in "--Distributions--Priority" above.

ADVANCES

      On the business day  immediately  preceding  each  Distribution  Date (the
"Servicer  Remittance  Date"),  the Servicer will be  obligated,  subject to the
recoverability  determination  described  below,  to make advances (each, a "P&I
Advance")  out of its own funds or,  subject to the  replacement  those funds as
provided in the  Pooling  and  Servicing  Agreement,  certain  funds held in the
Certificate  Account  that  are  not  required  to  be  part  of  the  Available
Distribution  Amount  for that  Distribution  Date,  in an amount  equal to (but
subject to reduction as described in the following  paragraph) the aggregate of:
(1) all Monthly  Payments  (net of the  applicable  Servicing  Fee),  other than
Balloon  Payments,  which were due on the mortgage  loans during the related Due
Period and  delinquent (or not advanced by any  subservicer)  as of the business
day preceding the Servicer Remittance Date; and (2) in the case of each mortgage
loan  delinquent in respect of its Balloon  Payment as of the end of the related
Due Period  (including  any REO Loan as to which the Balloon  Payment would have
been past due), an amount equal to the Assumed Scheduled Payment. The Servicer's
obligations to make P&I Advances in respect of any mortgage loan or REO Property
will continue  through  liquidation of that mortgage loan or disposition of that
REO Property,  as the case may be. To the extent that the Servicer fails to make
a P&I  Advance  that it is  required  to make under the  Pooling  and  Servicing
Agreement,  the  Trustee  will make the  required  P&I  Advance  pursuant to the
Pooling and Servicing Agreement.

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

      In addition to P&I Advances,  the Servicer will also be obligated (subject
to the  limitations  described in this  prospectus  supplement) to make advances
("Servicing  Advances"  and,  collectively  with P&I  Advances,


                                      S-68
<PAGE>


"Advances") in connection with the servicing and  administration of any mortgage
loan in respect of which a default, delinquency or other unanticipated event has
occurred or is reasonably  foreseeable  or in connection  with the servicing and
administration of any Mortgaged Property or REO Property, to pay delinquent real
estate  taxes,  assessments  and hazard  insurance  premiums  and to cover other
similar costs and expenses  necessary to preserve the priority of or enforce the
related  mortgage loan documents or to protect,  lease,  manage and maintain the
related  Mortgaged  Property.  To the extent that the  Servicer  fails to make a
Servicing  Advance  that it is required to make under the Pooling and  Servicing
Agreement and the Trustee has notice of that failure,  the Trustee will make the
required Servicing Advance pursuant to the Pooling and Servicing Agreement.

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

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

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

APPRAISAL REDUCTIONS

      After an Appraisal Reduction Event has occurred, an Appraisal Reduction is
required to be  calculated.  An  "Appraisal  Reduction  Event" will occur on the
earliest of:

           (1) the third  anniversary  of the date on which an  extension of the
      maturity  date of a  mortgage  loan  becomes  effective  as a result  of a
      modification of the mortgage loan by the Special Servicer, which extension
      does not change the amount of Monthly Payments on the mortgage loan;

           (2)  120 days  after an  uncured  delinquency  occurs in
      respect of a mortgage loan;

           (3) the date on which a reduction  in the amount of Monthly  Payments
      on a mortgage loan, or a change in any other material economic term of the
      mortgage loan (other than an extension of its maturity), becomes effective
      as a  result  of a  modification  of the  mortgage  loan  by  the  Special
      Servicer;

           (4)  60 days after a receiver has been appointed;

           (5)  60 days after a borrower declares bankruptcy;

           (6) 60 days after an involuntary petition of bankruptcy is filed with
      respect to the  borrower,  if the petition is not  dismissed  prior to the
      expiration of that period; and

           (7) immediately after a mortgage loan becomes an REO Loan.

      No  Appraisal  Reduction  Event may  occur at any time when the  aggregate
Certificate  Balances  of all  Classes of  Certificates  (other than the Class A
Certificates) has been reduced to zero.


                                      S-69
<PAGE>


      The "Appraisal  Reduction" for any Distribution  Date and for any mortgage
loan as to which any  Appraisal  Reduction  Event has occurred will be an amount
equal to the  excess of (a) the  outstanding  Stated  Principal  Balance of that
mortgage  loan  over (b) the  excess  of (1) 90% of the  appraised  value of the
related  Mortgaged  Property as determined  (A) by one or more  independent  MAI
appraisals  with  respect to any  mortgage  loan with an  outstanding  principal
balance equal to or in excess of $2,000,000 (the costs of which shall be paid by
the Servicer as an Advance),  and (B) by an internal valuation  performed by the
Special Servicer with respect to any mortgage loan with an outstanding principal
balance less than  $2,000,000,  over (2) the sum as of the Due Date occurring in
the month of that Distribution Date of (A) to the extent not previously advanced
by the Servicer or the Trustee,  all unpaid  interest on that mortgage loan at a
per  annum  rate  equal to the  interest  rate for the  mortgage  loan,  (B) all
unreimbursed  Advances and interest on those Advances at the Reimbursement  Rate
in respect  of that  mortgage  loan and (C) all  currently  due and unpaid  real
estate taxes and assessments,  insurance premiums and ground rents and all other
amounts due and unpaid  under the  mortgage  loan (which tax,  premiums,  ground
rents and other  amounts have not been the subject of an Advance by the Servicer
and/or for which funds have not been escrowed).

      Within 60 days after the Appraisal  Reduction  Event, the Special Servicer
will be required to receive an appraisal;  provided,  however, that with respect
to an Appraisal  Reduction Event  described in clause (2), the Special  Servicer
will be required to receive an appraisal  within the 120-day period set forth in
clause (2). On the first  Determination  Date occurring on or after the delivery
of the MAI  appraisal,  the Special  Servicer  will be required to calculate and
report to the  Servicer,  and the  Servicer  will be  required  to report to the
Paying Agent and the Trustee,  the Appraisal Reduction to take into account that
appraisal.  In the event that the  Special  Servicer  has not  received  the MAI
appraisal within the timeframe  described above (or, in the case of an appraisal
in connection with an Appraisal Reduction Amount described in clause (2), within
60 days following the 120-day period set forth in clause (2)), the amount of the
Appraisal  Reduction  will be deemed to be an amount equal to 25% of the current
Stated Principal Balance of the related mortgage loan until the MAI appraisal is
received. The "Determination Date" for each Distribution Date is the 13th day of
the month in which that  Distribution  Date  occurs or, if the 13th day is not a
business day, then the immediately preceding business day.

      As a result of calculating one or more Appraisal Reductions, the amount of
any required  P&I Advance  will be reduced by an amount  equal to the  Appraisal
Reduction Amount,  which will have the effect of reducing the amount of interest
available to the most subordinate Class of Certificates then outstanding  (i.e.,
first to the Class J Certificates, then to the Class I Certificates, then to the
Class H  Certificates,  then to the  Class G  Certificates,  then to the Class F
Certificates,   then  to  the  Class  E  Certificates,   then  to  the  Class  D
Certificates,  then  to the  Class  C  Certificates  and  then  to the  Class  B
Certificates).  See "--Advances" above. The "Appraisal Reduction Amount" for any
Distribution  Date  shall  equal the  product  of (1) the  applicable  per annum
Pass-Through Rate (i.e., for any month, one twelfth of the Pass-Through Rate) on
the Class of Certificates to which the Appraisal Reduction is allocated, and (2)
the sum of all Appraisal  Reductions with respect to that Distribution  Date. In
addition,  Appraisal  Reductions will be allocated to the most subordinate Class
of Certificates then outstanding (i.e., first to the Class J Certificates,  then
to the Class I Certificates, then to the Class H Certificates, then to the Class
G  Certificates,  then  to  the  Class  F  Certificates,  then  to the  Class  E
Certificates, then to the Class D Certificates, then to the Class C Certificates
and then to the Class B Certificates) for purposes of determining  Voting Rights
and the identity of the  Controlling  Class.  See  "--Voting  Rights"  below and
"Servicing of the Mortgage Loans--General" in this prospectus supplement.

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


                                      S-70
<PAGE>


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

REPORTS TO CERTIFICATEHOLDERS; CERTAIN AVAILABLE INFORMATION

      On each Distribution Date, the Paying Agent will be required to forward by
mail to each holder of a Certificate,  the Trustee, the Underwriter, the Special
Servicer and a financial  market publisher (which is anticipated to initially be
Bloomberg,  L.P.), if any, a statement (a "Distribution Date Statement") setting
forth, among other things:

                (a) the amount of the distribution on the  Distribution  Date to
           the  holders  of  the  Class  of  Certificates  in  reduction  of its
           Certificate Balance;

                (b) the amount of the distribution on the  Distribution  Date to
           the holders of the Class of Certificates  allocable to  Distributable
           Certificate
           Interest;

                (c) the  aggregate  amount of  Advances  made in  respect of the
           Distribution Date;

                (d) the aggregate amount of compensation paid to the Trustee and
           servicing  compensation paid to the Servicer and the Special Servicer
           during the Due Period for the Distribution Date;

                (e) the aggregate Stated Principal Balance of the mortgage loans
           and any REO Loans  outstanding  immediately  before  and  immediately
           after the Distribution Date;

                (f) the number,  aggregate  principal balance,  weighted average
           remaining term to maturity and weighted  average mortgage rate of the
           mortgage  loans  as of the  end of the  related  Due  Period  for the
           Distribution Date;

                (g) the number and aggregate principal balance of mortgage loans
           (A) delinquent one month,  (B) delinquent two months,  (C) delinquent
           three or more months and (D) as to which foreclosure proceedings have
           been commenced;

                (h) the value of any REO Property  included in the trust fund as
           of the end of the related Due Period for the Distribution Date, based
           on the most recent appraisal or valuation;

                (i)  the  Available  Distribution  Amount  for  the
           Distribution Date;

                (j) the amount of the distribution on the  Distribution  Date to
           the holders of the Class of Certificates  allocable to (A) Prepayment
           Premiums (B) Yield Maintenance Charges [and (C) Excess Interest];

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

                (l)   the Scheduled  Principal  Distribution Amount
           and the Unscheduled  Principal  Distribution  Amount for
           the Distribution Date;


                                      S-71
<PAGE>


                (m) the Certificate  Balance or Notional Amount, as the case may
           be, of each Class of Certificates  immediately before and immediately
           after the Distribution Date, separately  identifying any reduction in
           it as a result of the allocation of any Collateral Support Deficit on
           the Distribution Date;

                (n) the  fraction,  expressed  as a  decimal  carried  to  eight
           places,  the  numerator  of  which is the  then  related  Certificate
           Balance,  and  the  denominator  of  which  is  the  related  initial
           aggregate  Certificate Balance, for each Class of Certificates (other
           than   the   Residual   Certificates)   immediately   following   the
           Distribution Date;

                (o)  the  amount  of  any  Appraisal   Reductions   effected  in
           connection with the  Distribution  Date on a loan-by-loan  basis, the
           total   Appraisal   Reduction   effected  in   connection   with  the
           Distribution Date and the total Appraisal Reduction Amounts as of the
           Distribution Date;

                (p) the number and related  principal  balances of any  mortgage
           loans  extended  or  modified  during  the  related  Due  Period on a
           loan-by-loan basis;

                (q)  the amount of any  remaining  unpaid  interest
           shortfalls for the Class as of the Distribution Date;

                (r) a  loan-by-loan  listing of each mortgage loan which was the
           subject of a Principal  Prepayment  during the related Due Period and
           the amount and the type of Principal Prepayment occurring;

                (s) a  loan-by-loan  listing  of any  mortgage  loan  which  was
           defeased during the related Due Period; and

                (t) all deposits into,  withdrawals from, and the balance of the
           Interest Reserve Account on the related Servicer Remittance Dates.

In the case of information  furnished  pursuant to clauses (a), (b), (j) and (q)
above,  the amounts  shall be expressed as a dollar  amount in the aggregate for
all Certificates of each applicable Class and per Definitive Certificate.

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

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

      The Pooling and Servicing Agreement requires that the Paying Agent (or the
Trustee with respect to clause (6) only) make available at its offices primarily
responsible for  administration of the trust fund, during normal business hours,
for review by any holder of an Offered Certificate,  the Depositor,  the Special
Servicer, the Servicer, any rating agency or any other person to whom the Paying
Agent (or the Trustee,  if applicable)  believes the disclosure is  appropriate,
originals or copies of, among other things, the following items:


                                      S-72
<PAGE>


           (1) the Pooling and Servicing Agreement and any amendments thereto;

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

           (3) all  officer's  certificates  delivered to the Paying Agent since
      the  Closing  Date  as  described   under   "Description  of  the  Pooling
      Agreements--Evidence as to Compliance" in the prospectus;

           (4) all accountants'  reports delivered to the Paying Agent since the
      Closing   Date   as   described   under   "Description   of  the   Pooling
      Agreements--Evidence as to Compliance" in the prospectus;

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

           (6)  copies of the mortgage loan documents;

           (7) any and all modifications, waivers and amendments of the terms of
      a mortgage  loan entered into by the Servicer or the Special  Servicer and
      delivered to the Paying Agent; and

           (8) any and all statements and reports delivered to, or collected by,
      the Servicer or the Special  Servicer,  from the borrowers,  including the
      most recent annual property operating statements,  rent rolls and borrower
      financial  statements,  but only to the extent the  statements and reports
      have been delivered to the Paying Agent.

Copies  of  any  and  all  of  the   foregoing   items  will  be   available  to
Certificateholders  from the Paying Agent (or the Trustee with respect to clause
(6) only) upon request;  however,  the Paying Agent (or the Trustee with respect
to clause (6) only) will be permitted to require  payment of a sum sufficient to
cover the reasonable costs and expenses of providing the copies. Pursuant to the
Pooling and Servicing Agreement,  the Servicer will be responsible for enforcing
all  provisions of the mortgage  loan  documents  relating to the  submission of
financial and property information.

      The Pooling and  Servicing  Agreement  will  require the  Servicer and the
Paying  Agent,  subject to certain  restrictions  set forth in the  Pooling  and
Servicing Agreement,  to provide the reports available to Certificateholders set
forth above,  as well as certain other  information  received by the Servicer or
the Paying Agent, as the case may be, to any Certificateholder, the Underwriter,
any Certificate Owner or any prospective investor so identified by a Certificate
Owner or Underwriter, that requests those reports or information;  provided that
the  Servicer  or the Paying  Agent,  as the case may be, will be  permitted  to
require  payment of a sum sufficient to cover the reasonable  costs and expenses
of providing  copies of those  reports or  information.  Except as otherwise set
forth in this  paragraph,  until the time  Definitive  Certificates  are issued,
notices and statements  required to be mailed to holders of Certificates will be
available to Certificate Owners of Offered  Certificates only to the extent they
are  forwarded  by or  otherwise  available  through  DTC and its  Participants.
Conveyance of notices and other  communications  by DTC to Participants,  and by
Participants to those Certificate Owners, will be governed by arrangements among
them,  subject to any statutory or regulatory  requirements  as may be in effect
from  time to  time.  Except  as  otherwise  set  forth in this  paragraph,  the
Servicer, the Special Servicer, the Trustee, the Depositor, the Paying Agent and
the Certificate Registrar are required to recognize as  Certificateholders  only
those persons in whose names the  Certificates  are  registered on the books and
records of the Offered Certificate  Registrar.  The initial registered holder of
the Offered Certificates will be Cede & Co. as nominee for DTC.

VOTING RIGHTS

      At all times during the term of the Pooling and Servicing  Agreement,  the
voting  rights for the  Certificates  (the "Voting  Rights")  shall be allocated
among the respective Classes of Certificateholders as follows: [(1) [__]% in the
case of the Class X  Certificates,  and (2)] in the case of any  other  Class of
Certificates (other than the Residual  Certificates),  a percentage equal to the
product  of  [__]%  and a  fraction,  the  numerator  of  which  is equal to the
aggregate  Certificate Balance of that Class, in each case, determined as of the
Distribution Date immediately  preceding that time, and the denominator of which
is equal to the aggregate  Certificate  Balance of all Classes of  Certificates,
each determined as of the  Distribution  Date  immediately  preceding that time.
Neither the Class R nor


                                      S-73
<PAGE>


the Class LR Certificates will be entitled to any Voting Rights. For purposes of
determining Voting Rights, the Certificate  Balance of any Class shall be deemed
to be reduced by the amount allocated to that Class of any Appraisal  Reductions
related  to  mortgage  loans as to which  Liquidation  Proceeds  or other  final
payment  has not yet  been  received.  Voting  Rights  allocated  to a Class  of
Certificateholders   shall  be  allocated  among  those   Certificateholders  in
proportion  to  the   Percentage   Interests   evidenced  by  their   respective
Certificates.  Solely for  purposes  of giving any  consent,  approval or waiver
pursuant to the Pooling  and  Servicing  Agreement,  neither the  Servicer,  the
Special  Servicer  nor the  Depositor  will be entitled  to exercise  any Voting
Rights with respect to any Certificates registered in its name, if that consent,
approval  or waiver  would in any way  increase  its  compensation  or limit its
obligations  in  that  capacity  under  the  Pooling  and  Servicing  Agreement;
provided,  however,  that the restrictions will not apply to the exercise of the
Special Servicer's rights, if any, as a member of the Controlling Class.

TERMINATION; RETIREMENT OF CERTIFICATES

      The  obligations  created by the  Pooling  and  Servicing  Agreement  will
terminate upon payment (or provision for payment) to all  Certificateholders  of
all  amounts  held  by or on  behalf  of the  Trustee  and  required  to be paid
following  the earlier of (1) the final  payment  (or related  advance) or other
liquidation of the last mortgage loan or REO Property subject thereto or (2) the
purchase  of  all  of the  assets  of the  trust  fund  by  the  holders  of the
Controlling  Class,  the Special  Servicer,  the  Servicer or the holders of the
Class  LR  Certificates.  Written  notice  of  termination  of the  Pooling  and
Servicing  Agreement  will be given  to each  Certificateholder,  and the  final
distribution   will  be  made  only  upon  surrender  and  cancellation  of  the
Certificates  at the  office  of the  Certificate  Registrar  or other  location
specified in the notice of termination.

      The holders of the Controlling Class,  Special Servicer,  the Servicer and
the holders of the Class LR Certificates  (in that order) will have the right to
purchase all of the assets of the trust fund.  This purchase of all the mortgage
loans and other assets in the trust fund is required to be made at a price equal
to the  sum of (1) the  aggregate  Purchase  Price  of all  the  mortgage  loans
(exclusive  of REO Loans) then  included in the trust fund and (2) the aggregate
fair market value of all REO  Properties  then included in the trust fund (which
fair market value for any REO  Property may be less than the Purchase  Price for
the corresponding REO Loan), as determined by an appraiser selected and mutually
agreed upon by the Servicer  and the  Trustee,  and approved by more than 50% of
the Voting Rights of the Classes of Certificates  then  outstanding,  other than
the  Controlling  Class,  unless  the  Controlling  Class is the  only  Class of
Certificates outstanding. This purchase will effect early retirement of the then
outstanding  Offered  Certificates,  but the right of the Servicer,  the Special
Servicer,  the holders of the  Controlling  Class or the holders of the Class LR
Certificates to effect that  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 holders
of the Controlling  Class, the Special Servicer,  the Servicer or the holders of
the Class LR Certificates,  as the case may be, for the mortgage loans and other
assets in the trust fund (if the trust fund is to be  terminated  as a result of
the purchase  described in the  preceding  paragraph),  together  with all other
amounts on deposit in the  Certificate  Account and not  otherwise  payable to a
person  other  than the  Certificateholders  (see  "Description  of the  Pooling
Agreements--Certificate  Account" in the prospectus),  will be applied generally
as described under "Distributions--Priority" above.

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

THE TRUSTEE

      _________________________  will act as  Trustee  of the  trust  fund.  The
corporate  trust office of the Trustee  responsible  for  administration  of the
Trust     is      located     at      _________________________,      Attention:
_____________________. In its _____________________ as of _____________________,


                                      S-74
<PAGE>


_________________________, a _________________________, reported total assets of
$_________________________.  As compensation  for the performance of its duties,
the  Trustee  will be paid a fee (the  "Trustee  Fee").  The Trustee Fee will be
payable  monthly on a  loan-by-loan  basis from  amounts  received in respect of
interest  on each  mortgage  loan and will  accrue at a rate (the  "Trustee  Fee
Rate"),  calculated  on the basis of a 360-day year  consisting of twelve 30-day
months  (other  than in  respect  of  mortgage  loans  that are the  subject  of
principal  prepayments applied on a date other than a Due Date) equal to [____]%
per annum, and will be computed on the basis of the Stated Principal  Balance of
the related mortgage loan. In addition,  the Trustee will be entitled to recover
from the trust fund all  reasonable  unanticipated  expenses  and  disbursements
incurred or made by the Trustee in accordance  with any of the provisions of the
Pooling and  Servicing  Agreement,  but not including  expenses  incurred in the
ordinary  course of  performing  its duties as  Trustee  under the  Pooling  and
Servicing Agreement, and not including that expense,  disbursement or advance as
may arise from its willful misconduct, negligence or bad faith. See "Description
of the Pooling Agreements--The  Trustee," "--Duties of the Trustee",  "--Certain
Matters Regarding the Trustee" and "--Resignation and Removal of the Trustee" in
the prospectus.


                         SERVICING OF THE MORTGAGE LOANS

GENERAL

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

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

      The  Servicer  and the  Special  Servicer  will be required to service and
administer  the mortgage  loans for which each is  responsible  on behalf of the
Trustee   and  in  the  best   interests   of  and  for  the   benefit   of  the
Certificateholders  (as determined by the Servicer or the Special  Servicer,  as
the case may be, in its good faith and reasonable judgment),  in accordance with
applicable law, the terms of the Pooling and Servicing Agreement,  and the terms
of the respective  mortgage loans. To the extent  consistent with the foregoing,
the  Servicer  and the Special  Servicer are required to adhere to the higher of
the following standards of care:

           (1) the same manner in which, and with the same care, skill, prudence
      and diligence with which the Servicer or the Special Servicer, as the case
      may  be,  services  and  administers  similar  mortgage  loans  for  other
      third-party  portfolios,  giving due  consideration  to the  customary and
      usual  standards  of  practice  of prudent  institutional  commercial  and
      multifamily mortgage lenders servicing their own mortgage loans; and

           (2) the same  care,  skill,  prudence  and  diligence  with which the
      Servicer  or the  Special  Servicer,  as the  case  may be,  services  and
      administers  commercial  and  multifamily  mortgage  loans  owned  by  the
      Servicer or the Special Servicer, as the case may be.

In acting in accordance  with the higher of the standards,  the Servicer and the
Special  Servicer  must  exercise   reasonable  business  judgment  and  act  in
accordance  with  applicable  law,  the  terms  of  the  Pooling  and  Servicing


                                      S-75
<PAGE>


Agreement,  the respective  mortgage loans or Specially Serviced Mortgage Loans,
as  applicable,  and  with a view to the  maximization  of  timely  recovery  of
principal  and interest on the mortgage  loans or  Specially  Serviced  Mortgage
Loans,   as   applicable,   and  the  best   interests  of  the  Trust  and  the
Certificateholders,  as determined by the Servicer or the Special  Servicer,  as
the case may be, in its reasonable  judgment.  In doing so, the Servicer and the
Special Servicer are required not to take into account:

                (A) any relationship  that the Servicer or the Special Servicer,
           as the  case may be,  or any of its  affiliates,  may  have  with the
           related  borrower or any other  party to the  Pooling  and  Servicing
           Agreement;

                (B) the  ownership  of any  Certificate  by the  Servicer or the
           Special Servicer, as the case may be, or any of its affiliates;

                (C) the  Servicer's  obligation  to make  Advances,  whether  in
           respect of  delinquent  payments of principal  and/or  interest or to
           cover certain servicing expenses;

                (D) the  Servicer's or the Special  Servicer's,  as the case may
           be, right to receive  compensation for its services under the Pooling
           and   Servicing   Agreement  or  with   respect  to  any   particular
           transaction;

                (E) the servicing of any other  mortgage  loans for itself or on
           behalf of others; and

                (F) any  obligation  of the  Servicer  (in its  capacity  as the
           Mortgage  Loan  Seller)  to  cure a  breach  of a  representation  or
           warranty or repurchase a mortgage  loan.  The foregoing  standards to
           which  the  Servicer  and  the  Special   Servicer  are  subject  are
           collectively referred to as the "Servicing Standards".

      Except  as  otherwise  described  under   "--Inspections;   Collection  of
Operating Information" below, the Servicer initially will be responsible for the
servicing and  administration  of the entire  Mortgage Pool. With respect to any
mortgage  loan (1) as to which a payment  default has  occurred at its  original
maturity  date,  or, if the original  maturity  date has been  extended,  at its
extended  maturity,  (2) as to which any Monthly  Payment  (other than a Balloon
Payment)  is more  than 60 days  delinquent,  (3) as to which the  borrower  has
entered  into  or  consented  to  bankruptcy,   appointment  of  a  receiver  or
conservator or a similar insolvency  proceeding,  or the borrower has become the
subject  of a  decree  or  order  for  that  proceeding  (provided  that  if the
appointment,  decree or order is stayed or  discharged,  or the consent  revoked
within 60 days that mortgage  loan shall not be considered a Specially  Serviced
Mortgage  Loan during that  period),  or the related  borrower  has  admitted in
writing its  inability to pay its debts  generally as they become due, (4) as to
which the Servicer  shall have received  notice of the  foreclosure  or proposed
foreclosure of any other lien on the Mortgaged Property, (5) as to which, in the
judgment  of the  Servicer,  a payment  default has  occurred  or is  reasonably
foreseeable  and is not likely to be cured by the borrower  within 60 days,  and
prior to  acceleration  of  amounts  due  under  the  related  Mortgage  Note or
commencement  of any  foreclosure  or similar  proceedings  or (6) as to which a
default of which the  Servicer  has notice  (other than a failure by the related
borrower to pay  principal  or  interest)  and which  materially  and  adversely
affects  the  interests  of the  Certificateholders  has  occurred  and  remains
unremediated  for the applicable grace period specified in the mortgage loan (or
if no grace period is  specified,  60 days),  the  Servicer  will be required to
transfer its servicing  responsibilities  to the Special  Servicer,  but will be
required to continue to receive payments on the mortgage loan (including amounts
collected by the Special Servicer), to make certain calculations with respect to
the mortgage loan and to make  remittances  and prepare  certain  reports to the
Certificateholders  with respect to that mortgage loan. If the related Mortgaged
Property is acquired in respect of that mortgage loan (upon acquisition, an "REO
Property")   whether  through   foreclosure,   deed-in-lieu  of  foreclosure  or
otherwise,  the  Special  Servicer  will  continue  to be  responsible  for  its
operation and  management.  The mortgage loans serviced by the Special  Servicer
and any mortgage  loans that have become REO  Properties are referred to in this
prospectus  supplement as the "Specially  Serviced Mortgage Loans". The Servicer
shall have no responsibility  for the performance by the Special Servicer of its
duties under the Pooling and Servicing Agreement.

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


                                      S-76
<PAGE>


Special  Servicer will be required to return  servicing of that mortgage loan (a
"Corrected Mortgage Loan") to the Servicer.

      [The  Special  Servicer  will be  required  to prepare a report (an "Asset
Status  Report")  for each  mortgage  loan which  becomes a  Specially  Serviced
Mortgage Loan not later than 45 days after the servicing of the mortgage loan is
transferred to the Special Servicer.  Each Asset Status Report will be delivered
to the Directing  Certificateholder  (as defined below) and the Rating Agencies,
provided however,  the Special Servicer will not be required to deliver an Asset
Status Report to the Directing Certificateholder if they are the same entity. If
the  Directing  Certificateholder  does not  disapprove  an Asset Status  Report
within 10 business days, the Special  Servicer will be required to implement the
recommended  action  as  outlined  in the Asset  Status  Report.  The  Directing
Certificateholder  may object to any Asset Status Report within 10 business days
of receipt;  provided,  however,  that the Special  Servicer will be required to
implement  the  recommended  action as outlined in the Asset Status Report if it
makes a  determination  in  accordance  with the  Servicing  Standards  that the
objection is not in the best interest of all the  Certificateholders or violates
the servicing  standards.  If the Directing  Certificateholder  disapproves  the
Asset  Status  Report  and the  Special  Servicer  has not made the  affirmative
determination  described  above, the Special Servicer will be required to revise
the Asset Status Report as soon as practicable thereafter, but in no event later
than 30 days after that  disapproval.  The Special  Servicer will be required to
revise the Asset Status  Report until the Directing  Certificateholder  fails to
disapprove  the revised  Asset  Status  Report as  described  above or until the
Special  Servicer  makes a  determination  that the objection is not in the best
interests of the Certificateholders.]

      [The  "Directing   Certificateholder"   will  be  the  Controlling   Class
Certificateholder   selected  by  more  than  50%  of  the   Controlling   Class
Certificateholders,  by  Certificate  Balance,  as certified by the Trustee from
time to time; provided,  however, that (1) absent that selection, or (2) until a
Directing  Certificateholder is so selected or (3) upon receipt of a notice from
a majority of the Controlling Class Certificateholders,  by Certificate Balance,
that a Directing  Certificateholder  is no longer  designated,  the  Controlling
Class  Certificateholder  that owns the largest aggregate Certificate Balance of
the Controlling Class will be the Directing Certificateholder.]

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

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

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

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

THE SERVICER

      ______________________________________  will  act  as  servicer  (in  that
capacity, the "Servicer") and in that capacity will be responsible for servicing
the  mortgage  loans.  The  principal  offices of the  Servicer  are  located at
______________________________________. [Insert Description of Servicer]

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


                                      S-77
<PAGE>


THE SPECIAL SERVICER

      [_____________________,  a ___________________  ___________________,  will
serve as the Special  Servicer  and in that  capacity  will be  responsible  for
servicing the Specially  Serviced  Mortgage loans. The principal  offices of the
Special Servicer are located at  _____________________.  As of _____________ __,
1999 the Special  Servicer was  responsible  for the servicing of  approximately
_______ commercial and multifamily loans with an aggregate  principal balance of
approximately  $___ billion,  the collateral for which is located in [forty-nine
states, Puerto Rico and District of Columbia].

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

REPLACEMENT OF THE SPECIAL SERVICER

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

SERVICING AND OTHER COMPENSATION AND PAYMENT OF EXPENSES

      The fee of the Servicer (the "Servicing Fee") will be payable monthly on a
loan-by-loan basis from amounts received in respect of interest on each mortgage
loan,  and will accrue at a rate (the  "Servicing  Fee Rate"),  calculated  on a
basis of a 360-day year  consisting of twelve 30-day months equal to ______% per
annum and will be computed on the basis of the Stated  Principal  Balance of the
related mortgage loan. As of any date of determination, the "Administrative Cost
Rate" will be equal to the sum of the Servicing  Fee Rate,  the Standby Fee Rate
and the  Trustee  Fee Rate,  and shall  _____% per  annum.  In  addition  to the
Servicing Fee, the Servicer will be entitled to retain, as additional  servicing
compensation,  (1) a percentage of all assumption and modification  fees paid by
the borrowers on mortgage loans that are not Specially  Serviced Mortgage Loans,
and (2) late payment charges and default  interest paid by the borrowers  (other
than on Specially  Serviced Mortgage Loans),  but only to the extent the amounts
are not needed to pay interest on Advances.  The Servicer also is authorized but
not required to invest or direct the investment of funds held in the Certificate
Account and the Distribution Accounts in Permitted Investments, and the Servicer
will be entitled to retain any  interest or other  income  earned on those funds
and will bear any losses  resulting  from the  investment  of those  funds.  The
Servicer also is entitled to retain any interest earned on any servicing  escrow
account to the extent the  interest  is not  required  to be paid to the related
borrowers.  The Servicer will be obligated to pay the annual fees of each rating
agency.

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

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

      The "Special  Servicing  Fee" will accrue with  respect to each  Specially
Serviced  Mortgage  Loan at a rate  equal  to  ____%  per  annum  (the  "Special
Servicing Fee Rate")  calculated on the basis of the Stated Principal Balance of
the related Specially Serviced Mortgage Loans and on the basis of a 360-day year
consisting of twelve 30-day months,  and will be payable  monthly from the trust
fund.  That fee will be  calculated  on a basis of a 360-day year  consisting of
twelve 30-day months.

      The "Workout Fee" will generally be payable with respect to each Corrected
Mortgage Loan and will be calculated by  application  of a "Workout Fee Rate" of
____%  to  each  collection  of  interest  and  principal  (including  scheduled
payments,  prepayments,  Balloon Payments, and payments at maturity) received on
the  respective  mortgage  loan for so long as it remains a  Corrected  Mortgage
Loan. The Workout Fee with respect to any Corrected  Mortgage Loan will cease to
be payable if the Corrected  Mortgage  Loan again  becomes a Specially  Serviced


                                      S-78
<PAGE>


Mortgage Loan but will become  payable again if and when the mortgage loan again
becomes a Corrected  Mortgage Loan. If the Special Servicer is terminated (other
than for cause),  it shall  retain the right to receive any and all Workout Fees
payable  with respect to mortgage  loans that became  Corrected  Mortgage  Loans
during the period  that it acted as Special  Servicer  and were still  Corrected
Mortgage Loans at the time of that termination or resignation (and the successor
Special  Servicer shall not be entitled to any portion of the Workout Fees),  in
each case until the Workout Fee for that loan ceases to be payable in accordance
with the preceding sentence.

      A  "Liquidation  Fee"  will be  payable  with  respect  to each  Specially
Serviced  Mortgage  Loan as to which  the  Special  Servicer  obtains  a full or
discounted  payoff with respect thereto from the related borrower and, except as
otherwise  described below, with respect to any Specially Serviced Mortgage Loan
or REO  Property  as to which the  Special  Servicer  receives  any  Liquidation
Proceeds.  The Liquidation Fee for each Specially Serviced Mortgage Loan will be
payable from, and will be calculated by application of a "Liquidation  Fee Rate"
of ____% to the related  payment or  proceeds.  Notwithstanding  anything to the
contrary  described  above,  no Liquidation Fee will be payable based on, or out
of,  Liquidation  Proceeds  received in  connection  with the  repurchase of any
mortgage  loan by the  Mortgage  Loan Seller for a breach of  representation  or
warranty or for defective or deficient mortgage loan documentation, the purchase
of any Specially  Serviced Mortgage Loan by the Servicer or the Special Servicer
or the purchase of all of the mortgage  loans and REO  Properties  in connection
with an  optional  termination  of the  trust  fund.  If,  however,  Liquidation
Proceeds  are  received  with  respect to any  Corrected  Mortgage  Loan and the
Special Servicer is properly entitled to a Workout Fee, that Workout Fee will be
payable  based  on and  out of the  portion  of the  Liquidation  Proceeds  that
constitutes principal and/or interest.

      The  Special  Servicer  will  also be  entitled  to  additional  servicing
compensation in the form of a percentage of all assumption fees,  extension fees
and  modification  fees  received on or with  respect to mortgage  loans and all
assumption  fees,  modification  fees and all extension fees received on or with
respect to Specially  Serviced  Mortgage  Loans,  except for the fees  described
above that the  Servicer  is  entitled  to. The  Special  Servicer  will also be
entitled to late payment  charges and default  interest paid by the borrowers on
Specially  Serviced Mortgage Loans, but only to the extent those amounts are not
needed to pay interest on Advances.  [The Special  Servicer will not be entitled
to retain any portion of Excess Interest paid on the APD Loans.]

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

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

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

MAINTENANCE OF INSURANCE

      To the extent  permitted by the related  mortgage loan and required by the
Servicing  Standards,  the Servicer will be required to use its reasonable  best
efforts to (1) cause each  borrower to maintain or (2) itself  maintain  (to the
extent available at commercially  reasonable rates), a fire and hazard insurance
policy with  extended  coverage  covering the related  Mortgaged  Property.  The
coverage  of that kind of policy  will be in an amount that is not less than the
lesser of the full replacement  cost of the improvements  securing that mortgage
loan or the  outstanding  principal  balance owing on that mortgage loan, but in
any event, in an amount  sufficient to avoid the application of any co-insurance
clause unless otherwise noted in the related  mortgage loan documents.  Whenever
the  Mortgaged  Property  is  located  in  an  area  identified  as a  federally
designated special flood hazard area (and the flood insurance


                                      S-79
<PAGE>


has  been  made  available),  the  Servicer  will  also be  required  to use its
reasonable  best  efforts to (1) cause each  borrower to maintain (to the extent
required by the related  mortgage  loan) or (2) itself  maintain  (to the extent
available  at  commercially  reasonable  rates) a flood  insurance  policy in an
amount  representing  coverage  not less than the lesser of (1) the  outstanding
principal  balance of the related  mortgage  loan and (2) the maximum  amount of
insurance which is available under the Flood Disaster Protection Act of 1973, as
amended,  but only to the extent  that the  related  mortgage  loan  permits the
lender to require the coverage and  maintaining  the coverage is consistent with
the Servicing Standards.

      The  Special  Servicer  will be  required  to  maintain  (or  cause  to be
maintained),  fire and  hazard  insurance  on each REO  Property,  to the extent
obtainable,  in an amount which is at least equal to the lesser of (1) an amount
necessary to avoid the application of any  co-insurance  clause and (2) the full
replacement  cost of the improvements on that REO Property.  In addition,  while
the REO  Property is located in an area  identified  as a  federally  designated
special flood hazard area, the Special  Servicer will be required to cause to be
maintained,  to the  extent  available  at  commercially  reasonable  rates  (as
determined by the Special Servicer in accordance with the Servicing  Standards),
a flood insurance policy meeting the  requirements of the current  guidelines of
the Federal Insurance Administration in an amount representing coverage not less
than the maximum amount of insurance which is available under the Flood Disaster
Protection Act of 1973, as amended.

      The Pooling and  Servicing  Agreement  provides  that the Servicer and the
Special Servicer may satisfy their respective obligations to cause each borrower
to maintain a hazard  insurance policy by maintaining a blanket or master single
interest  policy  insuring  against  hazard losses on the mortgage loans and REO
Properties. Any losses incurred with respect to mortgage loans or REO Properties
due  to  uninsured  risks  (including  earthquakes,   mudflows  and  floods)  or
insufficient   hazard  insurance  proceeds  may  adversely  affect  payments  to
Certificateholders.  Any cost  incurred by the Servicer in  maintaining  of that
kind of insurance  policy if the borrower  defaults on its  obligation  to do so
shall be advanced by the Servicer as a Servicing  Advance and will be charged to
the related  borrower.  Generally,  no borrower is required by the mortgage loan
documents to maintain  earthquake  insurance on any  Mortgaged  Property and the
Special  Servicer will not be required to maintain  earthquake  insurance on any
REO Properties. Any cost of maintaining that kind of required insurance or other
earthquake  insurance  obtained by the Special  Servicer  shall be paid out of a
segregated  custodial  account created and maintained by the Special Servicer on
behalf of the Trustee in trust for the Certificateholders (the "REO Account") or
advanced by the Servicer as a Servicing Advance.

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

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

MODIFICATIONS, WAIVER AND AMENDMENTS

      The Special  Servicer may agree to extend the maturity  date of a mortgage
loan that is not a Specially  Serviced mortgage loan; except that this extension
entered into by the Special  Servicer  shall not extend the maturity date beyond
the earlier of (1) two years prior to the Rated Final  Distribution Date and (2)
in the case of a mortgage loan secured by a leasehold estate, the date ten years
prior to the expiration of that leasehold estate;  and provided further that, if
the  extension  would extend the maturity  date of a mortgage loan for more than
twelve months from and after the original  maturity  date of the mortgage  loan,
the Special  Servicer  must obtain the opinion of counsel  described in the next
sentence.  Except as otherwise set forth in this paragraph, the Special Servicer
(or in certain  circumstances  the Servicer) may not waive,  modify or amend any
provision of a mortgage  loan which is not in default or as to which  default is
not reasonably  foreseeable  except for (1) the waiver of any due-on-sale clause
or  due-on-encumbrance  clause  to  the  extent  permitted  in the  Pooling  and
Servicing  Agreement,  and (2) any waiver,  modification or amendment that would
not be a "significant  modification"  of the mortgage loan within the meaning of
Treasury  Regulations  Section  1.860G-2(b) and as to which the Special Servicer
has   provided  the  Trustee  with  an  opinion  of  counsel  that  the  waiver,
modification or amendment will not constitute a "significant modification."


                                      S-80
<PAGE>


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

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

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

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

           (3) provide for the deferral of interest unless (A) interest  accrues
      on the mortgage loan, generally, at the interest rate on the mortgage loan
      and (B) the aggregate amount of that deferred interest does not exceed 10%
      of the unpaid principal balance of the Specially Serviced Mortgage Loan.

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

      The Special Servicer or the Servicer, as the case may be, will be required
to notify each other,  the Rating Agencies and the Trustee of any  modification,
waiver or  amendment  of any term of any  mortgage  loan and will be required to
deliver to the Trustee for deposit in the  related  mortgage  file,  an original
counterpart of the agreement related to that modification,  waiver or amendment,
promptly  following  its  execution.  Copies  of  each  agreement  whereby  that
modification,  waiver or amendment of any term of any mortgage  loan is effected
are required to be available  for review  during  normal  business  hours at the
offices of the Paying Agent.  See "Description of the  Certificates--Reports  to
Certificateholders;   Certain   Available   Information"   in  this   prospectus
supplement.

REALIZATION UPON DEFAULTED MORTGAGE LOANS

      Pursuant  to the  Pooling  and  Servicing  Agreement,  if a  default  on a
mortgage  loan has occurred or, in the Special  Servicer's  judgment,  a payment
default is imminent,  the Special Servicer, on behalf of the Trustee, may at any
time institute foreclosure proceedings,  exercise any power of sale contained in
the related Mortgage,  obtain a deed in lieu of foreclosure or otherwise acquire
title to the related Mortgaged Property,  by operation of law or otherwise.  The
Special  Servicer is not permitted,  however,  to acquire title to any Mortgaged
Property or take any other action with respect to any  Mortgaged  Property  that
would cause the Trustee, for the benefit of the Certificateholders, or any other
specified   person   to   be   considered   to   hold   title   to,   to   be  a
"mortgagee-in-possession"  of or  to be an  "owner"  or  an  "operator"  of  the
Mortgaged  Property  within the meaning of certain federal  environmental  laws,
unless the  Special  Servicer  has  previously  received a report  prepared by a
person who regularly conducts environmental audits (which report will be paid by
the Servicer as a Servicing Advance) and either:

           (1) the  report  indicates  that  (a) the  Mortgaged  Property  is in
      compliance  with  applicable  environmental  laws and  regulations and (b)
      there are no circumstances or conditions present at the Mortgaged Property
      that have resulted in any contamination for which investigation,  testing,
      monitoring,


                                      S-81
<PAGE>


      containment,   clean-up  or  remediation   could  be  required  under  any
      applicable environmental laws and regulations; or

           (2) the Special Servicer,  based solely (as to environmental  matters
      and related costs) on the information set forth in the report,  determines
      that taking those actions as are necessary to bring the Mortgaged Property
      into compliance with applicable  environmental laws and regulations and/or
      taking the actions  contemplated  by clause  (1)(b)  above,  is reasonably
      likely to produce a greater  recovery,  taking into account the time value
      of money,  than not taking those  actions.  See "Certain  Legal Aspects of
      Mortgage Loans--Environmental Risks" in the prospectus.

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

      If title to any  Mortgaged  Property is  acquired  by the trust fund,  the
Special  Servicer,  on behalf of the trust  fund,  will be  required to sell the
Mortgaged Property prior to the close of the third calendar year beginning after
the year of  acquisition,  unless (1) the Internal  Revenue  Service (the "IRS")
grants an extension of time to sell the property or (2) the Trustee  receives an
opinion of independent counsel to the effect that the holding of the property by
the trust fund longer than that  period will not result in the  imposition  of a
tax on either the Upper-Tier  REMIC or the  Lower-Tier  REMIC or cause the trust
fund (or either the Upper-Tier REMIC or the Lower-Tier REMIC) to fail to qualify
as a REMIC  under  the Code at any time  that any  Certificate  is  outstanding.
Subject to the foregoing and any other tax-related limitations,  pursuant to the
Pooling and Servicing Agreement, the Special Servicer will generally be required
to attempt to sell any  Mortgaged  Property  so  acquired  on the same terms and
conditions  it would if it were the owner.  The  Special  Servicer  will also be
required to ensure  that any  Mortgaged  Property  acquired by the trust fund is
administered so that it constitutes "foreclosure property" within the meaning of
Code Section  860G(a)(8)  at all times,  that the sale of the property  does not
result in the receipt by the trust fund of any income from  nonpermitted  assets
as described in Code Section 860F(a)(2)(B).  If the trust fund acquires title to
any Mortgaged Property,  the Special Servicer, on behalf of the trust fund, will
retain,  at the expense of the trust fund, an  independent  contractor to manage
and operate that property. The retention of an independent contractor,  however,
will not relieve the Special  Servicer of its obligation to manage the Mortgaged
Property as required under the Pooling and Servicing Agreement.

      Generally,  neither the Upper-Tier  REMIC nor the Lower-Tier REMIC will be
taxable on income received with respect to a Mortgaged  Property acquired by the
trust fund to the extent that it constitutes  "rents from real property," within
the meaning of Code  Section  856(c)(3)(A)  and Treasury  regulations  under the
Code.  "Rents  from real  property"  include  fixed rents and rents based on the
receipts or sales of a tenant but do not include the portion of any rental based
on the net income or profit of any tenant or sub-tenant.  No  determination  has
been  made  whether  rent  on  any  of  the  Mortgaged   Properties  meets  this
requirement. "Rents from real property" include charges for services customarily
furnished or rendered in connection with the rental of real property, whether or
not the charges are separately  stated.  Services  furnished to the tenants of a
particular building will be considered as customary if, in the geographic market
in which the  building is  located,  tenants in  buildings  which are of similar
class are customarily  provided with the service. No determination has been made
whether the services  furnished to the tenants of the Mortgaged  Properties  are
"customary" within the meaning of applicable regulations.  It is possible that a
portion of the rental income with respect to a Mortgaged  Property  owned by the
trust  fund,  presumably  allocated  based on the  value  of any  non-qualifying
services,  would not  constitute  "rents from real  property."  "Rents from real
property"  also do not include  income from the operation of a trade or business
on the Mortgaged Property, such as a hotel. Any of the foregoing types of income
may instead  constitute "net income from  foreclosure  property," which would be
taxable to the Lower-Tier REMIC at the highest  marginal federal  corporate rate
(currently  35%) and may also be subject to state or local  taxes.  The  Pooling
Agreement  provides  that the Special  Servicer  will be  permitted to cause the
Lower-Tier REMIC to earn "net income from foreclosure  property" that is subject
to tax if it determines that the net after-tax benefit to  Certificateholders is
greater than another method of operating or net leasing the Mortgaged  Property.
Because  these  sources  of income,  if they  exist,  are  already in place with
respect to the


                                      S-82
<PAGE>


Mortgaged Properties, it is generally viewed as beneficial to Certificateholders
to permit the trust fund to  continue  to earn them if it  acquires a  Mortgaged
Property,  even at the cost of this tax. These taxes would be chargeable against
the related  income for  purposes of  determining  the  proceeds  available  for
distribution  to  holders  of  Certificates.  See  "Certain  Federal  Income Tax
Consequences--Federal  Income  Tax  Consequences  for  REMIC  Certificates"  and
"--Taxes That May Be Imposed on the REMIC Pool" in the prospectus.

      To the extent that  Liquidation  Proceeds  collected  with  respect to any
mortgage loan are less than the sum of (1) the outstanding  principal balance of
the  mortgage  loan,  (2)  interest  accrued  on the  mortgage  loan and (3) the
aggregate   amount  of   outstanding   reimbursable   expenses   (including  any
unreimbursed  Servicing Advances and unpaid and accrued interest on it) incurred
with respect to that mortgage  loan,  then the trust fund will realize a loss in
the amount of the  shortfall.  The  Trustee,  the  Servicer  and/or the  Special
Servicer  will be  entitled to  reimbursement  out of the  Liquidation  Proceeds
recovered on any mortgage loan,  prior to the  distribution  of the  Liquidation
Proceeds to  Certificateholders,  of any and all amounts that  represent  unpaid
servicing  compensation  in respect of the mortgage loan,  certain  unreimbursed
expenses  incurred  with  respect  to the  mortgage  loan  and any  unreimbursed
Advances made with respect to the mortgage loan. In addition,  amounts otherwise
distributable on the Certificates will be further reduced by interest payable to
the Servicer or Trustee on those Advances.

      If any Mortgaged Property suffers damage and the proceeds,  if any, of the
related hazard  insurance  policy are  insufficient to restore fully the damaged
property,  the  Servicer  will not be required to expend its own funds to effect
the restoration unless (1) the Special Servicer  determines that the restoration
will increase the proceeds to  Certificateholders on liquidation of the mortgage
loan after  reimbursement of the Special  Servicer or the Servicer,  as the case
may be, for its expenses and (2) the Servicer  determines that the expenses will
be  recoverable  by it from  related  Insurance  and  Condemnation  Proceeds and
Liquidation Proceeds.

INSPECTIONS; COLLECTION OF OPERATING INFORMATION

      The Servicer  will be required to perform or cause to be performed (at its
own expense),  physical  inspections of each Mortgaged Property at the times and
in the manner as is consistent with the Servicing Standards, but in any event is
required to inspect  each  Mortgaged  Property  securing a Mortgage  Note with a
Stated Principal Balance of (A) $2,000,000 or more at least once every 12 months
and (B) less  than  $2,000,000  at least  once  every 24  months,  in each  case
commencing in the calendar year 1999;  provided,  however,  that if the Servicer
has a reasonable basis to believe that (1) the DSCR with respect to any mortgage
loan has  decreased  by 25% or more from the DSCR as of the Cut-off  Date or (2)
the DSCR with respect to any Mortgaged  Property has decreased to 0.90x or less,
the Servicer shall inspect the related Mortgaged Property as soon as practicable
thereafter  (the  cost  of  which  inspection  shall  be a  Servicing  Advance);
provided,  further,  however, that if any scheduled payment becomes more than 60
days delinquent on the related  mortgage loan, the Special  Servicer is required
to inspect the related Mortgaged Property as soon as practicable thereafter (the
cost of which inspection shall be a Servicing Advance).  The Special Servicer or
the Servicer, as applicable, will be required to prepare a written report of the
inspection  describing the condition of and any damage to the Mortgaged Property
and  specifying  the  existence  of any  material  vacancies  in  the  Mortgaged
Property, of any sale, transfer or abandonment of the Mortgaged Property, of any
material  change in the  condition of the  Mortgaged  Property,  or of any waste
committed on the Mortgaged Property.

      With respect to each  mortgage  loan that requires the borrower to deliver
those statements,  the Special Servicer or the Servicer, as applicable,  is also
required to collect and review the annual  operating  statements  of the related
Mortgaged  Property.  [Most] of the Mortgages  obligate the related  borrower to
deliver annual property operating statements. However, we cannot assure you that
any operating statements required to be delivered will in fact be delivered, nor
is the Special  Servicer or the Servicer  likely to have any practical  means of
compelling the delivery in the case of an otherwise performing mortgage loan.

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

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

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


                                      S-83
<PAGE>


appointment  by, a successor and receipt by the Trustee of written  confirmation
from each applicable rating agency that the resignation and appointment will, in
and of itself, not cause a downgrade,  withdrawal or qualification of the rating
assigned  by  the  rating  agency  to  any  class  of   certificates  or  (b)  a
determination that the obligations are no longer permissible with respect to the
Servicer or the Special  Servicer,  as the case may be, under applicable law. No
resignation  will  become  effective  until the Trustee or other  successor  has
assumed  the  obligations  and  duties  of the  resigning  Servicer  or  Special
Servicer, as the case may be, under the Pooling and Servicing Agreement.

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

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

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

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

EVENTS OF DEFAULT

      "Events of Default" under the Pooling and Servicing Agreement with respect
to the  Servicer or the  Special  Servicer,  as the case may be,  will  include,
without limitation:


                                      S-84
<PAGE>


                (a) any failure by the Servicer to make any remittance  required
           to be made by the Servicer on the day and by the time the  remittance
           is required  to be made under the terms of the Pooling and  Servicing
           Agreement;

                (b) any failure by the Special  Servicer to deposit into the REO
           Account within one business day after the day the deposit is required
           to  be  made,  or to  remit  to  the  Servicer  for  deposit  in  the
           Certificate Account any remittance required to be made by the Special
           Servicer on the day the  remittance  is required to be made under the
           Pooling and Servicing Agreement;

                (c) any failure by the Servicer or the Special  Servicer duly to
           observe or perform in any material respect any of its other covenants
           or  obligations  under the Pooling  and  Servicing  Agreement,  which
           failure  continues  unremedied for thirty days after a written notice
           has been given to the Servicer or the Special  Servicer,  as the case
           may be, by any other party to the Pooling and Servicing Agreement, or
           to the Servicer or the Special  Servicer,  as the case may be, with a
           copy to  each  other  party  to the  related  Pooling  and  Servicing
           Agreement, by Certificateholders of any Class, evidencing,  as to the
           Class,  Percentage Interests aggregating not less than 25%; provided,
           however,  if that  breach is  capable  of being  cured and the Master
           Servicer or Special Servicer,  as applicable,  is diligently pursuing
           that cure, that 30 day period will be extended an additional 30 days;

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

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

                (f) the  Trustee  shall have  received  written  notice from any
           rating agency (other than S&P) that the  continuation of the Servicer
           or the  Special  Servicer  in  that  capacity  would  result,  or has
           resulted,  in a downgrade,  qualification or withdrawal of any rating
           then assigned by a rating agency to any Class of Certificates.

RIGHTS UPON EVENT OF DEFAULT

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


                                      S-85
<PAGE>


qualification or withdrawal of the ratings assigned to any Class of Certificates
by any rating agency to act as successor to the Servicer or Special Servicer, as
the case may be, under the Pooling and Servicing Agreement.

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

AMENDMENT

      The Pooling and Servicing Agreement may be amended by the parties thereto,
without the consent of any of the holders of Certificates:

                (a)  to cure any ambiguity;

                (b) to correct or supplement any of its provisions  which may be
           inconsistent with any other provisions or to correct any error;

                (c) to  change  the  timing  and/or  nature of  deposits  in the
           Certificate  Account,  the Distribution  Accounts or the REO Account,
           provided  that (A) the  change  would  not  adversely  affect  in any
           material respect the interests of any Certificateholder, as evidenced
           by an opinion of counsel (at the expense of the party  requesting the
           amendment)  and (B) the change  would not result in the  downgrading,
           qualification  or withdrawal of the ratings  assigned to any Class of
           Certificates by any rating agency, as evidenced by a letter from each
           rating agency;

                (d) to modify,  eliminate or add to any of its provisions (A) to
           the extent as shall be necessary to maintain the qualification of the
           trust fund (or either the Upper-Tier REMIC or Lower-Tier  REMIC) as a
           REMIC or to avoid or minimize  the risk of  imposition  of any tax on
           the trust fund,  provided that the Trustee has received an opinion of
           counsel (at the expense of the party requesting the amendment) to the
           effect that (1) the action is  necessary or desirable to maintain the
           qualification  or to avoid or  minimize  the risk and (2) the  action
           will not  adversely  affect in any material  respect the interests of
           any holder of the Certificates or (B) to restrict the transfer of the
           Residual  Certificates,  provided that the  Depositor has  determined
           that the amendment  will not give rise to any tax with respect to the
           transfer of the Residual  Certificates to a non-permitted  transferee
           (see "Certain  Federal  Income Tax  Consequences--Federal  Income Tax
           Consequences   for   REMIC    Certificates--Taxation    of   Residual
           Certificates" in the prospectus);

                (e) to make any other  provisions  with  respect  to  matters or
           questions  arising under the Pooling and  Servicing  Agreement or any
           other change,  provided that the action will not adversely  affect in
           any  material  respect the  interests  of any  Certificateholder,  as
           evidenced by an opinion of counsel; or

                (f) to amend or  supplement  any  provision  of the  Pooling and
           Servicing  Agreement to the extent  necessary to maintain the ratings
           assigned to each Class of Certificates by each rating agency.

      The Pooling  and  Servicing  Agreement  may also be amended by the parties
thereto with the consent of the holders of  Certificates  of each Class affected
thereby evidencing, in each case, not less than 66 2/3% of the


                                      S-86
<PAGE>


aggregate Percentage Interests  constituting the Class for the purpose of adding
any provisions to or changing in any manner or eliminating any of the provisions
of the Pooling and Servicing  Agreement or of modifying in any manner the rights
of the holders of the Certificates, except that the amendment may not (1) reduce
in any manner the amount of, or delay the timing of,  payments  received  on the
mortgage  loans which are required to be  distributed  on a  Certificate  of any
Class  without  the  consent  of the holder of the  Certificate,  (2) reduce the
aforesaid  percentage  of  Certificates  of any Class the  holders  of which are
required to consent to that amendment  without the consent of the holders of all
Certificates  of the Class then  outstanding or (3) adversely  affect the Voting
Rights of any Class of  Certificates  without  the consent of the holders of all
Certificates of the Class then outstanding.

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


                        YIELD AND MATURITY CONSIDERATIONS

YIELD CONSIDERATIONS

      GENERAL.  The yield on any  Offered  Certificate  will  depend on: (1) the
Pass-Through  Rate for the  Certificate;  (2) the price paid for the Certificate
and,  if the price  was  other  than par,  the rate and  timing of  payments  of
principal on that Certificate; (3) the aggregate amount of distributions on that
Certificate and (4) the aggregate  amount of Collateral  Support Deficit amounts
allocated to the Class of Offered Certificates.

      PASS-THROUGH  RATE.  The  Pass-Through  Rate  applicable  to each Class of
Offered  Certificates for any Distribution Date will equal the rate set forth on
the cover of this prospectus  supplement.  See "Description of the Certificates"
in this prospectus supplement.

      RATE AND  TIMING OF  PRINCIPAL  PAYMENTS.  The yield to holders of Offered
Certificates that are purchased at a discount or premium will be affected by the
rate and timing of principal payments on the mortgage loans (including principal
prepayments on the mortgage loans  resulting from both voluntary  prepayments by
the mortgagors and involuntary  liquidations).  The rate and timing of principal
payments on the  mortgage  loans will in turn be affected by their  amortization
schedules,  the dates on which  Balloon  Payments  are due,  any  extensions  of
maturity  dates by the Servicer or the Special  Servicer and the rate and timing
of principal prepayments and other unscheduled  collections on the mortgage loan
(including for this purpose, collections made in connection with liquidations of
mortgage  loans due to  defaults,  casualties  or  condemnations  affecting  the
Mortgaged Properties, or purchases of mortgage loans out of the trust fund). [In
addition,  although the borrowers under an APD Loan may have certain  incentives
to prepay APD Loans on their Anticipated  Prepayment Dates, we cannot assure you
that  the  related  Borrowers  will be able to  prepay  the APD  Loans  on their
Anticipated  Prepayment  Date. The failure of a Borrower to prepay the APD Loans
on their Anticipated  Prepayment Dates will not be an event of default under the
terms of the APD Loans,  and pursuant to the terms of the Pooling and  Servicing
Agreement,  neither the Servicer nor the Special  Servicer  will be permitted to
take any enforcement  action with respect to a Borrower's  failure to pay Excess
Interest or  principal  in excess of the  principal  component  of the  constant
Monthly  Payment,  other  than  requests  for  collection,  until the  scheduled
maturity of the APD Loans; provided,  that the Servicer or the Special Servicer,
as the case may be, may take action to enforce the trust  fund's  right to apply
excess  cash flow to  principal  in  accordance  with the terms of the APD Loans
documents].  [See  "Risk  Factors--Borrower  May Be  Unable  to Repay  Remaining
Principal  Balance on Maturity Date [or  Anticipated  Prepayment  Date]" in this
prospectus supplement.]

      Prepayments  and,  assuming the respective  stated  maturity dates for the
mortgage  loans have not  occurred,  liquidations  and purchases of the mortgage
loans, will result in distributions on the Offered  Certificates of amounts that
would  otherwise be distributed  over the remaining terms of the mortgage loans.
Defaults on the mortgage  loans,  particularly  at or near their stated maturity
dates, may result in significant delays in payments of principal on the mortgage
loans  (and,  accordingly,  on the Offered  Certificates)  while  work-outs  are
negotiated  or  foreclosures  are  completed.  See  "Servicing  of the  Mortgage
Loans--Modifications, Waiver and Amendments" and "--Realization


                                      S-87
<PAGE>


Upon Defaulted Mortgage Loans" in this prospectus  supplement and "Certain Legal
Aspects of Mortgage  Loans--Foreclosure"  in the  prospectus.  [In general,  the
Class X  Certificates  will be  extremely  sensitive  to the  rate of  principal
prepayments,  principal losses and interest rate reductions due to modifications
on the mortgage  loans.] Because the rate of principal  payments on the mortgage
loans  will  depend on future  events and a variety  of  factors  (as  described
below), we cannot assure you as to the rate or the rate of principal prepayments
in particular.  The Depositor is not aware of any relevant publicly available or
authoritative statistics with respect to the historical prepayment experience of
a large group of mortgage loans comparable to the mortgage loans.

      The  extent  to  which  the  yield to  maturity  of any  Class of  Offered
Certificates may vary from the anticipated  yield will depend upon the degree to
which the  Certificates  are purchased at a discount or premium and when, and to
what degree, payments of principal on the mortgage loans are in turn distributed
on the  Certificates.  An investor should  consider,  in the case of any Offered
Certificate  purchased  at a discount,  the risk that a slower than  anticipated
rate of principal  payments on the mortgage loans will result in an actual yield
to that  investor that is lower than the  anticipated  yield and, in the case of
any  Offered  Certificate  purchased  at a  premium,  [particularly  the Class X
Certificates,]  the  risk  that a  faster  than  anticipated  rate of  principal
payments on the  mortgage  loans will  result in an actual  yield to an investor
that is lower than the anticipated  yield. In general,  the earlier a payment of
principal is  distributed on an Offered  Certificate  purchased at a discount or
premium, the greater will be the effect on an investor's yield to maturity. As a
result, the effect on an investor's yield of principal  payments  distributed on
an investor's  Offered  Certificates  occurring at a rate higher (or lower) than
the rate  anticipated by the investor during any particular  period would not be
fully  offset  by a  subsequent  like  reduction  (or  increase)  in the rate of
principal payments.

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

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

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

      Depending on  prevailing  market  interest  rates,  the outlook for market
interest  rates and  economic  conditions  generally,  some  borrowers  may sell
Mortgaged  Properties  in order to realize their equity  interest,  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 those 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.


                                      S-88
<PAGE>


      DELAY IN PAYMENT OF  DISTRIBUTIONS.  Because each monthly  distribution is
made on each  Distribution  Date, which is at least 17 days after the end of the
related  Interest  Accrual  Period,  the  effective  yield to the holders of the
Offered  Certificates  will be lower  than the yield  that  would  otherwise  be
produced by the applicable  Pass-Through Rates and purchase prices (assuming the
prices did not account for the delay).

      UNPAID DISTRIBUTABLE CERTIFICATE INTEREST. As described under "Description
of the  Certificates--Distributions--Priority" in this prospectus supplement, if
the portion of the Available  Distribution  Amount  distributable  in respect of
interest on any Class of Offered  Certificates on any Distribution  Date is less
than the  Distributable  Certificate  Interest then payable for that Class,  the
shortfall  will be  distributable  to holders of that Class of  Certificates  on
subsequent  Distribution  Dates, to the extent of available funds. The shortfall
will not bear  interest,  however,  so it will  negatively  affect  the yield to
maturity of the Class of Certificates for so long as it is outstanding.

WEIGHTED AVERAGE LIFE

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

      Prepayments on mortgage loans may be measured by a prepayment  standard or
model. The model used in this prospectus  supplement is the "Constant Prepayment
Rate" or "CPR" model.  The CPR model  represents an assumed constant annual rate
of  prepayment  each  month,   expressed  as  a  per  annum  percentage  of  the
then-scheduled  principal balance of the pool of mortgage loans. As used in each
of the  following  tables,  the column  headed "0% CPR" assumes that none of the
mortgage loans is prepaid before maturity [or the Anticipated  Prepayment Date],
as the case may be. The  columns  headed "3% CPR",  "6% CPR",  "9% CPR" and "12%
CPR" assume that  prepayments  on the mortgage loans are made at those levels of
CPR  following  the  expiration  of any Lockout  Period.  We cannot  assure you,
however,  that  prepayments  of the mortgage  loans will conform to any level of
CPR, and no  representation  is made that the mortgage  loans will prepay at the
levels of CPR shown or at any other prepayment rate.

      The following  tables  indicate the percentage of the initial  Certificate
Balance  of each  Class of the  Offered  Certificates  [(other  than the Class X
Certificates)]  that  would be  outstanding  after  each of the  dates  shown at
various  CPRs  and the  corresponding  weighted  average  life of each  Class of
Certificates.  The  tables  have been  prepared  on the  basis of the  following
assumptions, among others:

           (a) scheduled  monthly  payments of principal  and/or interest on the
      mortgage  loans (or,  with respect to [__]  mortgage  loans,  representing
      approximately  ____% of the  Initial  Pool  Balance,  annual  payments  of
      principal),  in each case prior to any  prepayment  of the mortgage  loan,
      will be timely  received (with no defaults) and will be distributed on the
      ___th day of each month commencing in _______ 1999;

           (b) the  mortgage  rate in effect  for each  mortgage  loan as of the
      Cut-off  Date  will  remain  in effect  to  maturity  [or the  Anticipated
      Prepayment  Date],  as the case may be, and will be  adjusted  as required
      pursuant to the definition of mortgage rate;

           (c)  the  monthly   (except  with  respect  to  the  mortgage   loans
      (identified  as Loan numbers ___ and ___ on Annex A hereto) which mortgage
      loans have monthly  payments of interest and annual payments of principal)
      principal  and/or interest payment due for each mortgage loan on the first
      Due Date  following  the Cut-off Date) will continue to be due on each Due
      Date until maturity [or the Anticipated  Prepayment Date], as the case may
      be,  except  in the  case of the __  mortgage  loans  (identified  as Loan
      Numbers ___ and ___ on Annex A hereto),  which mortgage loan is assumed to
      amortize in accordance with the amortization  schedules set forth on Annex
      A  after  an  interest-only  period  of  approximately  ____  months  from
      origination;


                                      S-89
<PAGE>


           (d) any principal  prepayments on the mortgage loans will be received
      on their  respective  Due Dates  after the  expiration  of any  applicable
      Lockout Period at the respective levels of CPR set forth in the tables;

           (e) the mortgage loan Seller will not be required to  repurchase  any
      mortgage loan, and none of the Servicer, the Special Servicer, the holders
      of the Controlling  Class or the holders of the Class LR Certificates will
      exercise its option to purchase all the mortgage  loans and thereby  cause
      an early termination of the trust fund;

           (f) no Prepayment  Premiums or Yield Maintenance Charges are included
      in any allocations or calculations;

           (g) any  principal  prepayments  received on the  mortgage  loans are
      prepayments in full;

           (h)  the Closing Date is ___________ __, 1999;

           (i) [the APD Loans prepay on their Anticipated Prepayment Date; and]

           (j) [with respect to the table for Class X Certificates, there are no
      Withheld Loans.]

To the extent  that the  mortgage  loans have  characteristics  that differ from
those  assumed  in  preparing  the tables  set forth  below,  a Class of Offered
Certificates [(other than the Class X Certificates)] may mature earlier or later
than indicated by the tables. It is highly unlikely that the mortgage loans will
prepay at any constant rate until  maturity or that 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.  These  variations  may occur even if the
average  prepayment  experience  of the mortgage  loans were to equal any of the
specified CPR percentages.  Investors are urged to conduct their own analyses of
the rates at which the  mortgage  loans may be expected to prepay.  Based on the
foregoing  assumptions,  the following  tables  indicate the resulting  weighted
average  lives of each Class of Offered  Certificates  [(other  than the Class X
Certificates)] and set forth the percentage of the initial  Certificate  Balance
of that Class of the Offered Certificate that would be outstanding after each of
the dates shown at the indicated CPRs.

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

DATE                                     0% CPR  3% CPR  6% CPR  9% CPR  12% CPR
- ----                                     ------  ------  ------  ------  -------
Initial Percent........................
________________.......................
________________.......................
________________.......................
________________.......................
________________.......................
________________.......................
________________.......................
________________.......................
________________.......................
________________.......................
Weighted Average Life (Years)(A).......
Estimated Month of First Principal.....
Estimated Month of Maturity............

- -----------
(A)  The weighted  average life of the Class A-1  Certificates  is determined by
     (1)  multiplying  the amount of each  principal  distribution  on it by the
     number of years from the date of issuance of the Class A-1  Certificates to
     the related Distribution


                                      S-90
<PAGE>


     Date,  (2) summing the results and (3)  dividing  the sum by the  aggregate
     amount  of the  reductions  in the  principal  balance  of  the  Class  A-1
     Certificates.

                   PERCENT OF THE INITIAL CERTIFICATE BALANCE
              OF THE CLASS A-2 CERTIFICATES AT THE RESPECTIVE CPRS
                                SET FORTH BELOW:

DATE                                     0% CPR  3% CPR  6% CPR  9% CPR  12% CPR
- ----                                     ------  ------  ------  ------  -------
Initial Percent........................
________________.......................
________________.......................
________________.......................
________________.......................
________________.......................
________________.......................
________________.......................
________________.......................
________________.......................
________________.......................
Weighted Average Life (Years)(A).......
Estimated Month of First Principal.....
Estimated Month of Maturity............

- -----------
(A)  The weighted  average life of the Class A-2  Certificates  is determined by
     (1)  multiplying  the amount of each  principal  distribution  on it by the
     number of years from the date of issuance of the Class A-2  Certificates to
     the related Distribution Date, (2) summing the results and (3) dividing the
     sum by the aggregate  amount of the reductions in the principal  balance of
     the Class A-2 Certificates.

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

DATE                                     0% CPR  3% CPR  6% CPR  9% CPR  12% CPR
- ----                                     ------  ------  ------  ------  -------
Initial Percent........................
________________.......................
________________.......................
________________.......................
________________.......................
________________.......................
________________.......................
________________.......................
________________.......................
________________.......................
________________.......................
Weighted Average Life (Years)(A).......
Estimated Month of First Principal.....
Estimated Month of Maturity............

- -----------
(A)  The weighted average life of the Class PO Certificates is determined by (1)
     multiplying  the amount of each principal  distribution on it by the number
     of years  from the date of  issuance  of the Class PO  Certificates  to the
     related Distribution Date, (2) summing the results and (3) dividing the sum
     by the aggregate  amount of the reductions in the principal  balance of the
     Class PO Certificates.


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

DATE                                     0% CPR  3% CPR  6% CPR  9% CPR  12% CPR
- ----                                     ------  ------  ------  ------  -------
Initial Percent........................
________________.......................
________________.......................
________________.......................
________________.......................
________________.......................
________________.......................
________________.......................
________________.......................
________________.......................
________________.......................
Weighted Average Life (Years)(A).......
Estimated Month of First Principal.....
Estimated Month of Maturity............

- -----------
(A)  The weighted  average life of the Class B Certificates is determined by (1)
     multiplying  the amount of each principal  distribution on it by the number
     of years  from the date of  issuance  of the  Class B  Certificates  to the
     related Distribution Date, (2) summing the results and (3) dividing the sum
     by the aggregate  amount of the reductions in the principal  balance of the
     Class B Certificates.


                                      S-91
<PAGE>


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

DATE                                     0% CPR  3% CPR  6% CPR  9% CPR  12% CPR
- ----                                     ------  ------  ------  ------  -------
Initial Percent........................
________________.......................
________________.......................
________________.......................
________________.......................
________________.......................
________________.......................
________________.......................
________________.......................
________________.......................
________________.......................
Weighted Average Life (Years)(A).......
Estimated Month of First Principal.....
Estimated Month of Maturity............

- -----------
(A)  The weighted  average life of the Class C Certificates is determined by (1)
     multiplying  the amount of each principal  distribution on it by the number
     of years  from the date of  issuance  of the  Class C  Certificates  to the
     related Distribution Date, (2) summing the results and (3) dividing the sum
     by the aggregate  amount of the reductions in the principal  balance of the
     Class C Certificates.


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

DATE                                     0% CPR  3% CPR  6% CPR  9% CPR  12% CPR
- ----                                     ------  ------  ------  ------  -------
Initial Percent........................
________________.......................
________________.......................
________________.......................
________________.......................
________________.......................
________________.......................
________________.......................
________________.......................
________________.......................
________________.......................
Weighted Average Life (Years)(A).......
Estimated Month of First Principal.....
Estimated Month of Maturity............

- -----------
(A)  The weighted  average life of the Class D Certificates is determined by (1)
     multiplying  the amount of each principal  distribution on it by the number
     of years  from the date of  issuance  of the  Class D  Certificates  to the
     related Distribution Date, (2) summing the results and (3) dividing the sum
     by the aggregate  amount of the reductions in the principal  balance of the
     Class D Certificates.


                                      S-92
<PAGE>


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

DATE                                     0% CPR  3% CPR  6% CPR  9% CPR  12% CPR
- ----                                     ------  ------  ------  ------  -------
Initial Percent........................
________________.......................
________________.......................
________________.......................
________________.......................
________________.......................
________________.......................
________________.......................
________________.......................
________________.......................
________________.......................
Weighted Average Life (Years)(A).......
Estimated Month of First Principal.....
Estimated Month of Maturity............

- -----------
(A)  The weighted  average life of the Class E Certificates is determined by (1)
     multiplying  the amount of each principal  distribution on it by the number
     of years  from the date of  issuance  of the  Class E  Certificates  to the
     related Distribution Date, (2) summing the results and (3) dividing the sum
     by the aggregate  amount of the reductions in the principal  balance of the
     Class E Certificates.

[YIELD SENSITIVITY OF THE CLASS X CERTIFICATES

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


                                      S-93
<PAGE>


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

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

      The  table  below  has  been  prepared  based  on  the   assumption   that
distributions  are made in accordance with  "Description of the Certificates" in
this  prospectus  supplement  and on the  assumptions  described  in clauses (1)
through (10) on pages S-____ and S-____ and with the assumed respective purchase
prices  (as a  percentage  of  the  initial  Notional  Amount  of  the  Class  X
Certificates) of the Class X Certificates set forth in the table[,  plus accrued
interest on it from _________ __, ____ to the Closing Date].

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

    ASSUMED
 PURCHASE PRICE      0% CPR     3% CPR      6% CPR       9% CPR         12% CPR
 --------------      ------     ------      ------       ------         -------



      We cannot  assure you that the  mortgage  loans will  prepay at any of the
rates shown in the table or at any other particular rate, that the cash flows on
the Class X Certificates  will correspond to the cash flows assumed for purposes
of the  above  table  or  that  the  aggregate  purchase  price  of the  Class X
Certificates will be as assumed.  In addition,  it is unlikely that the mortgage
loans will prepay at any of the specified  percentages  of CPR until maturity or
that all the mortgage  loans will so prepay at the same rate.  Timing of changes
in the rate of prepayments may significantly affect the actual yield to maturity
to investors,  even if the average rate of principal  prepayments  is consistent
with the  expectations of investors.  Investors must make their own decisions as
to the  appropriate  prepayment  assumption  to be used in  deciding  whether to
purchase the Class X Certificates.]


                     CERTAIN FEDERAL INCOME TAX CONSEQUENCES

      Upon the  issuance of the  Certificates,  Cadwalader,  Wickersham  & Taft,
special  counsel to the Depositor,  will deliver its opinion that,  assuming (1)
the making of appropriate  elections,  (2) compliance with the provisions of the
Pooling and Servicing  Agreement and (3) compliance with  applicable  changes in
the Internal Revenue Code of 1986, as amended (the "Code"), [including the REMIC
Provisions,  for federal income tax purposes, the trust fund will qualify as two
separate real estate mortgage  investment  conduits (the "Upper-Tier  REMIC" and
the "Lower-Tier REMIC," respectively,  and each a "REMIC") within the meaning of
Sections  860A through 860G (the "REMIC  Provisions")  of the Code,  and (1) the
Class A-1,  Class A-2,  [Class PO, Class X,] Class B, Class C, Class D, Class E,
Class F, Class G, Class H, Class I and Class J  Certificates  will  evidence the
"regular  interests"  in the  Upper-Tier  REMIC and (2) the Class R and Class LR
Certificates will be the sole classes of "residual  interests" in the Upper-Tier
REMIC and  Lower-Tier  REMIC,  respectively,  within  the  meaning  of the REMIC
Provisions  in effect on the date of this  prospectus  supplement.  The  Offered
Certificates are "Regular Certificates" as defined in the prospectus.]


                                      S-94
<PAGE>


      Because  they  represent   regular   interests,   each  Class  of  Offered
Certificates  generally will be treated as newly originated debt instruments for
federal income tax purposes. Holders of the Classes of Offered Certificates will
be required to include in income all interest on the  Certificates in accordance
with the accrual method of accounting, regardless of a Certificateholder's usual
method  of  accounting.  It is  anticipated  that  the  [Class  D and  Class  E]
Certificates  will be issued with original  issue  discount  ("OID")for  federal
income  tax  purposes  in an  amount  equal  to  the  excess  of  their  initial
Certificate  Balances  over their  respective  issue prices  (including  accrued
interest).  It is also anticipated that the [Class___,  Class___,  Class___, and
Class___]  Certificates  will be  issued at a  premium  and that the  [Class___]
Certificates will be issued with de minimis OID for federal income tax purposes.
The prepayment  assumption  that will be used in determining the rate of accrual
of OID or  whether  the OID is de  minimis  and  that  may be  used to  amortize
premium, if any, for federal income tax purposes will be based on the assumption
that subsequent to the date of any  determination the mortgage loans will prepay
at a rate  equal  to a CPR of 0%;  [provided  that it is  assumed  that  the APD
Mortgage Loans prepay on their  Anticipated  Prepayment  Date] (the  "Prepayment
Assumption").  No  representation is made that the mortgage loans will prepay at
that  rate  or  at  any  other   rate.   See   "Certain   Federal   Income   Tax
Consequences--Federal  Income Tax Consequences for REMIC  Certificates--Taxation
of Regular Certificates" in the prospectus.

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

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

      The Offered  Certificates  will be treated as "real estate  assets" within
the meaning of Section 856(c)(4)(A) of the Code, and interest (including OID, if
any)  on  the  Offered  Certificates  will  be  interest  described  in  Section
856(c)(3)(B) of the Code. Moreover,  the Offered Certificates will be "qualified
mortgages"  for another  REMIC within the meaning of Section  860G(a)(3)  of the
Code and "permitted  assets" for a "financial  asset  securitization  investment
trust"  within  the  meaning  of  Section  860L(c)  of  the  Code.  The  Offered
Certificates  will be treated as "loans . . .  secured  by an  interest  in real
property which is . . .  residential  real property" to the extent the loans are
secured by  multifamily  properties.  As of the  Cut-off  Date,  mortgage  loans
secured by multifamily properties will


                                      S-95
<PAGE>


represent  approximately  [_____]% of the Initial  Pool  Balance.  See  "Certain
Federal  Income  Tax  Consequences--Federal  Income Tax  Consequences  for REMIC
Certificates--Taxes That May Be Imposed on the REMIC Pool" in the prospectus.

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


                             METHOD OF DISTRIBUTION

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

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

      [The  Depositor  has been advised by the  Underwriter  that it proposes to
offer the  Offered  Certificates  to the public from time to time in one or more
negotiated transactions, or otherwise, at varying prices to be determined at the
time of sale.  Proceeds to the Depositor  from the sale of Offered  Certificates
before deducting expenses payable by the Depositor estimated to be approximately
$_________ will be _______% of the initial aggregate  Certificate Balance of the
Offered  Certificates,  plus accrued interest on the Offered  Certificates  from
_____________, 1999]

      The   Underwriter   may  effect  the   transactions   by  selling  Offered
Certificates to or through dealers,  and the dealers may receive compensation in
the  form  of  underwriting  discounts,  concessions  or  commissions  from  the
Underwriter.   In  connection   with  the  purchase  and  sale  of  the  Offered
Certificates  offered  hereby,  the  Underwriter  may be deemed to have received
compensation from the Depositor in the form of underwriting discounts.

      The   Underwriter   may  effect  the   transactions   by  selling  Offered
Certificates to or through dealers,  and the dealers may receive compensation in
the  form  of  underwriting  discounts,  concessions  or  commissions  from  the
Underwriter.

      [Chase Securities  Inc. is an affiliate of the  Depositor  and Chase,  the
Mortgage Loan Seller [which is also acting as the Servicer]. __________]

      We cannot assure you that a secondary market for the Offered  Certificates
will develop or, if it does  develop,  that it will  continue.  The  Underwriter
expects to make, but is not obligated to make, a secondary market in the Offered
Certificates.  The primary source of ongoing information  available to investors
concerning the Offered  Certificates will be the monthly statements discussed in
the   prospectus   under   "Description   of   the    Certificates--Reports   to
Certificateholders,"  which  will  include  information  as to  the  outstanding
principal  balance of the Offered  Certificates and the status of the applicable
form of credit  enhancement.  Except as described in this prospectus  supplement
under "Description of the  Certificates--Reports to Certificateholders;  Certain
Available  Information,"  we cannot assure you that any  additional  information
regarding the Offered  Certificates  will be available through any other source.
In  addition,  the  Depositor  is not aware of any source  through  which  price
information  about the Offered  Certificates  will be generally  available on an
ongoing  basis.  The limited  nature of that  information  regarding the Offered
Certificates  may adversely  affect the  liquidity of the Offered  Certificates,
even if a secondary market for the Offered Certificates becomes available.

      [If and to the extent  required  by  applicable  law or  regulation,  this
prospectus  supplement and the prospectus will be used by Chase  Securities Inc.
in connection with offers and sales related to market-making transactions in the


                                      S-96
<PAGE>


Offered  Certificates  with  respect  to which  Chase  Securities  Inc.  acts as
principal.  Chase  Securities  Inc.  may also act as agent in the  transactions.
Sales may be made at negotiated prices determined at the time of sale.]


                                  LEGAL MATTERS

      The validity of the Certificates  will be passed upon for the Depositor by
Cadwalader,  Wickersham & Taft, New York,  New York, and for the  Underwriter by
[______________________, New York, New York. In addition, certain federal income
tax matters will be passed upon for the  Depositor by  Cadwalader,  Wickersham &
Taft.


                                     RATING

      It is a condition to issuance that the Offered  Certificates  be rated not
lower than the following ratings by _________________________ ("__________") and
_________________________ ("__________"):


CLASS                                                       [______]  [______]
- -----                                                       --------  --------
A-1.....................................................       ___       ___
A-2.....................................................       ___       ___
PO......................................................       ___       ___
X.......................................................       ___       ___
B.......................................................       ___       ___
C.......................................................       ___       ___
D.......................................................       ___       ___
E.......................................................       ___       ___

      A securities rating on mortgage  pass-through  certificates  addresses the
likelihood  of the timely  receipt by their holders of interest and the ultimate
repayments  of  principal  to  which  they are  entitled  by the  Final  Rate of
Distribution Date. The rating takes into consideration the credit quality of the
mortgage pool,  structural and legal aspects  associated with the  certificates,
and the extent to which the payment stream from the mortgage pool is adequate to
make  payments  required  under the  certificates.  The  ratings on the  Offered
Certificates do not, however,  constitute a statement  regarding the likelihood,
timing or frequency of prepayments  (whether  voluntary or  involuntary)  on the
mortgage  loans or the  degree to which the  payments  might  differ  from those
originally  contemplated.  In addition, a rating does not address the likelihood
or frequency of voluntary or mandatory prepayments of mortgage loans, payment of
Excess  Interest or net default  interest or whether and to what extent payments
of  Prepayment  Premiums or Yield  Maintenance  Charges  will be received or the
corresponding  effect on yield to investors.  [As  described in this  prospectus
supplement, the amounts payable with respect to the Class X Certificates consist
only of interest.  If the entire pool were to prepay in the initial month,  with
the result that the Class X  Certificateholders  receive  only a single  month's
interest and thus suffer a nearly complete loss of their investment, all amounts
"due" to those  holders  will  nevertheless  have been paid,  and that result is
consistent with the rating  received on the Class X  Certificates.  Accordingly,
the ratings of the Class X Certificates  should be evaluated  independently from
similar  ratings on other  types of  securities.]  A  downgrade,  withdrawal  or
qualification of a rating with respect to a Lease Enhancement  Insurer, a surety
bond  provider,  a Tenant or a guarantor of a Credit Lease may adversely  affect
the ratings of the Offered Certificates.

      We cannot assure you as to whether any rating agency not requested to rate
the Offered Certificates will nonetheless issue a rating to any Class of Offered
Certificates  and,  if so,  what the rating  would be. A rating  assigned to any
Class of Offered  Certificates by a rating agency that has not been requested by
the Depositor to do so may be lower than the rating assigned  thereto by ____ or
____.

      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.


                                      S-97
<PAGE>


                                LEGAL INVESTMENT

      Any Class of Certificates rated in the two highest rating categories by at
least one rating  agency  will  constitute  "mortgage  related  securities"  for
purposes of the Secondary Mortgage Market Enhancement Act of 1984, as amended.

      Except as to the status of certain  Classes  of  Offered  Certificates  as
"mortgage  related  securities,"  no  representation  is made  as to the  proper
characterization  of the Offered  Certificates  for legal  investment  purposes,
financial  institution  regulatory  purposes,  or other  purposes,  or as to the
ability of  particular  investors  to purchase  the Offered  Certificates  under
applicable  legal investment  restrictions.  These  uncertainties  may adversely
affect the liquidity of the Offered Certificates.  Accordingly, all institutions
whose   investment   activities  are  subject  to  legal   investment  laws  and
regulations, regulatory capital requirements or review by regulatory authorities
should consult with their own legal advisors in determining  whether and to what
extent the Offered Certificates  constitute a legal investment or are subject to
investment,  capital  or  other  restrictions.  See  "Legal  Investment"  in the
prospectus.

                              ERISA CONSIDERATIONS

      A fiduciary  of any  retirement  plan or other  employee  benefit  plan or
arrangement, including individual retirement accounts and annuities, Keogh plans
and  collective  investment  funds and  separate  accounts  in which the  plans,
annuities,  accounts or arrangements are invested,  including  insurance company
general  accounts,  that is subject  to the  fiduciary  responsibility  rules of
Employee  Retirement  Income  Security  Act of 1974,  as amended  ("ERISA"),  or
Section 4975 of the Code (an "ERISA Plan") or which is a  governmental  plan, as
defined in Section  3(32) of ERISA,  subject to any federal,  state or local law
("Similar  Law")  which is,  to a  material  extent,  similar  to the  foregoing
provisions  of ERISA or the Code  (collectively,  with an ERISA Plan,  a "Plan")
should review with its legal advisors whether the purchase or holding of Offered
Certificates  could  give rise to a  transaction  that is  prohibited  or is not
otherwise permitted either under ERISA, the Code or Similar Law or whether there
exists any statutory or administrative  exemption applicable thereto.  Moreover,
each Plan  fiduciary  should  determine  whether an  investment  in the  Offered
Certificates  is  appropriate  for the Plan,  taking  into  account  the overall
investment  policy  of the Plan and the  composition  of the  Plan's  investment
portfolio.

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

      The Exemption  sets forth six general  conditions  which must be satisfied
for a  transaction  involving  the  purchase,  sale and  holding  of the  Senior
Certificates to be eligible for exemptive relief.  First, the acquisition of the
Senior Certificates by a Plan must be on terms that are at least as favorable to
the  Plan as they  would be in an  arm's-length  transaction  with an  unrelated
party.  Second,  the rights and interests  evidenced by the Senior  Certificates
must not be  subordinated  to the rights and  interests  evidenced  by the other
certificates of the same trust.  Third,  the Senior  Certificates at the time of
acquisition by the Plan must be rated in one of the three highest generic rating
categories  by Standard & Poor's  Rating  Services  ("S&P"),  Moody's  Investors
Service,  Inc.  ("Moody's"),  Duff & Phelps Credit  Rating Co.  ("DCR") or Fitch
IBCA, Inc.  ("Fitch").  Fourth,  the Trustee cannot be an affiliate of any other
member  of the  "Restricted  Group",  which  consists  of any  Underwriter,  the
Depositor, the Trustee, the Servicer, the Special Servicer, any sub-servicer and
any mortgagor  with respect to mortgage loans  constituting  more than 5% of the
aggregate  unamortized principal balance of the mortgage loans as of the date of
initial issuance of the Senior Certificates. Fifth, the sum of all payments made
to and  retained by the  Underwriter  must  represent  not more than  reasonable
compensation for underwriting the Senior  Certificates,  the sum of all payments
made to and retained by the Depositor pursuant to the assignment of the mortgage
loans to the trust fund must  represent  not more than the fair market  value of
those  obligations  and the sum of all  payments  made  to and  retained  by the
Servicer, the Special Servicer and any sub-servicer must represent not more than
reasonable  compensation  for that  person's  services  under  the  Pooling  and
Servicing  Agreement and  reimbursement of the person's  reasonable  expenses in
connection


                                      S-98
<PAGE>


therewith.  Sixth, the investing Plan must be an accredited  investor as defined
in Rule  501(a)(1) of Regulation D of the SEC under the  Securities Act of 1933,
as amended.

      Because the Class A [and Class X] Certificates are not subordinated to any
other Class of  Certificates,  the second  general  condition set forth above is
satisfied with respect to those Certificates.  It is a condition of the issuance
of the Class A Certificates that they be rated not lower than "____" by ____ and
___,  [and it is a condition  of the issuance of the Class X  Certificates  that
they be rated no lower  than  "____"  by ____ and  "____"  by  ____].  As of the
Closing  Date,  the fourth  general  condition set forth above will be satisfied
with respect to the Senior  Certificates.  A fiduciary  of a Plan  contemplating
purchasing a Class A [or Class X] Certificate in the secondary  market must make
its own  determination  that, at the time of that purchase the Class A [or Class
X] Certificates  continue to satisfy the third and fourth general conditions set
forth  above.  A  fiduciary  of  a  Plan   contemplating   purchasing  a  Senior
Certificate,  whether in the initial  issuance of those  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 the
Senior Certificate.

      The  Exemption  also  requires  that the  trust  fund  meet the  following
requirements:  (1) the trust fund must consist solely of assets of the type that
have been included in other  investment  pools;  (2) certificates in those other
investment pools must have been rated in one of the three highest  categories of
S&P's,  Moody's,  Fitch  or DCR  for at  least  one  year  prior  to the  Plan's
acquisition  of  Senior  Certificates;  and  (3)  certificates  in  those  other
investment  pools must have been purchased by investors  other than Plans for at
least one year prior to any Plan's acquisition of Senior Certificates.

      If the general  conditions of the Exemption are  satisfied,  the Exemption
may provide an exemption from the  restrictions  imposed by Sections  406(a) and
407(a) of ERISA (as well as the excise taxes imposed by Sections 4975(a) and (b)
of the Code by  reason of  Sections  4975(c)(1)(A)  through  (D) of the Code) in
connection with (1) the direct or indirect sale,  exchange or transfer of Senior
Certificates in the initial  issuance of  Certificates  between the Depositor or
the Underwriter and a Plan when the Depositor, the Underwriter, the Trustee, the
Servicer,  the  Special  Servicer,  a  sub-servicer  or a borrower is a Party in
Interest  with  respect  to the  investing  Plan,  (2) the  direct  or  indirect
acquisition or disposition in the secondary market of the Senior Certificates by
a Plan  and (3) the  holding  of  Senior  Certificates  by a Plan.  However,  no
exemption is provided from the restrictions of Sections 406(a)(1)(E),  406(a)(2)
and 407 of ERISA for the  acquisition  or  holding  of a Senior  Certificate  on
behalf of an "Excluded  Plan" or any person who has  discretionary  authority or
renders  investment  advice with respect to the assets of the Excluded Plan. For
purposes of this prospectus supplement,  an Excluded Plan is a Plan sponsored by
any member of the Restricted Group.

      If certain  specific  conditions of the Exemption are also satisfied,  the
Exemption  may provide an exemption  from the  restrictions  imposed by Sections
406(b)(1) and (b)(2) of ERISA and the taxes imposed by Section  4975(c)(1)(E) of
the Code in  connection  with (1) the  direct  or  indirect  sale,  exchange  or
transfer of Senior Certificates in the initial issuance of Certificates  between
the  Depositor  or  the   underwriter  and  a  Plan  when  the  person  who  has
discretionary  authority  or  renders  investment  advice  with  respect  to the
investment of Plan assets in those  Certificates  is (a) a borrower with respect
to 5% or less of the fair market value of the mortgage loans or (b) an affiliate
of that person,  (2) the direct or indirect  acquisition  or  disposition in the
secondary market of Senior  Certificates by a Plan and (3) the holding of Senior
Certificates by a Plan.

      Further,  if certain  specific  conditions of the Exemption are satisfied,
the Exemption may provide an exemption from the restrictions imposed by Sections
406(a),  406(b) and 407(a) of ERISA,  and the taxes imposed by Sections  4975(a)
and (b) of the Code by reason of Section 4975(c) of the Code for transactions in
connection with the servicing, management and operation of the Mortgage Pool.

      Before  purchasing  a Senior  Certificate,  a  fiduciary  of a Plan should
itself confirm that (1) the Senior  Certificates  constitute  "certificates" for
purposes of the  Exemption and (2) the specific and general  conditions  and the
other requirements set forth in the Exemption would be satisfied. In addition to
making its own  determination  as to the  availability  of the exemptive  relief
provided in the Exemption,  the Plan fiduciary  should consider the availability
of any other  prohibited  transaction  exemptions,  including  with  respect  to
governmental plans, any exemptive relief afforded under Similar Laws. See "ERISA
Considerations" in the prospectus. A purchaser of a Senior Certificate should be
aware,  however, that even if the conditions specified in one or more exemptions
are


                                      S-99
<PAGE>


satisfied,  the scope of relief  provided by an exemption may not cover all acts
which might be construed as prohibited transactions.

      Because the characteristics of the Subordinate Offered Certificates do not
meet the  requirements  of the  Exemption,  the  purchase  or  holding  of those
Certificates  by a Plan may result in prohibited  transactions or the imposition
of  excise  taxes  or  civil  penalties.  In no  event  may  any  transfer  of a
Subordinate  Offered  Certificate  or any interest in it be made to a Plan or to
any person who is directly or indirectly  purchasing the Certificate or interest
in it on behalf of, as named  fiduciary  of, as trustee  of, or with assets of a
Plan,  unless the purchase and holding of the  Certificate  or interest in it is
exempt from the  prohibited  transaction  provisions of Section 406 of ERISA and
the related excise tax  provisions of Section 4975 of the Code under  Prohibited
Transaction  Class  Exemption  95-60,  which  provides  an  exemption  from  the
prohibited  transaction  rules for certain  transactions  involving an insurance
company  general  account.  The  Plan  or  person  to  whom  a  transfer  of the
Certificate or interest in it is made shall be deemed to have represented to the
Depositor, the Servicer, the Special Servicer, the Trustee, the Underwriter, any
sub-servicer  and any  borrower  with  respect  to the  mortgage  loans that the
purchase  and holding of the  Certificate  or interest in it is so exempt on the
basis  of   Prohibited   Transaction   Class   Exemption   95-60.   See   "ERISA
Considerations"  in the prospectus.  Any Plan fiduciary  considering  whether to
purchase  an Offered  Certificate  on behalf of a Plan should  consult  with its
counsel  regarding  the  applicability  of  the  fiduciary   responsibility  and
prohibited transaction provisions of ERISA and the Code to the investment.

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


                                     S-100
<PAGE>

                         INDEX OF PRINCIPAL DEFINITIONS


A

Administrative Cost Rate.........................S-78
Advances.........................................S-69
Affiliate Debt...................................S-33
Anticipated Prepayment Date......................S-36
APD Mortgage Loans...............................S-36
Appraisal Reduction..............................S-70
Appraisal Reduction Amount.......................S-70
Appraisal Reduction Event........................S-69
Asset Status Report..............................S-77
Assumed Final Distribution Date..................S-65
Assumed Scheduled Payment........................S-64
Authenticating Agent.............................S-56
Available Distribution Amount....................S-59

B

balloon loans....................................S-20
Base Interest Fraction...........................S-65
bondable lease...................................S-34

C

Cash Collateral Accounts.........................S-55
Cedel............................................S-56
Certificate Account..............................S-59
Certificate Balance..............................S-56
Certificate Owner................................S-56
Certificate Registrar............................S-56
Certificates.....................................S-55
Chase............................................S-48
Class............................................S-55
Class A Certificates.............................S-55
Class X Pass-Through Rate........................S-63
Closing Date......................................S-2
Code.............................................S-94
Collateral Substitution Deposit..................S-40
Collateral Support Deficit.......................S-68
Constant Prepayment Rate.........................S-89
Controlling Class..........................S-74, S-77
Controlling Class Certificateholder..............S-77
Corrected Mortgage Loan..........................S-77
CPR..............................................S-89
Credit Lease.....................................S-33
Credit Lease Assignment..........................S-34
Credit Lease Default.............................S-34
Credit Lease Loans...............................S-33
Credit Lease Property............................S-34
Cross-Over Date..................................S-63
Cut-off Date......................................S-2
Cut-off Date Balance.............................S-32

D

DCR..............................................S-98
Debt Service Coverage Ratio......................S-45
Defeasance Loans.................................S-40
Defeasance Lock-out Period.......................S-40
Defeasance Option................................S-40
Definitive Certificate...........................S-56
Depositor...................................S-3, S-33
Depositories.....................................S-57
Determination Date...............................S-70
Directing Certificateholder......................S-77
Distributable Certificate Interest...............S-63
Distribution Accounts............................S-59
Distribution Date................................S-58
Distribution Date Statement......................S-71
DSCR.............................................S-45
DTC..............................................S-56
Due Period.......................................S-60

E

effective gross revenue..........................S-48
ERISA............................................S-98
ERISA Plan.......................................S-98
Euroclear........................................S-56
Events of Default................................S-84
Excess Interest..................................S-63
Excess Interest Distribution Account.............S-59
Exemption........................................S-98

F

FIRREA...........................................S-48
Fitch............................................S-98
Form 8-K.........................................S-41

H

HAP Loans........................................S-35
Hazardous Materials..............................S-53

I

Indirect Participants............................S-57
Initial Pool Balance.............................S-32
Interest Distribution Amount.....................S-63
Interest Reserve Account.........................S-59
IRS..............................................S-82

L

Lease Enhancement Policy.........................S-34
Lease Enhancement Policy Loans...................S-34


                                     S-101
<PAGE>


Liquidation Fee..................................S-79
Liquidation Fee Rate.............................S-79
Lock Box Accounts................................S-55
Lock Box Loans...................................S-55
Lockout Period...................................S-36
Lower-Tier Distribution Account..................S-59
Lower-Tier REMIC.................................S-94
LTV Ratio........................................S-46

M

Monthly Payments.................................S-45
Monthly Rental Payments..........................S-33
Moody's..........................................S-98
Mortgage.........................................S-32
Mortgage Loan Seller.............................S-33
Mortgage Note....................................S-32
Mortgage Pool....................................S-64
Mortgage Rate....................................S-63
Mortgaged Property...............................S-32

N

Negative Adjustment..............................S-95
Net Mortgage Rate................................S-63
Non-Offered Certificates.........................S-55
Non-Offered Subordinate Certificates.............S-67
Nonrecoverable Advance...........................S-69
Notional Amount..................................S-56

O

Offered Certificates.............................S-55
OID..............................................S-95

P

P&I Advance......................................S-68
Participants.....................................S-56
Paying Agent.....................................S-56
Percentage Interest..............................S-56
Plan.............................................S-98
Pooling and Servicing Agreement..................S-55
Prepayment Assumption............................S-95
Prepayment Premium Period........................S-36
Prepayment Premiums..............................S-36
Primary Term.....................................S-33
Prime Rate.......................................S-69
Principal Distribution Amount....................S-64
Principal Shortfall..............................S-64
Purchase Agreement...............................S-33
Purchase Price...................................S-54

R

Rated Final Distribution Date....................S-66
Record Date......................................S-58
Reimbursement Rate...............................S-69
Related Proceeds.................................S-69
Release Date.....................................S-40
REMIC............................................S-94
REMIC Provisions.................................S-94
REO Account......................................S-80
REO Loan.........................................S-64
REO Property.....................................S-76
Reserve Accounts.................................S-55
Residual Certificates............................S-55
Restricted Group.................................S-98
Rolling 12 Months................................S-47
Rules............................................S-57

S

S&P........................................S-33, S-98
Scheduled Principal Distribution Amount..........S-64
Senior Certificates..............................S-55
Servicer...................................S-33, S-77
Servicer Remittance Date.........................S-68
Servicing Advances...............................S-68
Servicing Fee....................................S-78
Servicing Fee Rate...............................S-78
Servicing Standards..............................S-76
Similar Law......................................S-98
Special Servicer.................................S-33
Special Servicing Fee Rate.......................S-78
Specially Serviced Mortgage Loans................S-76
Standby Fee......................................S-78
Standby Fee Rate.................................S-78
Stated Principal Balance.........................S-64
Subordinate Certificates.........................S-55
Subordinate Offered Certificates.................S-55

T

Tenant...........................................S-33
Terms and Conditions.............................S-58
Trustee..........................................S-33
Trustee Fee......................................S-75
Trustee Fee Rate.................................S-75

U

Underwriter......................................S-96
Underwriting Agreement...........................S-96
Underwritten Net Cash Flow.......................S-47
Unscheduled Principal Distribution Amount........S-64
Upper-Tier Distribution Account..................S-59
Upper-Tier REMIC.................................S-94

V

Voting Rights....................................S-73


                                     S-102
<PAGE>


W

Warranting Party.................................S-54
Withheld Amounts.................................S-59
Withheld Loans...................................S-59
Workout Fee......................................S-78
Workout Fee Rate.................................S-78

Y

Yield Maintenance Charge.........................S-36
Yield Maintenance Period.........................S-36
Yield Rate.......................................S-37



                                     S-103
<PAGE>

<TABLE>
<S>                                                           <C>

You  should  rely  on  the  information   contained  or
incorporated    by   reference   in   this   prospectus
supplement  and the  attached  prospectus.  We have not
authorized   anyone  to  provide  you  with   different
information.

We are not  offering  these  certificates  in any state
where the offer is not permitted.

             ------------------------------                                        [$_________]
                                                                                  (Approximate)
                   TABLE OF CONTENTS

                 Prospectus Supplement

SUMMARY of terms....................................S-2
RISK FACTORS.......................................S-16                          Chase Commercial
DESCRIPTION OF THE MORTGAGE POOL...................S-32                         Mortgage Securities
DESCRIPTION OF THE CERTIFICATES....................S-55                                Corp.
SERVICING OF THE MORTGAGE LOANS....................S-75
YIELD AND MATURITY CONSIDERATIONS..................S-87
CERTAIN FEDERAL INCOME TAX CONSEQUENCES............S-94
METHOD OF DISTRIBUTION.............................S-96
LEGAL MATTERS......................................S-97                             Commercial
RATING.............................................S-97                        Mortgage Pass-Through
LEGAL INVESTMENT...................................S-98                            Certificates,
ERISA CONSIDERATIONS...............................S-98                            Series 1999-_
INDEX OF PRINCIPAL DEFINITIONS....................S-101

                      Prospectus

IMPORTANT NOTICE ABOUT INFORMATION  PRESENTED IN                                  [CHASE LOGO]
   THIS   PROSPECTUS   AND   EACH   ACCOMPANYING
   PROSPECTUS SUPPLEMENT..............................2       -----------------------------------------------------
Summary of Prospectus.................................5
Risk Factors.........................................11       Class A-1 Certificates                    $
Description of the Trust Funds.......................21       Class A-2 Certificates                    $
Yield and Maturity Considerations....................27       [Class X Certificates                     $]
The Depositor........................................32       [Class PO Certificates                    $]
Use of Proceeds......................................33       Class B Certificates                      $
Description of the Certificates......................34       Class C Certificates                      $
Description of the Pooling Agreements................41       Class D Certificates                      $
Description of Credit Support........................55       Class E Certificates                      $
Certain Legal Aspects of Mortgage Loans..............58
Certain Federal Income Tax Consequences..............69       -----------------------------------------------------
State and Other Tax Considerations...................94
Certain ERISA Considerations.........................94
Legal Investment.....................................96       ---------------------------------------------
Method of Distribution...............................98                       PROSPECTUS SUPPLEMENT
Incorporation   of   Certain    Information          by       ---------------------------------------------
   Reference.........................................99
Legal Matters.......................................100
Financial Information...............................100
Rating..............................................100                       Chase Securities Inc.
Index of Principal Definitions......................101

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

     Dealers  will be required to deliver a  Prospectus                        _________ ___, 1999
Supplement and Prospectus  when acting as  underwriters
of these  certificates and with respect to their unsold
allotments or subscriptions.  In addition,  all dealers
selling  these  certificates  will deliver a Prospectus
Supplement and Prospectus until ____________, 199_.
</TABLE>

<PAGE>


                       EXPLANATORY NOTE TO THE PROSPECTUS


      With  respect to each  series,  in the event a material  concentration  of
mortgage  loans is secured by (i)  hotel/motel  properties  or (ii) self storage
properties,  the following  inserts relating to such property types (in the form
set forth  below)  will be  inserted  into the  prospectus  on the page  numbers
indicated.


<PAGE>



THE  FOLLOWING  SENTENCE  WILL BE PLACED  BEHIND THE LAST  SENTENCE OF THE THIRD
PARAGRAPH OF THE COVER PAGE OF THE  PROSPECTUS  IF, WITH RESPECT TO A SERIES,  A
MATERIAL CONCENTRATION OF MORTGAGE LOANS IS SECURED BY HOTEL/MOTEL PROPERTIES.

      If so specified in the related prospectus  supplement,  a material portion
of the  mortgage  loans  in any  trust  fund  will  be  secured  by  hotel/motel
properties.




                                      -2-
<PAGE>



THE  FOLLOWING  PARAGRAPH  WILL REPLACE THE SIMILAR  PARAGRAPH ON PAGE 12 OF THE
PROSPECTUS IF, WITH RESPECT TO A SERIES,  A MATERIAL  CONCENTRATION  OF MORTGAGE
LOANS IS SECURED BY HOTEL/MOTEL PROPERTIES.

RISKS ASSOCIATED WITH CERTAIN MORTGAGE LOANS AND MORTGAGED PROPERTIES

      A description of risks  associated  with  investments in mortgage loans is
included  under "Certain  Legal Aspects of Mortgage  Loans" in this  prospectus.
Mortgage loans made on the security of  multifamily  or commercial  property may
entail risks of delinquency and foreclosure,  and risks of loss in those events,
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" in this prospectus.  The ability of a borrower to repay a
loan secured by an  income-producing  property typically is dependent  primarily
upon the successful  operation of the 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 the  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 those  mortgaged  properties  than would be the case with respect to
mortgaged properties with multiple tenants.



                                      -3-
<PAGE>



THE  FOLLOWING  SENTENCE  WILL BE PLACED  BEHIND THE LAST  SENTENCE OF THE THIRD
PARAGRAPH OF THE COVER PAGE OF THE  PROSPECTUS  IF, WITH RESPECT TO A SERIES,  A
MATERIAL CONCENTRATION OF MORTGAGE LOANS IS SECURED BY SELF-STORAGE PROPERTIES.

      If so specified in the related prospectus  supplement,  a material portion
of the mortgage loans in any trust will be secured by self-storage properties.



                                      -4-
<PAGE>



THE  FOLLOWING  PARAGRAPH  WILL  BE  INSERTED  ON  PAGE  12  OF  THE  PROSPECTUS
IMMEDIATELY  AFTER THE FIRST PARAGRAPH IF, WITH RESPECT TO A SERIES,  A MATERIAL
CONCENTRATION OF MORTGAGE LOANS IS SECURED BY SELF-STORAGE PROPERTIES.

      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 and efficient access may heighten environmental risks.



                                      -5-

<PAGE>

The  information in this  prospectus is not complete and may be changed.  We may
not sell these  securities  until we deliver a final  prospectus  supplement and
prospectus.  This prospectus is not an offer to sell these securities and we are
not soliciting an offer to buy these  securities in any state where the offer or
sale are not permitted.


                  Subject to Completion, Dated June___, 1999

                                   PROSPECTUS

                       Mortgage Pass-Through Certificates
                              (Issuable in Series)

                  CHASE COMMERCIAL MORTGAGE SECURITIES CORP.
                                   (DEPOSITOR)

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

   Chase  Commercial  Mortgage  Securities  Corp.  from time to time will  offer
commercial mortgage pass-through  certificates in separate series. We will offer
the certificates  through this prospectus and a separate  prospectus  supplement
for each series.

   For each series we will  establish  a trust fund  consisting  primarily  of a
segregated  pool of various types of multifamily or commercial  mortgage  loans,
mortgage-backed  securities  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 mortgage-backed securities.

   If  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,  interest  rate
exchange agreements,  interest rate cap or floor agreements or currency exchange
agreements as described in this prospectus.

   The certificates of a series will evidence beneficial  ownership interests in
the trust  fund.  We may divide the  certificates  of a series  into two or more
classes which may have different  interest rates and which may receive principal
payments in differing  proportions  and at different  times.  In addition,  your
rights as holders of certain classes may be subordinate to the rights of holders
of other classes to receive principal and interest.

   No series of  certificates  will  represent an  obligation  of or interest in
Chase Commercial Mortgage Securities Corp. or any of its affiliates. 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, as more fully described in this prospectus.

   No  secondary  market  will exist for a series of  certificates  prior to its
offering.  We cannot  assure you that a secondary  market  will  develop for the
certificates of any series, or, if it does develop, that it will continue.

   YOU SHOULD CONSIDER  CAREFULLY THE RISK FACTORS  BEGINNING ON PAGE 17 OF THIS
PROSPECTUS AND IN THE RELATED PROSPECTUS SUPPLEMENT.

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

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

   We may offer certain of the  certificates  of any series  through one or more
different methods,  including offerings through underwriters,  which may include
our affiliate Chase  Securities Inc., as more fully described in this prospectus
under "Method of Distribution" and in the related prospectus supplement.  We may
retain  or hold for  sale  one or more  classes  of a  series  of  certificates.
Offerings of certain classes of the certificates, if so specified in the related
prospectus  supplement,  may be made in one or more transactions exempt from the
registration  requirements  of the  Securities  Act of 1933,  as amended.  Those
offerings  are not  being  made  pursuant  to  this  prospectus  or the  related
registration statement.

   This  prospectus may not be used to consummate  sales of the  certificates of
any series unless accompanied by the prospectus supplement for that series.

                  The date of this Prospectus is June __, 1999

<PAGE>

                                TABLE OF CONTENTS

                                                   Page
IMPORTANT NOTICE ABOUT INFORMATION PRESENTED
  IN THIS PROSPECTUS AND EACH ACCOMPANYING
  PROSPECTUS SUPPLEMENT.............................2
SUMMARY OF PROSPECTUS...............................3
RISK FACTORS........................................9
   Limited Liquidity of Your Certificates...........9
   Limited Assets of Each Trust Fund...............10
   Prepayment Considerations; Variability in
     Average Life of Offered Certificates;
     Special Yield Considerations..................10
   Limited Nature of Ratings.......................11
   Risks Associated with Certain Mortgage
     Loans and Mortgaged Properties................12
   Borrowers May Be Unable to Make Balloon Payments14
   Credit Support Limitations......................14
   Leases and Rents................................15
   Environmental Risks.............................15
   Special Hazard Losses...........................15
   Your Certificates May Not be ERISA Eligible.....16
   Certain Federal Tax Considerations Regarding
      Residual Certificates........................16
   Certain Federal Tax Considerations
      Regarding Original Issue Discount............17
   Bankruptcy Proceedings Entails Certain Risks....17
   Book-Entry System for Certain Classes May
      Decrease Liquidity and Delay Payment.........17
   Delinquent and Non-Performing Mortgage Loans....18
DESCRIPTION OF THE TRUST FUNDS.....................19
   General.........................................19
   Mortgage Loans..................................19
   MBS.............................................22
   Certificate Accounts............................24
   Credit Support..................................24
   Cash Flow Agreements............................24
YIELD AND MATURITY CONSIDERATIONS..................25
   General.........................................25
   Pass-Through Rate...............................25
   Payment Delays..................................25
   Certain Shortfalls in Collections of Interest...25
   Yield and Prepayment Considerations.............26
   Weighted Average Life and Maturity..............27
   Controlled Amortization Classes and
`    Companion Classes.............................28
   Other Factors Affecting Yield, Weighted
      Average Life and Maturity....................29
THE DEPOSITOR......................................30
USE OF PROCEEDS....................................31
DESCRIPTION OF THE CERTIFICATES....................32
   General.........................................32
   Distributions...................................32
   Distributions of Interest on the Certificates...33
   Distributions of Principal on the Certificates..34
   Distributions on the Certificates in
     Respect of Prepayment Premiums or
     in Respect of Equity Participations...........34
   Allocation of Losses and Shortfalls.............34
   Advances in Respect of Delinquencies............35
   Reports to Certificateholders...................35
   Voting Rights...................................37
   Termination.....................................37
   Book-Entry Registration and Definitive
      Certificates.................................37
DESCRIPTION OF THE POOLING AGREEMENTS..............39
   General.........................................39
   Assignment of Mortgage Loans; Repurchases.......39
   Representations and Warranties; Repurchases.....40
   Collection and Other Servicing Procedures.......41
   Sub-Servicers...................................41
   Special Servicers...............................42
   Certificate Account.............................42
   Modifications, Waivers and Amendments of
      Mortgage Loans...............................45
   Realization Upon Defaulted Mortgage Loans.......45
   Hazard Insurance Policies.......................47
   Due-on-Sale and Due-on-Encumbrance Provisions...47
   Servicing Compensation and Payment of Expenses..48
   Evidence as to Compliance.......................48
   Certain Matters Regarding the Master Servicer
      and the Depositor............................48
   Events of Default...............................49
   Rights Upon Event of Default....................50
   Amendment.......................................50
   List of Certificateholders......................51
   The Trustee.....................................51
   Duties of the Trustee...........................51
   Certain Matters Regarding the Trustee...........52
   Resignation and Removal of the Trustee..........52
DESCRIPTION OF CREDIT SUPPORT......................53


                                       -i-
<PAGE>

   General.........................................53
   Subordinate Certificates........................52
   Cross-Support Provisions........................54
   Insurance or Guarantees with Respect
      to Mortgage Loans............................54
   Letter of Credit................................54
   Certificate Insurance and Surety Bonds..........54
   Reserve Funds...................................54
   Credit Support with Respect to MBS..............55
CERTAIN LEGAL ASPECTS OF MORTGAGE LOANS............56
   General.........................................56
   Types of Mortgage Instruments...................56
   Leases and Rents................................56
   Personalty......................................57
   Foreclosure.....................................57
   Bankruptcy Laws.................................60
   Environmental Risks.............................62
   Due-on-Sale and Due-on-Encumbrance..............64
   Subordinate Financing...........................64
   Default Interest and Limitations on Prepayments.64
   Applicability of Usury Laws.....................64
   Soldiers'and Sailors'Civil Relief Act of 1940...65
   Type of Mortgaged Property......................65
   Americans with Disabilities Act.................65
   Forfeitures In Drug And RICO Proceedings........66
CERTAIN FEDERAL INCOME TAX CONSEQUENCES............67
   Federal Income Tax Consequences for
     REMIC Certificates............................67
   Taxation of Regular Certificates................70
   Taxation of Residual Certificates...............76
   Taxes That May Be Imposed on the REMIC Pool.....82
   Liquidation of the REMIC Pool...................83
   Administrative Matters..........................83
   Limitations on Deduction of Certain Expenses....83
   Taxation of Certain Foreign Investors...........84
   Backup Withholding..............................85
   Reporting Requirements..........................85
   Federal Income Tax Consequences
     For Certificates as to Which No REMIC
     Election Is Made..............................86
   Standard Certificates...........................86
   Stripped Certificates...........................88
   Reporting Requirements and Backup Withholding...91
   Taxation of Certain Foreign Investors...........91
STATE AND OTHER TAX CONSIDERATIONS.................92
CERTAIN ERISA CONSIDERATIONS.......................92
   General.........................................92
   Plan Asset Regulations..........................93
   Administrative Exemptions.......................93
   Insurance Company General Accounts..............93
   Unrelated Business Taxable Income;
     Residual Certificates.........................94
LEGAL INVESTMENT...................................94
METHOD OF DISTRIBUTION.............................96
INCORPORATION OF CERTAIN INFORMATION BY REFERENCE..97
LEGAL MATTERS......................................98
FINANCIAL INFORMATION..............................98
RATING.............................................98
INDEX OF PRINCIPAL DEFINITIONS.....................99

                                      -ii-

<PAGE>






              IMPORTANT NOTICE ABOUT INFORMATION PRESENTED IN THIS
             PROSPECTUS AND EACH ACCOMPANYING PROSPECTUS SUPPLEMENT

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

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

   Certain  capitalized  terms are defined and used in this prospectus to assist
you in  understanding  the terms of the offered  certificates and this offering.
The capitalized terms used in this prospectus are defined on the pages indicated
under the caption  "INDEX OF PRINCIPAL  DEFINITIONS"  beginning on page [___] in
this prospectus.

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

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

   If you require additional  information,  the mailing address of our principal
executive  offices  is Chase  Commercial  Mortgage  Securities  Corp.,  270 Park
Avenue, New York, New York 10017-2070, and telephone number is (212) 834-5588.


                                      -2-
<PAGE>



                              SUMMARY OF PROSPECTUS

   THIS SUMMARY HIGHLIGHTS SELECTED  INFORMATION FROM THIS DOCUMENT AND DOES NOT
CONTAIN ALL OF THE INFORMATION THAT YOU NEED TO CONSIDER IN MAKING AN INVESTMENT
DECISION.  PLEASE READ THIS ENTIRE  PROSPECTUS AND THE  ACCOMPANYING  PROSPECTUS
SUPPLEMENT  AS WELL AS THE TERMS  AND  PROVISIONS  OF THE  RELATED  POOLING  AND
SERVICING  AGREEMENT  CAREFULLY  TO  UNDERSTAND  ALL OF THE TERMS OF A SERIES OF
CERTIFICATES.  AN INDEX OF PRINCIPAL  DEFINITIONS IS INCLUDED AT THE END OF THIS
PROSPECTUS.

TITLE OF CERTIFICATES.. Mortgage pass-through certificates, issuable in series.

DEPOSITOR.............. Chase   Commercial    Mortgage   Securities   Corp.,   a
                        wholly-owned  subsidiary of The Chase  Manhattan Bank, a
                        New York banking corporation.

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.

SPECIAL SERVICER....... One or more special  servicers,  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.

TRUSTEE................ The trustee for each  series of  certificates  will be
                        named in the related prospectus supplement.

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 secured by liens on, or security interests in:

                        o   residential  properties  consisting  of five or more
                            rental or  cooperatively-owned  dwelling units or by
                            shares  allocable to a number of those units and the
                            related leases; or

                        o   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.

                        If so specified in the related prospectus supplement,  a
                        trust fund may include  mortgage  loans secured by liens
                        on real estate projects under construction.  No one will
                        guarantee the mortgage loans,  unless otherwise provided
                        in the related prospectus supplement. 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 described  in the related  prospectus  supplement,  a
                        mortgage loan:

                        o   may  provide  for  no  accrual  of  interest  or for
                            accrual of interest at a mortgage interest rate that
                            is fixed over its term or that  adjusts from time to
                            time, or that the borrower may elect to convert from
                            an adjustable to a fixed mortgage  interest rate, or
                            from a  fixed  to an  adjustable  mortgage  interest
                            rate;

                                      -3-
<PAGE>

                        o   may  provide  for level  payments to maturity or for
                            payments   that   adjust   from   time  to  time  to
                            accommodate changes in the mortgage interest rate or
                            to reflect the occurrence of certain events, and may
                            permit negative amortization;

                        o   may be fully  amortizing or partially  amortizing or
                            non-amortizing,  with a balloon  payment  due on its
                            stated maturity date;

                        o   may  prohibit  prepayments  over  its  term or for a
                            certain period and/or  require  payment of a premium
                            or a yield  maintenance  penalty in connection  with
                            certain prepayments; and

                        o   may provide for payments of  principal,  interest or
                            both,  on due dates that occur  monthly,  quarterly,
                            semi-annually  or at another  interval  specified in
                            the related prospectus supplement.

                        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" in
                        this prospectus.

                        If specified in the related prospectus  supplement,  the
                        mortgage assets with respect to a series of certificates
                        may also include, or consist of,

                        o   private    mortgage     participations,     mortgage
                            pass-through  certificates or other  mortgage-backed
                            securities, or

                        o   certificates  insured  or  guaranteed  by any of the
                            Federal Home Loan Mortgage Corporation,  the Federal
                            National  Mortgage  Association,   the  Governmental
                            National   Mortgage   Association   or  the  Federal
                            Agricultural Mortgage Corporation.

                        Each of the  above  mortgage  assets  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 in this  prospectus.  See
                        "Description   of  the   Trust   Funds--MBS"   in   this
                        prospectus.

B. CERTIFICATE ACCOUNT..Each trust  fund will  include  one or more  certificate
                        accounts  established  and  maintained  on behalf of the
                        certificateholders.  The person or persons designated in
                        the related  prospectus  supplement will be required to,
                        to the extent  described in this  prospectus and in that
                        prospectus  supplement,  deposit all  payments and other
                        collections  received  or advanced  with  respect to the
                        mortgage assets and other assets in that trust fund into
                        the certificate  accounts.  A certificate account may be
                        maintained  as an  interest  bearing  or a  non-interest
                        bearing  account,  and its  funds may be held as cash or
                        invested in certain obligations acceptable to the rating
                        agencies  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"  in this
                        prospectus.

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  that
                        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 of these features. The amount

                                      -4-
<PAGE>

                        and types of any credit support,  the  identification of
                        any entity providing it 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" in this
                        prospectus.

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,  all of
                        which 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 that  guaranteed
                        investment  contract  or  other  agreement,   including,
                        without  limitation,  provisions relating to the timing,
                        manner  and  amount of any  corresponding  payments  and
                        provisions  relating  to  their  termination,   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 cash flow agreements of this type. See
                        "Description of the Trust  Funds--Cash  Flow Agreements"
                        in this prospectus.

DESCRIPTION
  OF CERTIFICATES.......We will offer  certificates  in one or more classes of a
                        series of certificates  issued pursuant to a pooling and
                        servicing  agreement or other agreement specified in the
                        related  prospectus  supplement.  The certificates  will
                        represent  in  the  aggregate   the  entire   beneficial
                        ownership  interest  in the trust  fund  created by that
                        agreement.

                        As described in the related prospectus  supplement,  the
                        certificates of each series,  may consist of one or more
                        classes of certificates that, among other things:

                        o   are  senior  or  subordinate  to one or  more  other
                            classes of  certificates  in  entitlement to certain
                            distributions on the certificates;

                        o   are   principal-only    certificates   entitled   to
                            distributions of principal,  with disproportionately
                            small, nominal or no distributions of interest;

                        o   are   interest-only    certificates    entitled   to
                            distributions of interest,  with  disproportionately
                            small, nominal or no distributions of principal;

                        o   provide  for   distributions   of  interest  on,  or
                            principal of, the certificates that begin only after
                            the  occurrence  of  certain  events,  such  as  the
                            retirement   of  one  or  more   other   classes  of
                            certificates of that series;

                        o   provide  for   distributions  of  principal  of  the
                            certificates  to be made,  from  time to time or for
                            designated  periods,  at a rate that is  faster,  or
                            slower  than  the rate at  which  payments  or other
                            collections   of  principal   are  received  on  the
                            mortgage assets in the related trust fund;

                        o   provide for controlled distributions of principal to
                            be made  based  on a  specified  schedule  or  other
                            methodology, subject to available funds; or

                        o   provide for  distributions  based on  collections of
                            prepayment premiums,  yield maintenance penalties or
                            equity  participations on the mortgage assets in the
                            related trust fund.

                                      -5-
<PAGE>

                        Each class of  certificates,  other  than  interest-only
                        certificates  and residual  certificates  which are only
                        entitled to a residual  interest in the trust fund, will
                        have  a  stated   principal   balance.   Each  class  of
                        certificates, other than principal-only certificates and
                        residual  certificates,  will  accrue  interest  on  its
                        stated   principal   balance   or,   in  the   case   of
                        interest-only  certificates,  on a notional amount. Each
                        class of  certificates  entitled to interest will accrue
                        interest  based  on  a  fixed,  variable  or  adjustable
                        pass-through   interest  rate.  The  related  prospectus
                        supplement will specify the principal balance,  notional
                        amount and/or fixed  pass-through  interest rate, or, in
                        the  case  of  a  variable  or  adjustable  pass-through
                        interest rate, the method for determining  that rate, as
                        applicable, for each class of offered certificates.

                        The  certificates  will not be  guaranteed or insured by
                        anyone,   unless  otherwise   provided  in  the  related
                        prospectus supplement. See "Risk Factors--Limited Assets
                        of   Each   Trust   Fund"   and   "Description   of  the
                        Certificates" in this prospectus.

DISTRIBUTIONS OF
INTEREST ON THE
CERTIFICATES........... Interest on each class of offered certificates,  other
                        than certain  classes of  principal-only  certificates
                        and certain classes of residual certificates,  of each
                        series will accrue at the applicable  fixed,  variable
                        or  adjustable   pass-through  interest  rate  on  the
                        principal  balance or, in the case of certain  classes
                        of   interest-only   certificates,   on  the  notional
                        amount,  outstanding from time to time.  Interest will
                        be  distributed  to you  as  provided  in the  related
                        prospectus   supplement   on  specified   distribution
                        dates.  Distributions  of  interest  with  respect  to
                        one or more  classes of accrual  certificates  may not
                        begin 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  before the  occurrence
                        of that  event will  either be added to its  principal
                        balance  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  in  this  prospectus  and  in  the  related
                        prospectus  supplement.  See "Risk  Factors--Prepayment
                        Considerations;   Variability   in  Average   Life  of
                        Offered  Certificates;   Special  Yield",  "Yield  and
                        Maturity   Considerations"  and  "Description  of  the
                        Certificates--Distributions    of   Interest   on   the
                        Certificates" in this prospectus.

DISTRIBUTIONS OF
PRINCIPAL OF THE
CERTIFICATES........... Each class of certificates of each series,  other than
                        certain  classes  of  interest-only  certificates  and
                        certain classes of residual certificates,  will have a
                        principal  balance.  The principal  balance of a class
                        of  certificates  will  represent  the maximum  amount
                        that you are  entitled  to receive as  principal  from
                        future cash flows on the assets in the  related  trust
                        fund.

                        Distributions  of principal  with respect to one or more
                        classes of certificates may:

                        o   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;

                        o   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;

                        o   not commence until the occurrence of certain events,
                            such as the  retirement of one or more other classes
                            of certificates of the same series;

                                      -6-
<PAGE>

                        o   be made, subject to certain limitations,  based on a
                            specified  principal payment schedule resulting in a
                            controlled amortization class of certificates; or

                        o   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  that  class.  See
                        "Description  of  the   Certificates--Distributions   of
                        Principal of the Certificates" in this prospectus.

ADVANCES............... If 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 those mortgage  loans.
                        Any of the advances of principal  and interest made with
                        respect   to  a   particular   mortgage   loan  will  be
                        reimbursable from subsequent recoveries from the related
                        mortgage loan and  otherwise to the extent  described in
                        this   prospectus   and   in  the   related   prospectus
                        supplement. If provided in the prospectus supplement for
                        a  series  of  certificates,  any  entity  making  these
                        advances  may be entitled  to receive  interest on those
                        advances  while  they  are  outstanding,   payable  from
                        amounts  in the  related  trust  fund.  If a trust  fund
                        includes    mortgage    participations,     pass-through
                        certificates or other  mortgage-backed  securities,  any
                        comparable advancing obligation will be described in the
                        related prospectus  supplement.  See "Description of the
                        Certificates--Advances  in Respect of  Delinquencies" in
                        this prospectus.

TERMINATION............ If so specified in the related prospectus  supplement,
                        the mortgage  assets in the related  trust fund may be
                        sold,  causing  an early  termination  of a series  of
                        certificates   in  the   manner   set   forth  in  the
                        prospectus  supplement.  If so provided in the related
                        prospectus  supplement,  upon  the  reduction  of  the
                        principal  balance of a specified  class or classes of
                        certificates by a specified  percentage or amount, the
                        party  specified in the  prospectus  supplement may be
                        authorized  or required to bid for or solicit bids for
                        the  purchase  of all of the  mortgage  assets  of the
                        related trust fund, or of a sufficient  portion of the
                        mortgage  assets to retire  the class or  classes,  as
                        described in the related  prospectus  supplement.  See
                        "Description of the  Certificates--Termination" in this
                        prospectus.

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  book-entry  certificates  offered
                        through  the  facilities  of  The   Depository   Trust
                        Company.  Each class of book-entry  certificates  will
                        be initially  represented by one or more  certificates
                        registered in the name of a nominee of The  Depository
                        Trust  Company.  No person  acquiring an interest in a
                        class of book-entry  certificates  will be entitled to
                        receive  definitive  certificates  of  that  class  in
                        fully  registered  form,   except  under  the  limited
                        circumstances   described  in  this  prospectus.   See
                        "Risk  Factors--Book-Entry  System for Certain  Classes
                        May  Decrease   Liquidity   and  Delay   Payment"  and
                        "Description     of    the     Certificates--Book-Entry
                        Registration  and  Definitive  Certificates"  in  this
                        prospectus.



                                      -7-
<PAGE>

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  of the  trust  fund  as one or more
                        "real estate  mortgage  investment  conduits"  (each,  a
                        "REMIC")  under the  provisions of the Internal  Revenue
                        Code.  The  prospectus  supplement  for each  series  of
                        certificates  will  specify  whether  one or more  REMIC
                        elections will be made. See "Certain  Federal Income Tax
                        Consequences" in this prospectus.

CERTAIN ERISA
  CONSIDERATIONS        If you are a fiduciary of any employee  benefit plans or
                        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
                        those plans,  accounts,  annuities or  arrangements  are
                        invested,  that are subject to ERISA or Section  4975 of
                        the Internal  Revenue Code, you should  carefully review
                        with your 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 the  Internal  Revenue  Code.  See
                        "Certain ERISA  Considerations"  in this  prospectus and
                        "ERISA   Considerations"   in  the  related   prospectus
                        supplement.

LEGAL INVESTMENT ...... The  applicable   prospectus   supplement  will  specify
                        whether  the  offered   certificates   will   constitute
                        "mortgage  related   securities"  for  purposes  of  the
                        Secondary  Mortgage  Market  Enhancement Act of 1984, as
                        amended.  If your  investment  authority  is  subject to
                        legal  restrictions  you should  consult  your own legal
                        advisors  to  determine  if  the  offered   certificates
                        constitute   legal   investments  for  you.  See  "Legal
                        Investment"  in  this  prospectus  and  in  the  related
                        prospectus supplement.

RATING................. At their  dates of  issuance,  each  class of  offered
                        certificates  will be rated at least  investment grade
                        by  one  or  more  nationally  recognized  statistical
                        rating  agencies.  See "Rating" in this prospectus and
                        in the related prospectus supplement.


                                      -8-
<PAGE>


                                  RISK FACTORS

   You should  carefully  consider the following  risks and the risks  described
under "RISK FACTORS" in the prospectus  supplement for the applicable  series of
certificates before making an investment decision. In particular,  distributions
on your  certificates  will depend on payments  received on and other recoveries
with respect to the mortgage loans. Thus, you should carefully consider the risk
factors relating to the mortgage loans and the mortgaged properties.

LIMITED LIQUIDITY OF YOUR CERTIFICATES

   We cannot  assure  you that a  secondary  market  for the  certificates  will
develop  or, if it does  develop,  that it will  provide you with  liquidity  of
investment or will continue for the life of your  certificates.  The  prospectus
supplement  for  any  series  of  offered  certificates  may  indicate  that  an
underwriter  intends to make a secondary  market in those offered  certificates;
however,  no  underwriter  will be obligated to do so. Any  resulting  secondary
market  may  provide  you with less  liquidity  than any  comparable  market for
certificates 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 your  certificates,  will be the
periodic reports delivered to you. See "Description of the Certificates--Reports
to  Certificateholders"  in this  prospectus.  We  cannot  assure  you  that any
additional  ongoing  information  regarding your  certificates will be available
through any other source.  The limited  nature of the available  information  in
respect of a series of offered  certificates may adversely affect its liquidity,
even if a secondary market for those certificates does develop.

   Even if a secondary  market does  develop with respect to any series or class
of  certificates,  the market  value of those  certificates  will be affected by
several factors, including:

    o   The perceived liquidity of the certificates;

    o   The  anticipated  cash flow of the  certificates,  which may vary widely
        depending upon the prepayment and default assumptions applied in respect
        of the underlying mortgage loans and prevailing interest rates;

    o   The price  payable at any given  time in  respect of certain  classes of
        offered certificates may be extremely sensitive to small fluctuations in
        prevailing interest rates,  particularly,  for a class with a relatively
        long average life, a companion class to a controlled amortization class,
        a class of interest-only  certificates or  principal-only  certificates;
        and

    o   The relative  change in price for an offered  certificate in response to
        an upward or downward  movement  in  prevailing  interest  rates may not
        equal the relative  change in price for that  certificate in response to
        an equal but opposite movement in those rates. Accordingly,  the sale of
        your  certificates in any secondary  market that may develop may be at a
        discount from the price you paid.

   We are 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  in  this  prospectus  and  in the  related
prospectus supplement,  you will have no redemption rights, and the certificates
of each series will be subject to early retirement only under certain  specified
circumstances  described  in  this  prospectus  and  in the  related  prospectus
supplement.   See  "Description  of  the   Certificates--Termination"   in  this
prospectus.


                                      -9-
<PAGE>

LIMITED ASSETS OF EACH TRUST FUND

   Unless otherwise specified in the related prospectus supplement

    o   The  certificates  of any series and the mortgage  assets in the related
        trust fund 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; and

    o   The  certificate  of any series will not  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
to make those  payments.  Additionally,  certain amounts on deposit from time to
time in  certain  funds or  accounts  constituting  part of a trust  fund 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 so provided in the prospectus supplement
for a series of  certificates  consisting of one or more classes of  subordinate
certificates,  if losses or shortfalls in collections have occurred with respect
to any  distribution  date,  all or a portion of the  amount of these  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 the prospectus
supplement.

PREPAYMENT CONSIDERATIONS;  VARIABILITY IN AVERAGE LIFE OF OFFERED CERTIFICATES;
SPECIAL YIELD CONSIDERATIONS

   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 those  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 offered  certificates  of the related
series.

   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  interest  rates of the
mortgage loans included in a trust fund,  then,  subject to, among other things,
the  particular  terms of the mortgage loans and the ability of borrowers to get
new  financing,  principal  prepayments on those mortgage loans are likely to be
higher than if prevailing  interest  rates remain at or above the rates on those
mortgage  loans.  Conversely,  if prevailing  interest rates rise  significantly
above the  mortgage  interest  rates of the mortgage  loans  included in a trust
fund, then principal  prepayments on those mortgage loans are likely to be lower
than if prevailing interest rates remain at or below the rates on those mortgage
loans.  We cannot assure you as to the actual rate of prepayment on the mortgage
loans in any trust fund or that the rate of prepayment will conform to any model
described  in this  prospectus  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 your certificates will depend on the terms
of your certificates.

    o   A class of certificates that entitles the holders of those  certificates
        to a  disproportionately  large share of the prepayments on the mortgage
        loans  in the  related  trust  fund  increases  the  "call  risk" or the
        likelihood  of early  retirement of that class if the rate of prepayment
        is relatively fast; and

    o   A class of certificates that entitles the holders of the certificates to
        a  disproportionately  small share of the  prepayments  on the  mortgage
        loans in the related trust fund  increases the  likelihood of "extension
        risk"  or an  extended  average  life  of  that  class  if the  rate  of
        prepayment is relatively slow.

   As  described  in  the  related   prospectus   supplement,   the   respective
entitlements  of the  various  classes of  certificate  of any series to receive
payments,  especially  prepayments,  of principal  of the mortgage  loans in the
related trust fund may vary based on the  occurrence  of certain  events such as
the retirement of one or more classes


                                      -10-
<PAGE>


of certificates of that series, or subject to certain  contingencies such as the
rate of prepayments and defaults with respect to those mortgage loans.

   A series of  certificates  may  include one or more  controlled  amortization
classes, which will entitle you 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  those
certificates.  Prepayment  risk with respect to a given pool of mortgage  assets
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 you to a disproportionately
large share of  prepayments on the mortgage loans in the related trust fund when
the  rate  of  prepayment   is  relatively   fast,  or  may  entitle  you  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 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 those  classes  of
certificates  will be  sensitive,  and in some  cases  extremely  sensitive,  to
prepayments on the mortgage loans in the related trust fund. 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  interest-only
certificates,  you might fail to recover  your  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 on those certificates.  You 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 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 that is
lower than the anticipated  yield.  See "Yield and Maturity  Considerations"  in
this prospectus.

LIMITED NATURE OF RATINGS

   Any rating  assigned to a class of offered  certificates  by a rating  agency
will only  reflect  its  assessment  of the  probability  that you will  receive
payments  to  which  you are  entitled.  This  rating  will  not  constitute  an
assessment of the probability that:

    o   principal prepayments on the related mortgage loans will be made;

    o   the degree to which the rate of  prepayments  might differ from the rate
        of prepayments that was originally anticipated; or

    o   the likelihood of early optional termination of the related trust fund.

Furthermore,  the rating will not address the possibility that prepayment of the
related  mortgage loans at a higher or lower rate than you anticipated may cause
you to  experience  a lower  than  anticipated  yield or that if you  purchase a
certificate  at a  significant  premium you might fail to recover  your  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 that
series.  These  criteria are  sometimes  based upon  analysis of the behavior of
mortgage  loans  in a larger  group.  However,  we  cannot  assure  you that the
historical  data  supporting  that  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,  the criteria may be based
upon  determinations  of the values of the  mortgaged  properties  that  provide
security for the mortgage loans in the related trust fund.


                                      -11-
<PAGE>

However,  we cannot assure you that those values will not decline in the future.
See "Description of Credit Support" and "Rating" in this prospectus.

RISKS ASSOCIATED WITH CERTAIN MORTGAGE LOANS AND MORTGAGED PROPERTIES

   A description  of risks  associated  with  investments  in mortgage  loans is
included  under "Certain  Legal Aspects of Mortgage  Loans" in this  prospectus.
Commercial and  multifamily  lending  generally  exposes the lender to a greater
risk of loss  than  one- to  four-family  residential  lending.  Commercial  and
multifamily  lending  typically  involves  larger  loans to single  borrowers or
groups of related borrowers than residential one- to four-family mortgage loans.
Further,  the  repayment  of loans  secured by income  producing  properties  is
typically  dependent  upon the  successful  operation of the related real estate
project.  If the cash flow from the project is reduced (for  example,  if leases
are not obtained or renewed),  the  borrower's  ability to repay the loan may be
impaired.  Commercial and multifamily real estate can be affected  significantly
by the supply and demand in the  market for the type of  property  securing  the
loan and,  therefore,  may be  subject to adverse  economic  conditions.  Market
values  may vary as a result  of  economic  events or  governmental  regulations
outside the  control of the  borrower or lender that impact the cash flow of the
property.  For example,  some laws, such as the Americans with Disabilities Act,
may require  modifications  to properties,  and rent control laws may limit rent
collections  in the case of  multifamily  properties.  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 those  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:

    o   Changes in general or local economic conditions and/or specific industry
        segments;

    o   Declines in real estate values;

    o   Declines in rental or occupancy rates;

    o   Increases in interest  rates,  real estate tax rates and other operating
        expenses;

    o   Changes  in  governmental   rules,   regulations  and  fiscal  policies,
        including environmental legislation;

    o   Acts of God; and

    o   Other factors beyond the control of a master servicer.

   The type and use of a particular  mortgaged  property may present  additional
risk. For instance:

    o   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.

    o   Hotel and motel  properties  are often  operated  pursuant to franchise,
        management  or  operating  agreements  that  may  be  terminable  by the
        franchiser  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.

    o   The  ability of a borrower  to repay a mortgage  loan  secured by shares
        allocable to one or more  cooperative  dwelling  units may depend on 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.


                                      -12-
<PAGE>

     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,  are
affected by various factors, including:

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

    o   Construction of competing hotels or resorts;

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

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

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

   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 that 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 that
hotel  property,  the  property  would not have the  right to use the  franchise
license without the franchiser's consent.  Conversely, a lender may be unable to
remove a franchiser that it desires to replace following a foreclosure. Further,
in the event of a  foreclosure  on a hotel  property,  it is  unlikely  that the
trustee (or servicer or special  servicer)  or purchaser of that hotel  property
would be entitled to the rights under any existing liquor license for that hotel
property.  It is more  likely  that  those  persons  would have to apply for new
licenses.  We cannot  assure you that a new license could be obtained or that it
could be obtained promptly.

   Other multifamily  properties,  hotels, retail properties,  office buildings,
mobile home parks,  nursing  homes and  self-storage  facilities  located in the
areas of the  mortgaged  properties  compete with the  mortgaged  properties  to
attract  residents  and  customers.   The  leasing  of  real  estate  is  highly
competitive.  The principal  means of  competition  are price,  location and the
nature and condition of the facility to be leased.  A borrower  under a mortgage
loan competes with all lessors and developers of comparable types of real estate
in the area in which  the  mortgaged  property  is  located.  Those  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,  that  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 that 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,  we  cannot  assure  you that  enforcement  of those
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" in this prospectus.

   Further,  the  concentration  of  default,  foreclosure  and  loss  risks  in
individual  mortgage loans in a particular  trust fund will

                                      -13-
<PAGE>


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.

BORROWERS MAY BE UNABLE TO MAKE BALLOON PAYMENTS

   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:

    o   The value of the related mortgaged property;

    o   The level of available  mortgage  interest  rates at the time of sale or
        refinancing;

    o   The borrower's equity in the related mortgaged property;

    o   The financial  condition  and operating  history of the borrower and the
        related mortgaged property;

    o   Tax laws,  rent  control  laws,  with  respect  to  certain  residential
        properties;

    o   Medicaid and Medicare reimbursement rates, with respect to hospitals and
        nursing homes;

    o   Prevailing general economic conditions; and

    o   The   availability  of  credit  for  loans  secured  by  multifamily  or
        commercial real properties generally.

   Neither the depositor nor any of its affiliates will be required to refinance
any mortgage loan.

   If described in this prospectus and in the related prospectus supplement,  to
maximize  recoveries  on  defaulted  mortgage  loans,  the master  servicer or a
special servicer may, within prescribed limits, extend and modify mortgage loans
that are in default or as to which a payment default is reasonably  foreseeable.
While a master  servicer  or a special  servicer  generally  will be required to
determine that any extension or modification  is reasonably  likely to produce a
greater recovery, taking into account the time value of money, than liquidation,
we cannot  assure you that any 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 for those  certificates.  Any use of credit support will
be subject to the conditions and limitations described in this prospectus and in
the related  prospectus  supplement,  and may not cover all potential  losses or
risks.  For example,  it 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,  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  described in the related
prospectus supplement. 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 that 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 subordinate classes of certificates. 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 the credit  support
will be  exhausted by the claims of the holders of  certificates  of one or more
other series.

                                      -14-
<PAGE>

   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 those classes of certificates.  Such criteria will be based
on an assumed  level of  defaults,  delinquencies  and losses on the  underlying
mortgage  assets and certain other factors.  However,  we cannot assure you that
the default,  delinquency or loss experience on the related mortgage assets will
not exceed the assumed levels.  See "--Limited Nature of Ratings",  "Description
of the Certificates" and "Description of Credit Support" in this prospectus.

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  from those  leases,  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"  in this
prospectus.

ENVIRONMENTAL RISKS

   Under  federal  law and the laws of  certain  states,  contamination  of real
property  may give rise to a lien on the  property  to assure or  reimburse  the
costs of cleanup.  In several  states,  that lien has priority  over an existing
mortgage lien on that 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 the property.  This liability may be imposed
without  regard to  whether  the  owner  knew of, or was  responsible  for,  the
presence  of those  hazardous  or toxic  substances.  The costs of any  required
remediation  and the owner or  operator's  liability for them as to any property
are generally not limited under these 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,
the 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 that person's hazardous substances were disposed.

   Under  some   environmental   laws,   such  as  the   federal   Comprehensive
Environmental Response,  Compensation, and Liability Act of 1980, as amended, as
well as some state laws,  a secured  lender (such as the trust) may be liable as
an "owner" or  "operator"  for the costs of dealing  with  hazardous  substances
affecting  a  borrower's  property,  if agents or  employees  of the lender have
participated in the management of the borrower's property.  This liability could
exist even if a previous  owner  caused the  environmental  damage.  The trust's
potential  exposure to  liability  for cleanup  costs may  increase if the trust
actually takes possession of a borrower's property, or control of its day-to-day
operations,  as for example through the appointment of a receiver.  See "Certain
Legal Aspects of the Mortgage Loans--Environmental Risks" in this prospectus.

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 that trust fund to maintain the  insurance  coverage in respect
of the related mortgaged property required under the related mortgage, including
hazard insurance. 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.

                                      -15-
<PAGE>

   In general,  the standard  form of fire and extended  coverage  policy covers
physical damage to or destruction of the improvements of the property by:

    o   fire;

    o   lightning;

    o   explosion;

    o   smoke;

    o   windstorm and hail; and

    o   riot, strike and civil commotion.

   Each subject to the conditions and exclusions specified in each policy.

   The policies  covering  the  mortgaged  properties  will be  underwritten  by
different  insurers under  different  state laws, and therefore will not contain
identical  terms and conditions.  However,  most policies do not typically 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 those causes,  those
losses may be borne,  at least in part, by the holders of one or more classes of
offered  certificates of the related series,  to the extent they are not covered
by  any   available   credit   support.   See   "Description   of  the   Pooling
Agreements--Hazard Insurance Policies" in this prospectus.

YOUR CERTIFICATES MAY NOT BE ERISA ELIGIBLE

   Generally,  ERISA applies to investments  made by employee  benefit plans and
transactions  involving  the assets of those  plans.  Due to the  complexity  of
regulations  that govern those plans,  if you are subject to ERISA you are urged
to consult your own counsel regarding  consequences  under ERISA of acquisition,
ownership  and  disposition  of the  offered  certificates  of any  series.  See
"Certain ERISA Considerations" in this prospectus.

CERTAIN FEDERAL TAX CONSIDERATIONS REGARDING RESIDUAL CERTIFICATES

   If you hold  certain  classes  of  certificates  that  constitute  a residual
interest in a "real estate mortgage  investment  conduit" for federal income tax
purposes,  you will be required to report on your federal  income tax returns as
ordinary  income  your  pro rata  share  of the  taxable  income  of the  REMIC,
regardless of the amount or timing your receipt of cash  payments,  as described
in "Certain Federal Income Tax Consequences--Federal Income Tax Consequences for
REMIC   Certificates"   in   this   prospectus.   Accordingly,   under   certain
circumstances, if you hold residual certificates you may have taxable income and
tax liabilities  arising from your investment during a taxable year in excess of
the cash received  during that period.  The  requirement to report your pro rata
share of the taxable  income and net loss of the REMIC will  continue  until the
principal  balances of all classes of  certificates  of the related  series have
been reduced to zero, even though you have received full payment of their stated
interest and principal.  A portion, or, in certain  circumstances,  all, of your
share of the REMIC taxable income may be treated as "excess inclusion" income to
you, which:

    o   generally,   will  not  be  subject  to  offset  by  losses  from  other
        activities;

    o   if you are a tax-exempt  holder,  will be treated as unrelated  business
        taxable income; and

    o   if you are a  foreign  holder,  will  not  qualify  for  exemption  from
        withholding tax.

    If you are an individual and you hold a class of residual certificates,  you
may be limited in your ability to deduct  servicing  fees and other  expenses of
the REMIC. In addition,  classes of residual certificates are subject to certain
restrictions  on  transfer.  Because of the special tax  treatment of classes of
residual certificates,  the taxable income arising in a given year on a class of
residual  certificates  will not be equal to the taxable income  associated with


                                      -16-
<PAGE>

investment in a corporate bond or stripped  instrument  having similar cash flow
characteristics  and pre-tax  yield.  As a result,  the  after-tax  yield on the
classes  of  residual  certificates  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

   Certain  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   that   income.    See   "Certain    Federal    Income   Tax
Consequences--Federal Income Tax Consequences for REMIC Certificates--Taxation
of Regular Certificates" in this prospectus.

BANKRUPTCY PROCEEDINGS ENTAILS CERTAIN RISKS

   Under the federal  bankruptcy code, the filing of a petition in bankruptcy by
or against a borrower will stay the sale of the mortgaged property owned by that
borrower,  as well as the commencement or continuation of a foreclosure  action.
In addition,  if a court determines that the value of the mortgaged  property is
less than the principal  balance of the mortgage loan it secures,  the court may
prevent a lender from foreclosing on the mortgaged property,  subject to certain
protections  available to the lender.  As part of a restructuring  plan, a court
also may reduce the amount of secured  indebtedness to the then-current value of
the mortgaged  property.  This action would make the lender a general  unsecured
creditor for the difference between the then-current value and the amount of its
outstanding mortgage indebtedness.

   A bankruptcy court also may:

    o   grant a debtor a reasonable time to cure a payment default on a mortgage
        loan;

    o   reduce monthly payments due under a mortgage loan;

    o   change the rate of interest due on a mortgage loan; or

    o   otherwise alter the mortgage loan's repayment schedule.

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

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

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

BOOK-ENTRY SYSTEM FOR CERTAIN CLASSES MAY DECREASE LIQUIDITY AND DELAY PAYMENT

    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
The Depository  Trust  Company,  or DTC . Since  transactions  in the classes of
book-entry certificates of any series generally can be effected only through The
Depository Trust Company, and its participating organizations:

                                      -17-
<PAGE>

    o   the liquidity of book-entry  certificates  in secondary  trading  market
        that may develop may be limited  because  investors  may be unwilling to
        purchase   certificates   for  which   they   cannot   obtain   physical
        certificates;

    o   your ability to pledge a certificates to persons or entities that do not
        participate in the DTC system, or otherwise to take action in respect of
        the  certificates,  may be limited  due to lack of a  physical  security
        representing the certificates;

    o   your access to  information  regarding the  certificates  may be limited
        since conveyance of notices and other  communications  by The Depository
        Trust  Company to its  participating  organizations,  and  directly  and
        indirectly  through those  participating  organizations  to you, will be
        governed  by  arrangements  among  them,  subject  to any  statutory  or
        regulatory requirements as may be in effect at that time, and

    o   you may experience some delay in receiving distributions of interest and
        principal on your certificates because distributions will be made by the
        trustee  to  DTC  and  DTC  will  then  be  required  to  credit   those
        distributions  to the accounts of its  participating  organizations  and
        only then will they be  credited  to your  account  either  directly  or
        indirectly through DTC's participating organizations.

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

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,  a
special  servicer may perform the  servicing  of those  mortgage  loans.  Credit
support  provided with respect to a particular  series of  certificates  may not
cover all losses related to those delinquent or  non-performing  mortgage loans.
You should  consider the risk that the inclusion of those  mortgage loans in the
trust fund may  adversely  affect the rate of defaults  and  prepayments  on the
mortgage  assets in the trust  fund and the yield on your  certificates  of that
series.  See "Description of the Trust  Funds--Mortgage  Loans--General" in this
prospectus.


                                      -18-
<PAGE>

                         DESCRIPTION OF THE TRUST FUNDS

GENERAL

   The primary  assets of each trust fund will  consist of (1) various  types of
multifamily  or  commercial   mortgage  loans,   (2)  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 (3) a  combination  of
mortgage  loans  and  MBS.  Chase  Commercial  Mortgage  Securities  Corp.  (the
"Depositor")  will  establish  each  trust  fund.  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 of the mortgage
asset (a  "Mortgage  Asset  Seller"),  which prior  holder may or may not be the
originator  of that  mortgage  loan  or the  issuer  of that  MBS and may be our
affiliate.  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 under the heading  "--Mortgage Loans" below, 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

    o   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 or

    o   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.

   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 that leasehold will exceed the
term of the Mortgage Note by at least two years.  Unless otherwise  specified in
the related prospectus  supplement,  a person other than the Depositor will have
originated  each mortgage  loan,  and 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 those  certificates are issued. In that case, the related prospectus
supplement will set forth, as to those mortgage loans,  available information as
to the  period  of the  delinquency  or  non-performance  of  those  loans,  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 that 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,


                                      -19-
<PAGE>

recourse in the case of default  will be limited to the  Mortgaged  Property and
those  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 that  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 (1) the Net  Operating  Income  derived  from the  related
Mortgaged  Property for a twelve-month  period to (2) 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
that  period,  minus the total  operating  expenses  incurred in respect of that
Mortgaged Property during that period other than

    o   non-cash items such as depreciation and amortization,

    o   capital expenditures, and

    o   debt service on the related mortgage loan or on any other loans that are
        secured by that 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 a commercial  property may depend
substantially  on the  financial  condition  of the  borrower  or a tenant,  and
mortgage loans secured by liens on those  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 these "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

    o   the then  outstanding  principal  balance of the  mortgage  loan and any
        other loans  senior  thereto  that are secured by the related  Mortgaged
        Property to

    o   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 that
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 its equity); and

                                      -20-
<PAGE>

   (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 in this
prospectus.  Moreover,  even when  current,  an appraisal is not  necessarily  a
reliable estimate of value. Appraised values of income-producing  properties are
generally based on

    o   the market  comparison  method  (which  compares  recent resale value of
        comparable properties at the date of the appraisal),

    o   the cost  replacement  method which calculates the cost of replacing the
        property at that date,

    o   the income  capitalization  method which  projects  value based upon the
        property's projected net cash flow, or

    o   upon a selection from or  interpolation of the values derived from those
        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 we believe that the foregoing considerations are important factors that
generally  distinguish  loans secured by liens on  income-producing  real estate
from  single-family  mortgage  loans,  we  cannot  assure  you that all of these
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 "-- Borrowers May Be Unable to Make Balloon Payments"
in this prospectus.

   Payment Provisions of the Mortgage Loans.  In general, each mortgage loan

    o   will 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.

    o   may  provide for no accrual of interest or for accrual of interest at an
        interest  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  interest  rate, or from a fixed to an adjustable
        interest rate,

    o   may provide for level  payments to maturity or for payments  that adjust
        from time to time to  accommodate  changes  in the  interest  rate or to
        reflect  the  occurrence  of certain  events,  and may  permit  negative
        amortization,

    o   may be fully amortizing or partially amortizing or non-amortizing,  with
        a balloon payment due on its stated maturity date, and

    o   may  prohibit  over its term or for a certain  period  prepayments  (the
        period  of  that  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 that Mortgaged Property or the benefit,  if
any,  resulting from the  refinancing of the mortgage loan (this  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

                                      -21-
<PAGE>

to all or a portion  of an Equity  Participation  in  addition  to  payments  of
interest  on  and/or  principal  of  those  offered  certificates,  the  related
prospectus  supplement will describe the Equity  Participation and the method or
methods by which distributions will be made to holders of those certificates.

   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:

    o   the aggregate  outstanding  principal balance and the largest,  smallest
        and average outstanding principal balance of the mortgage loans,

    o   the type or types of property that provide security for repayment of the
        mortgage loans,

    o   the  earliest  and  latest  origination  date and  maturity  date of the
        mortgage loans,

    o   the original and remaining  terms to maturity of the mortgage  loans, or
        the respective  ranges of remaining terms to maturity,  and the weighted
        average original and remaining terms to maturity of the mortgage loans,

    o   the original Loan-to-Value Ratios of the mortgage loans, or the range of
        the   Loan-to-Value   Ratios,   and  the   weighted   average   original
        Loan-to-Value Ratio of the mortgage loans,

    o   the interest rates borne by the mortgage loans, or range of the interest
        rates,  and the  weighted  average  interest  rate borne by the mortgage
        loans,

    o   with respect to mortgage loans with adjustable  mortgage  interest rates
        ("ARM  Loans"),  the index or indices upon which those  adjustments  are
        based, the adjustment dates, the range of gross margins and the weighted
        average  gross  margin,   and  any  limits  on  mortgage  interest  rate
        adjustments  at the time of any  adjustment and over the life of the ARM
        Loan,

    o   information regarding the payment characteristics of the mortgage loans,
        including,  without  limitation,  balloon payment and other amortization
        provisions, Lock-out Periods and Prepayment Premiums,

    o   the Debt  Service  Coverage  Ratios of the  mortgage  loans  (either  at
        origination  or as of a more  recent  date),  or the  range  of the Debt
        Service  Coverage  Ratios,  and the weighted average of the Debt Service
        Coverage Ratios, and

    o   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 we are
unable to tabulate the specific information  described above at the time offered
certificates  of a series are  initially  offered,  we will provide more general
information of the nature described above in the related prospectus  supplement,
and  specific  information  will be set  forth  in a report  which we will  make
available to purchasers of those  certificates at or before the initial issuance
of the  certificates  and will be filed as part of a Current  Report on Form 8-K
with the Securities and Exchange  Commission  within fifteen days following that
issuance.

MBS

   MBS may include:

    o   private (that is, not  guaranteed or insured by the United States or any
        agency or instrumentality of the United States) mortgage participations,
        mortgage pass-through  certificates or other mortgage-backed  securities
        or

                                      -22-
<PAGE>

    o   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") 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
        in this prospectus.

    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 in this  prospectus.  The MBS
Issuer,  the MBS Servicer or the MBS Trustee will make  distributions in respect
of the MBS 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
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:

    o   the aggregate  approximate initial and outstanding  principal amount and
        type of the MBS to be included in the trust fund,

    o   the  original  and  remaining  term to stated  maturity  of the MBS,  if
        applicable,

    o   the  pass-through or bond rate of the MBS or the formula for determining
        the rates,

    o   the payment characteristics of the MBS,

    o   the MBS Issuer, MBS Servicer and MBS Trustee, as applicable,

    o   a description of the credit support, if any,

    o   the circumstances  under which the related underlying mortgage loans, or
        the MBS themselves, may be purchased prior to their maturity,

    o   the  terms  on  which  mortgage  loans  may  be  substituted  for  those
        originally underlying the MBS,

    o   the  type of  mortgage  loans  underlying  the MBS  and,  to the  extent
        available to the Depositor and appropriate under the circumstances,  the
        other information in respect of the underlying  mortgage loans described
        under  "--Mortgage   Loans--Mortgage   Loan  Information  in  Prospectus
        Supplements" above, and

    o   the characteristics of any cash flow agreements that relate to the MBS.

                                      -23-
<PAGE>

CERTIFICATE ACCOUNTS

   Each trust fund will include one or more certificate accounts 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 in
this  prospectus  and in that  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 in a  certificate
account  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 that series in the form of  subordination  of one or more other
classes of  certificates  of that 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 of them. 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" in this prospectus.

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 those  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 that  guaranteed  investment
contract or other agreement (any of these agreements,  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.


                                      -24-
<PAGE>

                        YIELD AND MATURITY CONSIDERATIONS

GENERAL

   The yield on any offered  certificate  will depend on the price you paid, the
fixed, variable or adjustable  pass-through interest rate of the certificate and
the  amount  and  timing  of  distributions   on  the  certificate.   See  "Risk
Factors--Prepayment  Considerations;  Variability  in  Average  Life of  Offered
Certificates;  Special Yield Considerations " in this prospectus.  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  interest 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  interest rate for each class of offered  certificates of that
series or, in the case of a class of  offered  certificates  with a variable  or
adjustable   pass-through   interest  rate,   the  method  of  determining   the
pass-through  interest  rate;  the  effect,  if any,  of the  prepayment  of any
mortgage  loan on the  pass-through  interest  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  those  payments  are  passed
through to certificateholders. That delay will effectively reduce the yield that
would otherwise be produced if payments on those 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 that prepayment only
through  the date of  prepayment,  instead of through  the Due Date for the next
succeeding  scheduled  payment.  However,  interest  accrued  on any  series  of
certificates and  distributable on them 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 that  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
that  prepayment is not  accompanied  by interest on it to the Due Date for that
mortgage  loan in the  related  Due  Period,  then the  interest  charged to the
borrower (net of servicing and administrative fees) may be less (that shortfall,
a "Prepayment  Interest  Shortfall") than the  corresponding  amount of interest
accrued and otherwise payable on the certificates of the related series. If that
shortfall is allocated to a class of offered  certificates,  their yield will be
adversely  affected.  The prospectus  supplement for each series of certificates
will describe the manner in which those  shortfalls  will be allocated among the
classes of those certificates.  If so specified in the prospectus supplement for
a series of  certificates,  the master servicer for that series will be required
to apply some or all of its servicing  compensation for the corresponding period
to offset the amount of those shortfalls. The related prospectus supplement will
also describe any other amounts available to offset those


                                      -25-
<PAGE>

shortfalls. See "Description of the Pooling  Agreements--Servicing  Compensation
and Payment of Expenses" in this prospectus.

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 of
principal to reduce the principal balance (or notional amount, if applicable) of
that  certificate.  The rate of principal  payments on the mortgage loans in any
trust  fund  will in turn  be  affected  by the  amortization  schedules  of the
mortgage  loans (which,  in the case of ARM Loans,  may change  periodically  to
accommodate  adjustments to their mortgage  interest rates),  the dates on which
any balloon  payments  are due, and the rate of  principal  prepayments  on them
(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), we cannot assure you as to that 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  those  certificates,  or,  in  the  case  of a  class  of
interest-only  certificates,  result in the reduction of its notional amount. 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
that 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 those mortgage loans could result in
an actual yield to that 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 that 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 that  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 those  certificates  are
entitled to a pro rata share of the  prepayments  on the  mortgage  loans in the
related trust fund that are distributable on that date, to a  disproportionately
large share (which,  in some cases,  may be all) of those  prepayments,  or to a
disproportionately  small share  (which,  in some  cases,  may be none) of those
prepayments.  As 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,  such as, the retirement of one or more classes of
certificates  of that  series,  or subject to  certain  contingencies,  such as,
prepayment and default rates with respect to those mortgage loans.

   In general, the notional amount of a class of interest-only certificates will
either (1) be based on the  principal  balances  of some or all of the  mortgage
assets in the related trust fund or (2) equal the  principal  balances of one or
more of the other classes of certificates of the same series.  Accordingly,  the
yield on those interest-only  certificates will be inversely related to the rate
at which  payments  and other  collections  of  principal  are received on those
mortgage assets or distributions are made in reduction of the principal balances
of those classes of certificates, as the case may be.

   Consistent  with the  foregoing,  if a class of  certificates  of any  series
consists of interest-only certificates or principal-only  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
principal-only  certificates,  and a higher than  anticipated  rate of principal
prepayments  on  those  mortgage  loans  will  negatively  affect  the  yield to
investors in interest-only certificates. If the offered certificates of a series
include those  certificates,  the related  prospectus  supplement will include a
table  showing the effect of various  assumed  levels of prepayment on yields on
those certificates.  Those 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.


                                      -26-
<PAGE>

   We are  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 factors
such as:

    o   the availability of mortgage credit,

    o   the  relative  economic  vitality  of the  area in which  the  Mortgaged
        Properties are located,

    o   the quality of management of the Mortgaged Properties,

    o   the servicing of the mortgage loans,

    o   possible changes in tax laws and other opportunities for investment,

    o   the existence of Lock-out Periods,

    o   requirements  that  principal  prepayments  be accompanied by Prepayment
        Premiums, and

    o   by the extent to which these 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
loan's  interest  rate, 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 interest rates on the
ARM Loans decline in a manner  consistent  therewith,  the related borrowers may
have an increased  incentive to refinance for purposes of either (1)  converting
to a fixed rate loan and thereby  "locking in" that rate or (2) 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  in  the  Mortgaged
Properties,  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.  We 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 those  factors,  as to the  percentage of the
principal  balance of the mortgage  loans that will be paid as of any date or as
to the overall rate of prepayment on the 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 that 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 that 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 that 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 those 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 the loans in the first month of the
life of the loans and an additional 0.2% per annum in each


                                      -27-
<PAGE>

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 those series and the percentage of the
initial  principal  balance of each class that would be outstanding on specified
distribution   dates  based  on  the  assumptions   stated  in  that  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
other  rates  specified  in  that  prospectus   supplement.   Those  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  of those  certificates  to receive
principal  distributions  according to a specified  principal  payment schedule,
which schedule is supported by creating priorities,  as 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 or a targeted  amortization  class.  In  general,  a planned
amortization  class has a  "prepayment  collar",  that is, a range of prepayment
rates that can be sustained  without  disruption,  that determines the principal
cash flow of those  certificates.  That prepayment collar is not static, and may
expand  or  contract  after  the  issuance  of the  planned  amortization  class
depending on the actual prepayment experience for the underlying mortgage loans.
Distributions  of  principal  on a planned  amortization  class 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,  that  event  may have  material
consequences  in respect of the anticipated  weighted  average life and maturity
for a planned amortization class. A targeted amortization class is structured so
that principal  distributions generally will be payable on it 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 that schedule. A targeted amortization class will generally
afford  the  holders  of  those   certificates  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 those certificates.  Prepayment risk with respect
to a given  pool  of  mortgage  assets  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 of those  certificates  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 of those
certificates 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 of those  certificates  to a
disproportionately  large share of the  prepayments on the mortgage loans in the
related trust fund enhances the risk of early  retirement of that class, or call
risk,  if  the  rate  of  prepayment  is  relatively  fast;  while  a  class  of
certificates   that   entitles   the   holders  of  those   certificates   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 that


                                      -28-
<PAGE>

class, or extension risk, if the rate of prepayment is relatively slow. Thus, as
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 that 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 in this prospectus
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 your  certificates
and, if those certificates were purchased at a discount, reduce your yield.

   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 on it 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.
This  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 on them,  which  deferred  interest may be
added to the principal  balance of the certificates.  Accordingly,  the weighted
average lives of mortgage loans that permit  negative  amortization  and that of
the  classes  of  certificates  to  which  the  negative  amortization  would be
allocated  or that would bear the  effects of a slower rate of  amortization  on
those mortgage loans, may increase as a result of that 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 interest rate, provides that its scheduled payment will adjust less
frequently  than its mortgage  interest rate or provides for constant  scheduled
payments notwithstanding adjustments to its mortgage interest rate. Accordingly,
during a period of  declining  interest  rates,  the  scheduled  payment on that
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  interest rate,  thereby  resulting in the accelerated  amortization of
that mortgage loan. This  acceleration in amortization of its principal  balance
will  shorten  the   weighted   average   life  of  that   mortgage   loan  and,
correspondingly,  the weighted  average lives of those  classes of  certificates
entitled to a portion of the principal payments on that 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  (1)  whether  that  offered  certificate  was
purchased  at a premium  or a discount  and (2) the extent to which the  payment
characteristics of those mortgage loans delay or accelerate the distributions of
principal on that certificate or, in the case of an  interest-only  certificate,
delay or accelerate the amortization of the notional amount of that certificate.
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


                                      -29-
<PAGE>

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 on your certificates
will directly depend on the extent to which you 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 those  losses and
shortfalls.  In general,  the earlier  that any 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 of the shortfall.

   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, those allocations
may be effected by a reduction in the  entitlements to interest and/or principal
balances of one or more classes of  certificates,  or by establishing a priority
of payments among those 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 of
one or more classes of a series of  certificates 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 those  series,  may provide for  distributions  of principal of
those  certificates  from (1) amounts  attributable to interest  accrued but not
currently  distributable  on one or more  classes of accrual  certificates,  (2)
Excess  Funds or (3) 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 (1) 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 that series,  or (2)  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 on, or  principal  of,
those certificates.

   The amortization of any class of certificates out of the sources described in
the  preceding  paragraph  would  shorten  the  weighted  average  life of those
certificates and, if those certificates were purchased at a premium,  reduce the
yield on those certificates.  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 those  sources  would  have any
material effect on the rate at which those 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  in the related  prospectus  supplement,
under  the  circumstances  and  in  the  manner  set  forth  in  the  prospectus
supplement.  If so  provided  in the  related  prospectus  supplement,  upon the
reduction  of  the  principal  balance  of  a  specified  class  or  classes  of
certificates  by a specified  percentage or amount,  the specified  party 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 those  mortgage
assets to retire that class or classes,  as set forth in the related  prospectus
supplement.  In the absence of other factors, any early retirement of a class of
offered   certificates   would  shorten  the  weighted  average  life  of  those
certificates and, if those  certificates  were purchased at premium,  reduce the
yield on those certificates.

                                  THE DEPOSITOR

   Chase Commercial  Mortgage  Securities  Corp.,  the Depositor,  is a New York
corporation  organized  on August  2,  1993.  The  Depositor  is a  wholly-owned
subsidiary of 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.


                                      -30-
<PAGE>

                                 USE OF PROCEEDS

   We  will  apply  the  net  proceeds  to be  received  from  the  sale  of the
certificates  of any  series  to the  purchase  of Trust  Assets  or use the net
proceeds for general corporate purposes. We expect 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  we have
acquired,  prevailing  interest rates,  availability of funds and general market
conditions.

                                      -31-
<PAGE>

                         DESCRIPTION OF THE CERTIFICATES

GENERAL

   Each series of certificates  will represent the entire  beneficial  ownership
interest in a trust fund. As described in the related prospectus supplement, the
certificates of each series,  including the offered certificates of that series,
may consist of one or more classes of certificates that, among other things:

    o   provide  for the accrual of  interest  on the  certificates  at a fixed,
        variable or adjustable rate;

    o   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;

    o   are principal-only  certificates entitled to distributions of principal,
        with disproportionately small, nominal or no distributions of interest;

    o   are  interest-only  certificates  entitled to distributions of interest,
        with disproportionately small, nominal or no distributions of principal;

    o   provide  for  distributions  of  interest  on, or  principal  of,  those
        certificates  that commence only after the occurrence of certain events,
        such as the retirement of one or more other classes of  certificates  of
        that series;

    o   provide for distributions of principal of those certificates 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;

    o   provide for controlled  distributions of principal of those certificates
        to be made based on a specified  payment schedule or other  methodology,
        subject to available funds; or

    o   provide for  distributions  based on collections of Prepayment  Premiums
        and Equity  Participations  on the mortgage  assets in the related trust
        fund.

   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 interest-only 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
(those certificates,  "Definitive Certificates") or may be offered in book-entry
format (those 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 of Your Certificates" and
"--Book-Entry  System for  Certain  Classes  May  Decrease  Liquidity  and Delay
Payment" in this prospectus.

DISTRIBUTIONS

   Distributions  on the  certificates  of  each  series  will  be  made on each
distribution  date as specified in the related  prospectus  supplement  from the
Available Distribution Amount for that series and that 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 on or in respect of
the mortgage assets and any other assets included in the related trust fund that
are available for  distribution to the


                                      -32-
<PAGE>

holders of certificates  of that series on that 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 that  certificate,  will be made to the persons in
whose names those  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 that
class.  Payments will be made either by wire transfer in  immediately  available
funds to your account at a bank or other entity  having  appropriate  facilities
for the  transfer,  if you have  provided  the  person  required  to make  those
payments  with  wiring  instructions  no later  than the date  specified  in the
related  prospectus  supplement  (and, if so provided in the related  prospectus
supplement,  that you hold certificates in the amount or denomination  specified
in the  prospectus  supplement),  or by  check  mailed  to the  address  of that
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 those  certificates at the location  specified in
the notice to certificateholders of the final distribution.

DISTRIBUTIONS OF INTEREST ON THE CERTIFICATES

    Each class of  certificates  of each series,  other than certain  classes of
principal-only  certificates and residual certificates ("Residual Certificates")
that have no  pass-through  interest  rate,  may have a  different  pass-through
interest  rate,  which in each case may be fixed,  variable or  adjustable.  The
related prospectus supplement will specify the pass-through interest rate or, in
the case of a variable or adjustable  pass-through interest rate, the method for
determining the  pass-through  interest 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  principal-only  certificates  or
Residual Certificates which are not entitled to distributions of interest,  will
be made on each distribution date based on the Accrued Certificate  Interest for
that class and that distribution date, subject to the sufficiency of the portion
of  the  Available   Distribution   Amount  allocable  to  that  class  on  that
distribution  date.  Prior to the time interest is distributable on any class of
Accrual  Certificates,  the amount of  Accrued  Certificate  Interest  otherwise
distributable  on that  class  will be added to the  principal  balance of those
certificates  on  each  distribution   date.  With  respect  to  each  class  of
certificates,  other than  certain  classes of  interest-only  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
interest rate accrued for a specified  time period  generally  corresponding  in
length  to the  time  period  between  distribution  dates,  on the  outstanding
principal  balance  of that  class  of  certificates  immediately  prior to that
distribution date.

   Unless otherwise provided in the related prospectus  supplement,  the Accrued
Certificate  Interest  for each  distribution  date on a class of  interest-only
certificates  will be  similarly  calculated  except  that it will  accrue  on a
notional  amount that is either (1) based on the  principal  balances of some or
all of the mortgage assets in the related trust fund, (2) equal to the principal
balances of one or more other classes of  certificates of the same series or (3)
an  amount  or  amounts  specified  in the  applicable  prospective  supplement.
Reference  to a  notional  amount  with  respect  to a  class  of  interest-only
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 principal 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" in this
prospectus,  exceed the amount of any sums that are applied to offset the amount
of those  shortfalls.  The particular  manner in which those  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


                                      -33-
<PAGE>

otherwise  distributable on (or, in the case of Accrual  Certificates,  that may
otherwise be added to the principal 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 that  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 principal  balance of that class. See "Risk  Factors--Prepayment
Considerations;  Variability  in Average Life of Offered  Certificates;  Special
Yield   Considerations"   and  "Yield  and  Maturity   Considerations"  in  this
prospectus.

DISTRIBUTIONS OF PRINCIPAL ON THE CERTIFICATES

   Each class of  certificates  of each series,  other than  certain  classes of
interest-only  certificates  and  Residual  Certificates,  will have a principal
balance which,  at any time, will equal the then maximum amount that the holders
of  certificates  of that  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 principal balance of a class
of  certificates  will be  reduced by  distributions  of  principal  made on the
certificates  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  principal
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 to that
class  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 on the  certificates  are  required to  commence,  by the amount of any
Accrued  Certificate  Interest  in respect  of those  certificates  (reduced  as
described  above).  The initial  principal  balance of each class of a series of
certificates  will  be  specified  in  the  related  prospectus  supplement.  As
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 that  series  entitled
thereto until the principal  balances of those 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,  including  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  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  may be
contingent on the specified  principal payment schedule for another 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 that 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  that  prospectus
supplement.


                                      -34-
<PAGE>

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, those allocations
may be effected by a reduction in the  entitlements to interest and/or principal
balances of one or more classes of  certificates,  or by establishing a priority
of payments among those classes of certificates.

ADVANCES IN RESPECT OF DELINQUENCIES

   If 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 that 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 those  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 those advances were made (as to
any mortgage loan,  "Related  Proceeds") and those 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 those
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, that advance
would  not  be  recoverable  from  Related  Proceeds  or  another   specifically
identified source (each, a "Nonrecoverable Advance"); and, if previously made by
a master servicer, special servicer or trustee, a Nonrecoverable Advance will be
reimbursable to the advancing party 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,  the  advancing  party
will be  required  to replace  those  funds in that  certificate  account on any
future distribution date to the extent that funds in that certificate account on
that distribution date are less than payments required to be made to the related
series of  certificateholders  on that  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 a surety bond, and the identity of any obligor on that surety
bond, will be set forth in the related prospectus supplement.

   If so  provided  in the  related  prospectus  supplement,  any entity  making
advances will be entitled to receive  interest on those  advances for the period
that those advances are  outstanding  at the rate  specified in that  prospectus
supplement,  and that  entity  will be  entitled  to  payment  of that  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 described in the 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.

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
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:

    o   the  amount of that  distribution  to  holders  of that class of offered
        certificates  that was applied to reduce the principal  balance of those
        certificates,  expressed as a dollar amount per minimum  denomination of
        the relevant class of offered certificates or per a specified portion of
        that minimum denomination;

    o   the  amount of that  distribution  to  holders  of that class of offered
        certificates  that  is  allocable  to  Accrued   Certificate   Interest,
        expressed as a dollar  amount per minimum  denomination  of the relevant
        class of offered certificates or per a specified portion of that minimum
        denomination;


                                      -35-
<PAGE>

    o   the  amount,  if any, of that  distribution  to holders of that class of
        offered  certificates  that is allocable to (A) Prepayment  Premiums and
        (B) payments on account of Equity Participations,  expressed as a dollar
        amount  per  minimum  denomination  of the  relevant  class  of  offered
        certificates or per a specified portion of that minimum denomination;

    o   the amount,  if any, by which that distribution is less than the amounts
        to which holders of that class of offered certificates are entitled;

    o   if the related trust fund includes  mortgage loans, the aggregate amount
        of advances included in that distribution;

    o   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 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;

    o   information  regarding  the aggregate  principal  balance of the related
        mortgage assets on or about that distribution date;

    o   if the related trust fund includes mortgage loans, information regarding
        the number and aggregate  principal balance of those mortgage loans that
        are delinquent in varying degrees;

    o   if the related trust fund includes mortgage loans, information regarding
        the aggregate  amount of losses incurred and principal  prepayments made
        with  respect  to those  mortgage  loans  during 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;

    o   the principal  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 that distribution  date,  separately
        identifying  any reduction in that principal  balance or notional amount
        due to the  allocation of any losses in respect of the related  mortgage
        assets, any increase in that principal balance or notional amount due to
        the  allocation of any negative  amortization  in respect of the related
        mortgage assets and any increase in the principal  balance of a class of
        Accrual  Certificates,  if any,  in the event that  Accrued  Certificate
        Interest has been added to that balance;

    o   if  the  class  of  offered  certificates  has a  variable  pass-through
        interest  rate  or  an  adjustable   pass-through   interest  rate,  the
        pass-through   interest   rate   applicable   to  that  class  for  that
        distribution  date  and,  if  determinable,   for  the  next  succeeding
        distribution date;

    o   the amount  deposited  in or  withdrawn  from any  reserve  fund on that
        distribution  date, and the amount  remaining on deposit in that reserve
        fund as of the close of business on that distribution date;

    o   if the related  trust fund  includes one or more  instruments  of credit
        support,  like a letter of credit,  an insurance  policy and/or a surety
        bond,  the amount of coverage  under that  instrument as of the close of
        business on that distribution date; and

    o   to the extent not otherwise reflected through the information  furnished
        as described  above,  the amount of credit support being afforded by any
        classes of Subordinate Certificates.

        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 that 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  certificates  of that  series  a  statement
containing the  information  set forth in the first three  categories  described
above,  aggregated for that calendar year or the applicable portion of that year
during


                                      -36-
<PAGE>

which that person was a  certificateholder.  This  obligation  will be deemed to
have been satisfied to the extent that substantially  comparable  information is
provided  pursuant to any  requirements of the Internal Revenue Code of 1986, as
amended  (the  "Code"),  as are  from  time  to  time in  force.  See,  however,
"Description  of  the   Certificates--Book-Entry   Registration  and  Definitive
Certificates" in this prospectus.

   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
that MBS will depend on the reports  received with respect to that MBS. In those
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  will be allocated
among the  respective  classes  of that  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 agreement pursuant to
which the  certificates  are issued and as  otherwise  specified  in the related
prospectus supplement. See "Description of the Pooling Agreements--Amendment" in
this  prospectus.  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" in this prospectus.

TERMINATION

   The  obligations  created by the pooling  and  servicing  or other  agreement
creating a series of certificates will terminate following:

    o   the  final  payment  or other  liquidation  of the last  mortgage  asset
        underlying the series or the  disposition of all property  acquired upon
        foreclosure of any mortgage loan underlying the series, and

    o   the  payment  to the  certificateholders  of the  series of all  amounts
        required to be paid to them.

   Written notice of termination 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 that 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  in  the  prospectus  supplement,  in  the  manner  set  forth  in the
prospectus supplement. If so provided in the related prospectus supplement, upon
the  reduction  of the  principal  balance  of a  specified  class or classes of
certificates  by a specified  percentage  or amount,  a party  designated in the
prospectus  supplement  may be authorized or required to bid for or solicit bids
for the purchase of all the mortgage  assets of the related  trust fund, or of a
sufficient portion of those mortgage assets to retire those class or classes, in
the manner set forth in the prospectus supplement.

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 that series will be offered in
book-entry  format through the facilities of The Depository  Trust Company,  and
that 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


                                      -37-
<PAGE>

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
like banks, brokers,  dealers and trust companies that clear through or maintain
a  custodial  relationship  with  a  Direct  Participant,   either  directly  or
indirectly ("Indirect Participants").

   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 those
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 those  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 that  date.
Disbursement of those  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 that 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  of record  will be the  nominee of DTC,  and the  Certificate
Owners will not be recognized as certificateholders under the agreement pursuant
to which the  certificates are issued.  Certificate  Owners will be permitted to
exercise the rights of  certificateholders  under that 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 that  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 that 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

                                      -38-
<PAGE>

    o   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 those certificates and the Depositor is unable to locate
        a qualified successor or

    o   the Depositor,  at its option, elects to terminate the book-entry system
        through DTC with respect to those certificates.

   Upon  the  occurrence of either of the events  described  above,  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 those  instructions  the Definitive  Certificates to which they are entitled,
and thereafter the holders of those Definitive  Certificates  will be recognized
as  certificateholders  of record under the related agreement  pursuant to which
the certificates are issued.

                      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,  a trustee, a 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 of the Mortgage Asset Seller,  may perform
the  functions of master  servicer or special  servicer.  Any party to a Pooling
Agreement may own certificates.

   A  form  of a  Pooling  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  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 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  in this  prospectus  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 those  provisions in the related  prospectus
supplement.  We 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 that  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,  we will assign (or
cause  to be  assigned)  to the  designated  trustee  the  mortgage  loans to be
included in the related  trust fund.  The trustee will,  concurrently  with that
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 that series. Each mortgage loan will be identified in a schedule.  That
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 that
property;  the mortgage interest 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.

                                      -39-
<PAGE>

   With respect to each  mortgage  loan to be included in a trust fund,  we 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, in each case with evidence of recording
indicated on it 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 us or another party to
the  agreement to promptly  cause each  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  of the  mortgage  loan
documents,  and the trustee (or that  custodian)  will hold those  documents  in
trust for the benefit of the certificateholders of that series. Unless otherwise
specified in the related prospectus supplement,  if that document is found to be
missing  or  defective,  and  that  omission  or  defect,  as the  case  may be,
materially and adversely affects the interests of the  certificateholders of the
related  series,  the trustee (or that custodian) will be required to notify the
master servicer and the Depositor,  and one of those 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 that 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 that
series of  certificates,  to replace those  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  that  document  has  been  submitted  for
recording,  and neither that document nor a certified  copy, in either case with
evidence of  recording  on it, 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 that missing
document  so long as it  continues  in good  faith to  attempt  to  obtain  that
document or that 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 those  representations  and
warranties, the "Warranting Party") covering, by way of example:

    o   the accuracy of the  information set forth for that mortgage loan on the
        schedule  of  mortgage  loans  delivered  upon  initial  issuance of the
        certificates;

    o   the  enforceability  of the related  Mortgage  Note and Mortgage and the
        existence of title  insurance  insuring the lien priority of the related
        Mortgage;

    o   the  Warranting  Party's title to the mortgage loan and the authority of
        the Warranting Party to sell the mortgage loan; and

    o   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,

                                      -40-
<PAGE>

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 that
Warranting Party cannot cure that breach within a specified period following the
date on which it was notified of the breach,  then, unless otherwise provided in
the related  prospectus  supplement,  it will be  obligated to  repurchase  that
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 that
series of  certificates,  to replace that  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, we will not include any
mortgage loan in the trust fund for any series of  certificates  if anything has
come to our  attention  that would cause us to believe that the  representations
and warranties made in respect of that 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 that trust fund, and will be required to follow the
same  collection  procedures  as it would follow with respect to mortgage  loans
that are  comparable  to the mortgage  loans in that trust fund and held for its
own account,  provided those procedures are consistent with (1) the terms of the
related Pooling Agreement and any related  instrument of credit support included
in that trust fund, (2) applicable law and (3) 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 that 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 that trust fund through  foreclosure,  deed-in-lieu  of foreclosure or
otherwise (each, an "REO Property");  and maintaining servicing records relating
to those 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" in this prospectus.

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;  provided
that,  unless  otherwise  specified in the related  prospectus  supplement,  the
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-

                                      -41-
<PAGE>

Servicing  Agreement")  will provide that, if for any reason the master servicer
is no longer  acting in that  capacity,  the  trustee  or any  successor  master
servicer  may assume the master  servicer's  rights and  obligations  under that
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  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 those 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" in this prospectus.

SPECIAL SERVICERS

   To the extent so specified in the related prospectus supplement,  one or more
special  servicers  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 in this prospectus 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 not be liable for the  performance of a
special servicer.

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 those mortgage  loans,  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 in a certificate account 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 any special
servicer 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 any  special  servicer 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):

   1.  all payments on account of principal, including principal prepayments, on
       the mortgage loans;

   2.  all payments on account of interest on the mortgage loans,  including any
       default interest  collected,  in each case net of any portion retained by
       the master servicer or any special servicer as its servicing compensation
       or as compensation to the trustee;

   3.  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

                                      -42-
<PAGE>

       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 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;

   4.  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" in this prospectus;

   5.  any   advances   made   as   described   under    "Description   of   the
       Certificates--Advances in Respect of Delinquencies" in this prospectus;

   6.  any  amounts  paid  under any Cash Flow  Agreement,  as  described  under
       "Description  of  the  Trust   Funds--Cash   Flow   Agreements"  in  this
       prospectus;

   7.  all proceeds of the purchase of any mortgage  loan, or property  acquired
       in respect of a mortgage  loan,  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"  in this  prospectus,  all  proceeds of the  purchase of any
       defaulted mortgage loan as described under  "--Realization Upon Defaulted
       Mortgage  Loans" in this  prospectus,  and all  proceeds of any  mortgage
       asset    purchased   as    described    under    "Description    of   the
       Certificates--Termination" in this prospectus (all of the foregoing, also
       "Liquidation Proceeds");

   8.  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"  in  this
       prospectus;

   9.  to the extent  that this 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;

   10. 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" in this prospectus;

   11. 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

   12. 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:

   1.  to make  distributions  to the  certificateholders  on each  distribution
       date;

   2.  to pay the  master  servicer,  the  trustee  or a  special  servicer  any
       servicing  fees not  previously  retained  by them out of payments on the
       particular mortgage loans as to which those fees were earned;

   3.  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"  in this prospectus,  the  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

                                      -43-
<PAGE>

       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 those mortgage loans;

   4.  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  of  the  mortgage   loans,   the
       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 those fees were earned or
       those  expenses  were  incurred or out of amounts drawn under any form of
       credit support with respect to those mortgage loans and properties;

   5.  to reimburse  the master  servicer,  a special  servicer,  the trustee or
       other  specified  person for any  advances  described in clause (3) above
       made by it and/or any servicing  expenses referred to in clause (4) 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 (3) and (4),
       respectively,  the  reimbursement  to be made from  amounts  collected on
       other  mortgage  loans in the same trust fund or, if so  provided  by the
       related  Pooling  Agreement  and  described  in  the  related  prospectus
       supplement,  only from that  portion of amounts  collected on those other
       mortgage loans that is otherwise  distributable on one or more classes of
       Subordinate Certificates of the related series;

   6.  if  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 (3) above made by it
       and the servicing  expenses  described in clause (4) above incurred by it
       while they remain outstanding and unreimbursed;

   7.  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 those  Mortgaged  Properties,  as  described  under
       "--Realization Upon Defaulted Mortgage Loans" in this prospectus;

   8.  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 described  under  "--Certain  Matters  Regarding  the Master
       Servicer and the Depositor" in this prospectus;

   9.  if described  in the related  prospectus  supplement,  to pay the fees of
       trustee;

   10. 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 described under "--Certain  Matters  Regarding the
       Trustee" in this prospectus;

   11. if described in the related prospectus supplement, to pay the fees of any
       provider of credit support;

   12. if described in the related  prospectus  supplement,  to reimburse  prior
       draws on any form of credit support;

   13. 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;

   14. 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;

   15. if one or more  elections  have  been  made to treat  the  trust  fund or
       designated  portions  of the trust fund as a REMIC,  to pay any  federal,
       state  or  local  taxes  imposed  on the  trust  fund  or its  assets  or
       transactions,   as   described   under   "Certain   Federal   Income  Tax
       Consequences--Federal     Income    Tax     Consequences     for    REMIC
       Certificates--Taxes  That  May Be  Imposed  on the  REMIC  Pool"  in this
       prospectus;

                                      -44-
<PAGE>

   16. 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 a defaulted mortgage loan
       in connection with the liquidation of that mortgage loan or property;

   17. to pay for the cost of various opinions of counsel  obtained  pursuant to
       the related Pooling Agreement for the benefit of certificateholders;

   18. to make any other withdrawals  permitted by the related Pooling Agreement
       and described in the related prospectus supplement; and

   19. 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 (1) will not affect
the amount or timing of any  scheduled  payments of principal or interest on the
mortgage loan, (2) 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 on them and (3) 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, (1) a material default on
the mortgage loan has occurred or a payment  default is reasonably  foreseeable,
(2) the  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 (3) the  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 or the
special  servicer,  if any,  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 any  other  actions  as are
consistent with the Servicing Standard.  A significant period of time may elapse
before the  servicer is able to assess the success of the  corrective  action or
the need for additional initiatives.

   The time within  which the  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 that mortgage loan may be restructured in the
resulting bankruptcy proceedings.  See "Certain Legal Aspects of Mortgage Loans"
in this prospectus.

   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 on the
certificates,  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, a servicer may offer to sell any defaulted mortgage loan if and when
the  master  servicer  determines,  consistent  with  the  applicable  Servicing
Standard, that a sale would

                                      -45-
<PAGE>

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  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 that  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 servicer's  judgment,
a payment default is imminent,  the 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 that action is  consistent  with the Servicing  Standard.  Unless
otherwise specified in the related prospectus supplement,  the 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 that  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:

   1.  the Mortgaged  Property is in compliance  with  applicable  environmental
       laws and  regulations  or,  if not,  that  taking  those  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 those actions; and

   2.  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
       those circumstances or conditions are present for which that action could
       be required,  taking those 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  those  actions.  See  "Certain
       Legal Aspects of Mortgage Loans--Environmental Risks" in this prospectus.

   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 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 (1) the Internal Revenue Service
grants an extension of time to sell that property or (2) the trustee receives an
opinion of independent counsel to the effect that the holding of the property by
the trust fund beyond that period will not result in the  imposition of a tax on
the trust fund or cause the trust fund (or any  designated  portion)  to fail to
qualify  as a  REMIC  under  the  Code  at any  time  that  any  certificate  is
outstanding.  Subject to the foregoing,  the servicer will generally be required
to solicit bids for any Mortgaged Property so acquired in that manner as will be
reasonably  likely to realize a fair price for that property.  If the trust fund
acquires title to any Mortgaged Property,  the servicer,  on behalf of the trust
fund, generally must retain an independent contractor to manage and operate that
property. The retention of an independent contractor,  however, will not relieve
the servicer of its  obligation  to manage that  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  on the  mortgage  loan  plus the  aggregate  amount  of
reimbursable  expenses incurred by the servicer in connection with that mortgage
loan,  the trust fund will realize a loss in the amount of that  shortfall.  The
servicer  will be  entitled to  reimbursement  out of the  Liquidation  Proceeds
recovered on any defaulted  mortgage loan,  prior to the  distribution  of those
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 so that the proceeds, if any, of the
related hazard  insurance  policy are  insufficient to restore fully the damaged
property,  the  servicer  will not be required to expend its own funds to effect

                                      -46-
<PAGE>

that restoration unless (and to the extent not otherwise provided in the related
prospectus  supplement) it determines (1) that the restoration will increase the
proceeds  to  certificateholders  on  liquidation  of the  mortgage  loan  after
reimbursement of the servicer for its expenses and (2) that the 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 the coverage  required
under the related  Mortgage or, if the Mortgage permits the mortgagee to dictate
to the borrower the insurance coverage to be maintained on the related Mortgaged
Property,  the  coverage  consistent  with  the  requirements  of the  Servicing
Standard.  Unless otherwise specified in the related prospectus supplement,  the
coverage  generally  will be in an amount  equal to the lesser of the  principal
balance  owing on that  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 that  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 a hazard  insurance  policy by  maintaining  a
blanket policy insuring  against hazard losses on all of the mortgage loans in a
trust fund.  If the blanket  policy  contains a  deductible  clause,  the master
servicer  will be  required,  in the event of a casualty  covered by the blanket
policy, to deposit in the related  certificate  account all sums that would have
been deposited in that certificate account but for that 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 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 that cause
unless the related Mortgage  specifically  requires, or permits the mortgagee to
require, that 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,  those  clauses  generally  provide  that  the  insurer's
liability  in the event of  partial  loss does not  exceed the lesser of (1) the
replacement  cost of the  improvements  less physical  depreciation and (2) that
proportion of the loss as the amount of insurance carried bears to the specified
percentage of the full replacement cost of those 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 that
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"  in this
prospectus.

                                      -47-
<PAGE>

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 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 those expenses at
the rate  specified in the  prospectus  supplement,  and the fees of any special
servicer, may be required to be borne by the trust fund.

   If 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" in this
prospectus.

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 that
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 that Pooling  Agreement) was conducted  through the preceding
calendar  year or other  specified  twelve month period in  compliance  with the
terms of those  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 that 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  under
the Pooling  Agreement only upon (a) the  appointment  of, and the acceptance of
that  appointment by, a successor  master servicer and receipt by the trustee of
written confirmation from each applicable rating agency that the resignation and
appointment  will not have an  adverse  effect on the  rating  assigned  by that
rating agency to any class of certificates of that series or (b) a determination
that those 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.  This  resignation  will not 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

                                      -48-
<PAGE>

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.  However,  neither  the  master  servicer  nor the  Depositor  will be
protected against any breach of a  representation,  warranty or covenant made in
the  Pooling  Agreement,  or  against  any  expense or  liability  that they are
specifically required to bear pursuant to the terms of the 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  their
obligations  or duties or by reason of reckless  disregard of those  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 the Pooling  Agreement or the related series of  certificates.  However,  the
indemnification will not extend to any loss, liability or expense

   o   that one or both of them are  specifically  required to bear  pursuant to
       the terms of the Pooling  Agreement,  or is incidental to the performance
       of  their  obligations  and  duties  and  is not  otherwise  reimbursable
       pursuant to the Pooling Agreement;

   o   incurred in connection with any breach of a  representation,  warranty or
       covenant made in the Pooling Agreement;

   o   incurred by reason of misfeasance,  bad faith or gross  negligence in the
       performance  of their  obligations  or  duties  under  that  the  Pooling
       Agreement,  or by reason of reckless  disregard of those  obligations  or
       duties; or

   o   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
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. In that
event, the legal expenses and costs of that action, and any liability  resulting
from that action, 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 for those legal
costs and expenses.

   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

   o   any  failure  by  the  master  servicer  to  distribute  or  cause  to be
       distributed to the  certificateholders of that series, or to remit to the
       trustee for distribution to those certificateholders, any amount required
       to be so distributed or remitted,  which failure continues unremedied for
       five days  after  written  notice of the  failure  has been  given to the
       master  servicer  by the  trustee  or  the  Depositor,  or to the  master
       servicer, the

                                      -49-
<PAGE>

       Depositor and the trustee by certificateholders entitled to not less than
       25% (or other percentage specified in the related prospectus  supplement)
       of the voting rights for that series;

   o   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 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 other
       percentage specified in the related prospectus  supplement) of the voting
       rights for that series; and

   o   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 to
them 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 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 other percentage specified in the related prospectus  supplement) of the
voting rights for that 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.  Upon  termination,  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 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 those 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 other  percentage  specified  in the  related
prospectus supplement) of the voting rights for that 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 that  appointment,
the trustee will be obligated to act in that capacity.

   No  certificateholder  will have the right  under any  Pooling  Agreement  to
institute  any  proceeding  with  respect to the Pooling  Agreement  unless that
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 other
percentage specified in the related prospectus  supplement) of the voting rights
for that series  shall have made  written  request upon the trustee to institute
that proceeding in its own name as trustee and shall have offered to the trustee
reasonable indemnity,  and the trustee for sixty days (or other period specified
in the  related  prospectus  supplement)  shall  have  neglected  or  refused to
institute that 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  under the Pooling  Agreement or to
institute,  conduct or defend any litigation  under the Pooling  Agreement or in
relation  to it at the  request,  order or  direction  of any of the  holders of
certificates of the related series, unless those certificateholders have offered
to the trustee reasonable security or indemnity against the costs,  expenses and
liabilities which may be incurred by that action.

AMENDMENT

   Each Pooling  Agreement  may be amended,  without the consent of any of the
holders of the related series of certificates

   1.  to cure any ambiguity,

   2.  to correct a defective  provision in the Pooling Agreement or to correct,
       modify or supplement any of its provisions that may be inconsistent  with
       any other of its provisions,

                                      -50-
<PAGE>

   3.  to add any other provisions with respect to matters or questions  arising
       under  the  Pooling   Agreement  that  are  not  inconsistent   with  its
       provisions,

   4.  to comply with any requirements imposed by the Code, or

   5.  for any other purpose;

provided  that the amendment  (other than an amendment for the specific  purpose
referred to in clause (4) above) may not (as  evidenced by an opinion of counsel
to an effect  satisfactory  to the  trustee)  adversely  affect in any  material
respect the  interests of any holder;  and provided  further that the  amendment
(other than an amendment for one of the specific purposes referred to in clauses
(1) through (4) above) must be acceptable to each applicable rating agency.

   Unless otherwise specified in the related prospectus supplement, each Pooling
Agreement  may also be  amended,  with the consent of the holders of the related
series  of  certificates  entitled  to not less  than 51% (or  other  percentage
specified in the related  prospectus  supplement)  of the voting rights for that
series  allocated to the affected  classes,  for any  purpose.  However,  unless
otherwise specified in the related prospectus supplement, that amendment may not
(1)  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  that
certificate,  (2) 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 (1), without the consent of the holders of all certificates of that class
or (3) modify the  amendment  provisions of the Pooling  Agreement  described in
this  paragraph  without the consent of the holders of all  certificates  of the
related series. 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 the  amendment  will not result in the  imposition  of a tax on the
related trust fund or cause the related trust fund, or the  designated  portion,
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  those  certificateholders  access  during  normal
business hours to the most recent list of certificateholders of that series held
by that person. If that list is of a date more than 90 days prior to the date of
receipt  of that  certificateholders'  request,  then  that  person,  if not the
registrar for that series of certificates, will be required to request from that
registrar  a current  list and to  afford  those  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 that
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 that 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 those documents and to determine whether they conform to the
requirements of that agreement.

                                      -51-
<PAGE>

CERTAIN MATTERS REGARDING THE TRUSTEE

   As  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 that 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.  However,
the  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 under the Pooling Agreement, or by
reason of its reckless disregard of those obligations or duties, or as may arise
from a breach of any representation, warranty or covenant of the trustee made in
the Pooling Agreement.

   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 under
the Pooling Agreement 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 that 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 to the
Depositor.  Upon receiving this notice of resignation,  the Depositor,  or 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 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 trustee  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 other  percentage
specified in the related  prospectus  supplement)  of the voting rights for that
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.


                                      -52-
<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 in that prospectus supplement.

   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 that 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 the 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 that 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

   o   the nature and amount of coverage under the credit support,

   o   any  conditions  to  payment  under  the  credit  support  not  otherwise
       described in this prospectus,

   o   any  conditions  under  which the  amount of  coverage  under the  credit
       support  may be  reduced  and under  which  that  credit  support  may be
       terminated or replaced and

   o   the material provisions relating to the credit support.

   Additionally,  the  related  prospectus  supplement  will set  forth  certain
information  with respect to the obligor under any instrument of credit support,
including

   o   a brief description of its principal business activities,

   o   its  principal  place  of  business,   place  of  incorporation  and  the
       jurisdiction under which it is chartered or licensed to do business,

   o   if applicable,  the identity of regulatory agencies that exercise primary
       jurisdiction over the conduct of its business and

   o   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"  in  this
       prospectus.

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


                                      -53-
<PAGE>

and  amount of  subordination  provided  by a class or  classes  of  Subordinate
Certificates in a series and the  circumstances  under which that  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 those 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 that  instrument will accompany the Current
Report on Form 8-K to be filed  with the SEC 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 those  certificates  or certain
classes of those  certificates will be covered by one or more letters of credit,
issued by a bank or financial institution specified in the prospectus supplement
(the "L/C  Bank").  Under a letter of credit,  the L/C Bank will be obligated to
honor draws under a letter of credit in an aggregate fixed dollar amount, net of
unreimbursed payments,  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 principal 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 under
the letter of credit 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 that letter of credit will  accompany the Current Report on Form
8-K to be filed with the SEC 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,
insurance  policies  and/or  surety  bonds  provided  by one or  more  insurance
companies or sureties of the  insurance  companies  will cover  deficiencies  in
amounts  otherwise  payable  on those  certificates  or certain  classes.  Those
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 that instrument.  A copy of that instrument will accompany the
Current  Report on Form 8-K to be filed with the SEC 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 those  certificates  or certain
classes of those certificates will be covered, to the extent of available funds,
by one or more reserve funds in which cash, a letter of credit,  short-term debt
obligations, a demand note or a combination of those features will be deposited,
in the amounts  specified in the 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.

                                      -54-
<PAGE>

   Amounts  on  deposit  in any  reserve  fund for a series,  together  with the
reinvestment  income on those amounts, if any, will be applied for the purposes,
in the manner,  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  in that reserve fund may be released from it
under the conditions specified in the related prospectus supplement.

   If so specified in the related  prospectus  supplement,  amounts deposited in
any  reserve  fund will be  invested  in  short-term  debt  obligations.  Unless
otherwise  specified  in the related  prospectus  supplement,  any  reinvestment
income or other gain from those  investments  will be  credited  to the  related
reserve fund for that series, and any loss resulting from those investments will
be charged to that  reserve  fund.  However,  that  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 in
this prospectus. The related prospectus supplement will specify, as to each form
of credit support,  the  information  indicated above with respect to the credit
support  for each  series,  to the  extent  that  information  is  material  and
available.


                                      -55-
<PAGE>

                   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
those 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" in this prospectus.

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 in this
prospectus  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  who is the  borrower  and
usually the owner of the subject property,  and a mortgagee,  who is the lender.
In contrast, a deed of trust is a three-party instrument, among a trustor who is
the  equivalent of a borrower,  a trustee to whom the real property is conveyed,
and a beneficiary,  who is 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 the time the debt is repaid. In a case where the borrower is a land trust,
there would be an  additional  party because a land trustee holds legal title to
the property  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, also known as the UCC, in cases where hotels
or motels constitute loan security,  the borrower as additional security for the
loan  generally  pledges the rates.  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
that security interest.  Even if the lender's security interest in room rates is
perfected under the UCC, it

                                      -56-
<PAGE>

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" in this prospectus.

PERSONALTY

   In the case of certain types of mortgaged  properties,  for instance  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 in that personal
property, 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 that 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.  Those 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 those 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.

                                      -57-
<PAGE>

   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 that 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 that
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.)(the "Bankruptcy Code") and, thus, could be
rescinded in favor of the bankrupt's  estate,  if (1) 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 (2) the price  paid for the  foreclosed
property did not represent "fair consideration", which is "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 those 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 those  operations  and the
effect which  foreclosure and a change in ownership may have on the public's and
the  industry's,  including  franchisers',  perception  of the  quality of those
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" below.  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

                                      -58-
<PAGE>

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 those 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  that  security;
however,  in some of  those  states,  the  lender,  following  judgment  on that
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 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.  Those 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. This kind of 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

                                      -59-
<PAGE>

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

   The  Bankruptcy  Code and related state laws may interfere with or affect the
ability of a 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)  are
automatically stayed upon the filing of the bankruptcy  petition,  and, usually,
no interest or principal  payments are made during the course of the  bankruptcy
case. The delay and the  consequences of a delay caused by an 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 a junior lien.

   Under the  Bankruptcy  Code,  provided  certain  substantive  and  procedural
safeguards for the lender are met, the amount and terms of a mortgage secured by
property  of the debtor may be modified  under  certain  circumstances.  In many
jurisdictions,  the outstanding  amount of the loan secured by the real property
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 the value and the  outstanding
balance of the loan. Other modifications may include the reduction in the amount
of each scheduled  payment,  which  reduction may result from a reduction in the
rate of  interest  and/or the  alteration  of the  repayment  schedule  (with or
without affecting the unpaid principal balance of the loan), and/or an extension
(or reduction) of the final maturity date.  Some courts with federal  bankruptcy
jurisdiction  have  approved  plans,  based  on  the  particular  facts  of  the
reorganization  case,  that  effected  the curing of a mortgage  loan default by
paying arrearages over a number of years.  Also, under federal bankruptcy law, a
bankruptcy  court  may  permit  a  debtor  through  its  rehabilitative  plan to
de-accelerate  a secured loan and to  reinstate  the loan even though the lender
accelerated the mortgage loan and final judgment of foreclosure had been entered
in state court  (provided no sale of the property had yet occurred) prior to the
filing of the  debtor's  petition.  This may be done even if the full amount due
under the original loan is never repaid.

   The  Bankruptcy  Code has been amended to provide  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" as
the 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.

   Federal bankruptcy law provides generally that rights and obligation under an
unexpired  lease of the  debtor/lessee  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 to that effect or because of certain  other  similar
events.  This  prohibition  on so-called  "ipso facto  clauses"  could limit the
ability of the trustee to exercise certain contractual  remedies with respect to
the leases on any mortgaged property. In addition, Section 362 of the Bankruptcy
Code  operates as an automatic  stay of, among other  things,  any act to obtain
possession  of  property  from a debtor's  estate,  which may delay a  trustee's
exercise of those  remedies in the event that a lessee  becomes the subject of a
proceeding

                                      -60-
<PAGE>

under the  Bankruptcy  Code.  For  example,  a  mortgagee  would be stayed  from
enforcing  an  assignment  of the lease by a  borrower  related  to a  mortgaged
property if the  related  borrower  was in a  bankruptcy  proceeding.  The legal
proceedings  necessary to resolve the issues could be  time-consuming  and might
result in significant  delays in the receipt of the assigned  rents.  Similarly,
the  filing  of a  petition  in  bankruptcy  by or on  behalf  of a lessee  of a
mortgaged   property  would  result  in  a  stay  against  the  commencement  or
continuation  of any state court  proceeding for past due rent, for  accelerated
rent,  for  damages or for a summary  eviction  order with  respect to a default
under the  related  lease  that  occurred  prior to the  filing of the  lessee's
petition.  Rents  and  other  proceeds  of a  mortgage  loan may also  escape an
assignment  if the  assignment is not fully  perfected  under state law prior to
commencement of the bankruptcy proceeding.

   In  addition,  the  Bankruptcy  Code  generally  provides  that a trustee  or
debtor-in-possession may, subject to approval of the court, (a) assume the lease
and retain it or assign it to a third  party or (b)  reject  the  lease.  If the
lease is assumed,  the  trustee in  bankruptcy  on behalf of the lessee,  or the
lessee as  debtor-in-possession,  or the assignee, if applicable,  must cure any
defaults  under the lease,  compensate the lessor for its losses and provide the
lessor with "adequate  assurance" of future  performance.  These remedies may be
insufficient,  however,  as the lessor may be forced to continue under the lease
with a lessee that is a poor credit  risk or an  unfamiliar  tenant if the lease
was  assigned,  and any  assurances  provided  to the lessor  may,  in fact,  be
inadequate.  If the lease is rejected,  the  rejection  generally  constitutes a
breach of the executory  contract or unexpired lease immediately before the date
of filing the  petition.  As a  consequence,  the other  party or parties to the
lease,  such as the  borrower,  as  lessor  under a lease,  would  have  only an
unsecured claim against the debtor for damages resulting from the breach,  which
could adversely  affect the security for the related mortgage loan. In addition,
pursuant to Section  502(b)(6) of the  Bankruptcy  Code, a lessor's  damages for
lease rejection in respect of future rent  installments  are limited to the rent
reserved by the lease, without  acceleration,  for the greater of one year or 15
percent, not to exceed three years, of the remaining term of the lease.

   If  a  trustee  in  bankruptcy  on  behalf  of  a  lessor,  or  a  lessor  as
debtor-in-possession,  rejects an unexpired  lease of real property,  the lessee
may treat the lease as terminated by the rejection or, in the  alternative,  the
lessee may remain in possession of the leasehold for the balance of the term and
for any renewal or extension of the 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 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 the related renewal or extension of the
lease, any damages occurring after that date caused by the nonperformance of any
obligation of the lessor under the lease after that date.

   In a  bankruptcy  or similar  proceeding  of a borrower,  action may be taken
seeking the recovery,  as a preferential  transfer or on other  grounds,  of any
payments made by the borrower, or made directly by the related lessee, 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 borrower 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.

   Certain of the  borrowers may be  partnerships.  The laws  governing  limited
partnerships in certain states provide that the commencement of a case under the
Bankruptcy  Code with respect to a general  partner will cause a person to cease
to be a general partner of the limited partnership, unless otherwise provided in
writing in the limited partnership agreement. This provision may be construed as
an "ipso facto"  clause and, in the event of the general  partner's  bankruptcy,
may not be enforceable.  Certain limited partnership agreements of the borrowers
may  provide  that the  commencement  of a case under the  Bankruptcy  Code with
respect  to the  related  general  partner  constitutes  an event of  withdrawal
(assuming  the  enforceability  of the clause is not  challenged  in  bankruptcy
proceedings or, if

                                      -61-
<PAGE>

challenged,  is upheld)  that  might  trigger  the  dissolution  of the  limited
partnership, the winding up of its affairs and the payment of its assets, unless
(i) at the time there was at least one other  general  partner  and the  written
provisions  of the  limited  partnership  permit  the  business  of the  limited
partnership to be carried on by the remaining  general  partner and that general
partner  does so or (ii)  the  written  provisions  of the  limited  partnership
agreement  permit the limited  partners to agree  within a specified  time frame
(often 60 days) after the  withdrawal  to continue  the  business of the limited
partnership  and to the  appointment  of one or more  general  partners  and the
limited partners do so. In addition,  the laws governing general partnerships in
certain states provide that the commencement of a case under the Bankruptcy Code
or state  bankruptcy laws with respect to a general partner of the  partnerships
triggers the dissolution of the  partnership,  the winding up of its affairs and
the  distribution  of  its  assets.  Those  state  laws,  however,  may  not  be
enforceable or effective in a bankruptcy  case.  The  dissolution of a borrower,
the winding up of its affairs and the distribution of its assets could result in
an acceleration of its payment  obligation under a related Debt Asset, which may
reduce the yield on the Notes in the same manner as a principal prepayment.

   In addition,  the bankruptcy of the general or limited  partner of a borrower
that is a  partnership,  or the  bankruptcy  of a member of a borrower that is a
limited  liability company or the bankruptcy of a shareholder of a borrower that
is a  corporation  may provide the  opportunity  in the  bankruptcy  case of the
partner, member or shareholder to obtain an order from a court consolidating the
assets and liabilities of the partner,  member or shareholder  with those of the
mortgagor pursuant to the doctrines of substantive consolidation or piercing the
corporate veil. In such a case, the respective mortgaged property,  for example,
would  become  property  of  the  estate  of the  bankrupt  partner,  member  or
shareholder.  Not only would the mortgaged  property be available to satisfy the
claims of creditors of the partner, member or shareholder, but an automatic stay
would apply to any attempt by the trustee to exercise  remedies  with respect to
the  mortgaged  property.  However,  such an  occurrence  should  not affect the
trustee's  status as a secured  creditor  with  respect to the  mortgagor or its
security interest in the mortgaged property.

ENVIRONMENTAL RISKS

   Real  property  pledged as  security  for a  mortgage  loan may be subject to
certain  environmental  risks.  Under federal law,  including the  Comprehensive
Environmental  Response and  Liability  Act of 1980,  as amended  (also known as
CERCLA)  and the laws of certain  states,  failure to  perform  the  remediation
required or  demanded by the state or federal  government  of any  condition  or
circumstance that

   o   may pose an imminent or substantial  endangerment to the public health or
       welfare or the environment,

   o   may result in a release or threatened release of any hazardous  material,
       or

   o   may give rise to any environmental claim or demand,

may give rise to a lien on the property to ensure the  reimbursement of remedial
costs incurred by the federal or state government.  In several states,  the lien
has priority  over the lien of an existing  mortgage  against the  property.  Of
particular  concern may be those mortgaged  properties  which are, or have been,
the site of manufacturing,  industrial or disposal activity. Those environmental
risks may give rise to (a) a diminution in value of property securing a mortgage
note or the  inability  to  foreclose  against  the  property  or (b) in certain
circumstances  as more fully  described  below,  liability for clean-up costs or
other remedial actions,  which liability could exceed the value of the property,
the aggregate assets of the owner or operator,  or the principal  balance of the
related indebtedness.

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

   Excluded from CERCLA's  definition of "owner or operator" is any person "who,
without  participating  in  the  management  of a  facility,  holds  indicia  of
ownership  primarily to protect his security  interest"  (the  "secured-creditor
exemption"). This exemption for holders of a security interest such as a secured
lender applies only in

                                      -62-
<PAGE>

circumstances  when the lender  seeks to protect  its  security  interest in the
contaminated  facility or property.  Thus, if a lender's  activities encroach on
the actual  management of that facility or property,  the lender faces potential
liability  as an "owner or  operator"  under  CERCLA.  Similarly,  when a lender
forecloses  and takes title to a contaminated  facility or property  (whether it
holds the facility or property as an  investment or leases it to a third party),
under some circumstances the lender may incur potential CERCLA liability.

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

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

   In a few states,  transfers of some types of properties are conditioned  upon
clean-up of  contamination  prior to  transfer.  It is possible  that a property
securing a mortgage  loan could be subject to these  transfer  restrictions.  If
this occurs,  and if the lender becomes the owner upon  foreclosure,  the lender
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 these costs could become a liability of a trust
fund and occasion a loss to certificateholders of the related series.

   To reduce the likelihood of this kind of loss, and unless otherwise  provided
in the related prospectus supplement, the related Pooling Agreement will provide
that the master servicer may not, on behalf of the trust fund,  acquire title to
a Mortgaged  Property  or take over its  operation  unless the master  servicer,
based on a report prepared by a person who regularly conducts environmental site
assessments,  has made the  determination  that it is  appropriate  to do so, as
described  under  "Description  of  the  Pooling   Agreements--Realization  Upon
Defaulted Mortgage Loans" in this prospectus.

   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.  That
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.

                                      -63-
<PAGE>

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 those 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,  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 but not commercial,  first
mortgage  loans  originated  by certain  lenders after March 31, 1980. A similar
Federal  statute  was in effect with  respect to mortgage  loans made during the
first  three  months of 1980.  The  statute  authorized  any  state to  reimpose
interest rate limits by adopting,  before April 1, 1983, a law or constitutional
provision  that expressly  rejects  application of the federal law. In addition,
even where Title V is not so  rejected,  any state is  authorized  by the law to
adopt a provision  limiting  discount  points or other charges on mortgage loans
covered by Title V. Certain  states have taken action to reimpose  interest rate
limits and/or to limit discount points or other charges.

   In any state in which application of Title V has been expressly rejected or a
provision  limiting  discount  points  or other  charges  has been  adopted,  no
mortgage loan originated after the date of that state action will (if originated
after that  rejection or  adoption)  be eligible  for  inclusion in a trust fund
unless (1) the mortgage loan provides for an interest rate,  discount points and
charges as are  permitted in that state or (2) the mortgage  loan  provides that
the terms are to be construed in accordance with the laws of another state under
which that interest rate, discount points

                                      -64-
<PAGE>

and charges  would not be usurious  and the  borrower's  counsel has rendered an
opinion that the choice of law provision would be given effect.

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

SOLDIERS' AND SAILORS' CIVIL RELIEF ACT OF 1940

   Under the terms of the  Soldiers'  and Sailors'  Civil Relief Act of 1940, as
amended (the "Relief  Act"),  a borrower who enters  military  service after the
origination of that  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 that  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 those 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:

   1. hotels  and  motels  are  typically   operated  pursuant  to  franchise,
      management  and  operating  agreements  which may be  terminable  by the
      operator; and

   2. 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 those properties.

AMERICANS WITH DISABILITIES ACT

   Under Title III of the Americans with  Disabilities Act of 1990 ( 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,  the altered portions are readily  accessible to
and usable by disabled individuals. The "readily

                                      -65-
<PAGE>

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  these  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  statute,  also known as RICO,  can be seized by the government if
the property was used in, or purchased with the proceeds of, those crimes. Under
procedures  contained  in the  Comprehensive  Crime  Control  Act of  1984,  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: (1) its mortgage was executed and recorded before  commission
of the crime upon which the  forfeiture is based,  or (2) 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.

                                      -66-
<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 change or  interpretation  could apply  retroactively.
This  discussion  reflects  the  applicable  provisions  of 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, (1) references to the mortgage loans include
references to the mortgage loans  underlying MBS included in the mortgage assets
and (2) 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 in the trust
fund as one or more REMICs within the meaning of Code Section 860D. A trust fund
or a portion of a trust fund 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 (1) the making of an election, (2) compliance with
the Pooling Agreement and (3) compliance with any changes in the law,  including
any amendments to the Code or applicable  Treasury  regulations  under the Code,
each REMIC Pool will qualify as a REMIC. In that 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" below shall be deemed to refer to that 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" below.

   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 that  treatment.  REMIC
Certificates held by a real estate investment trust will constitute "real estate
assets"  within the meaning of Code  Section  856(c)(4)(A),  and interest on the
Regular  Certificates and income with respect to Residual  Certificates  will be
considered  "interest on obligations secured by mortgages on real property or on
interests in real property"  within the meaning of Code Section  856(c)(3)(B) in
the same proportion that, for both purposes,  the assets of the REMIC Pool would
be so  treated.  If at all  times 95% or more of the  assets  of the REMIC  Pool
qualify for each of the foregoing respective treatments,  the REMIC Certificates
will qualify for the  corresponding  status in their  entirety.  For purposes of
Code Section 856(c)(4)(A),

                                      -67-
<PAGE>

payments of principal  and interest on the  mortgage  loans that are  reinvested
pending   distribution  to  holders  of  REMIC  Certificates  qualify  for  that
treatment.  Where two REMIC Pools are a part of a tiered  structure they will be
treated as one REMIC for purposes of the tests described above  respecting asset
ownership  of more or less than 95%.  Regular  Certificates  will be  "qualified
mortgages"  for another  REMIC for  purposes of Code  Section  860(G)(a)(3)  and
"permitted  assets" for a financial asset  securitization  investment  trust for
purposes of Section 860(L)(c) REMIC Certificates held by a regulated  investment
company will not constitute  "Government  Securities" within the meaning of Code
Section   851(b)(3)(A)(i).   REMIC   Certificates   held  by  certain  financial
institutions will constitute an "evidence of indebtedness" within the meaning of
Code  Section  582(c)(1).  The Small  Business Job  Protection  Act of 1996 (the
"SBJPA of 1996") repealed the reserve method for bad debts of domestic  building
and loan  associations  and mutual  savings  banks,  and thus has eliminated the
asset category of "qualifying real property loans" in former Code Section 593(d)
for taxable years  beginning  after  December 31, 1995.  The  requirement in the
SBJPA of 1996 that  those  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 those 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" below.

   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,  (1) the fair market
value  of  the  real  property  security  (including  buildings  and  structural
components)  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 (2)  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 (1) of the preceding  sentence as of the date of the last
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 (1) in exchange for any qualified  mortgage within a
three-month  period  thereafter or (2) in exchange for a "defective  obligation"
within a two-year period thereafter. A "defective obligation" includes

   o   a mortgage in default or as to which default is reasonably foreseeable,

                                      -68-
<PAGE>

   o   a mortgage as to which a customary representation or warranty made at the
       time of transfer to the REMIC Pool has been breached,

   o   a mortgage that was fraudulently procured by the mortgagor, and

   o   a mortgage that was not in fact principally secured by real property (but
       only if the  mortgage  is  disposed  of within 90 days of  discovery).  A
       mortgage loan that is "defective" as described in clause

   o   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 the
       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 the 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 IRS.

   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: (1) one or more classes of regular interests or
(2) 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.  The 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 that 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 certain
classes of the  Residual  Certificates  for each REMIC Pool of 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 that 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 in the REMIC Pool. 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 "Reform 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.

                                      -69-
<PAGE>

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 those 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 that
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 Reform 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 those issues are not  addressed in those  regulations,  the Depositor
intends to apply the methodology described in the Conference Committee Report to
the Reform  Act.  We cannot  assure  you that the IRS 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 IRS 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 in this prospectus 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
that  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  those   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 those
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,  we intend 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 the Regular  Certificates
includes all  distributions  of interest as well as  principal on those  Regular
Certificates.  Likewise, we intend 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,

                                      -70-
<PAGE>

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 the 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
Reform Act provides that the schedule of  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 that 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" below.

   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 Reform 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

   1. 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

   2. 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 (1) the  yield  to  maturity  of the  Regular
Certificate at the issue date, (2) events  (including  actual  prepayments) that
have  occurred  prior to the end of the  accrual  period and (3) 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 those 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

                                      -71-
<PAGE>

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 those Regular Certificates.

   In the case of a Random Lot Certificate,  we intend to determine the yield to
maturity of that 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 that
unpaid principal  balance,  (a) the remaining  unaccrued original issue discount
allocable to that  certificate  (or to that  portion) will accrue at the time of
that  distribution,  and (b) the accrual of original issue discount allocable to
each  remaining  certificate  of the 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 that class and the adjusted issue price of that class
to the extent attributable to the portion of the unpaid principal balance of the
class  that  was  distributed.  We  believe  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. You are advised to consult your
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 the 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,  a
subsequent purchaser may elect to treat all of the acquisition premium under the
constant yield method, as described below under the heading "--Election to Treat
All Interest Under the Constant Yield Method" below.

   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, (1) the issue price does not exceed the original principal balance by
more than a specified  amount and (2) 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 the rate
is subject to a fixed  multiple  that is  greater  than 0.65,  but not more than
1.35.  The 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 the information is not (1) within the control of the
issuer or a related party or (2) 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 so that
it is  considered  significantly  "front-loaded"  or  "back-loaded"  within  the
meaning of the OID Regulations.  It is possible that a class of this type 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, those regulations
may lead to different  timing of income  inclusion  than would be the case under
the OID Regulations.  Furthermore, application of those 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.

                                      -72-
<PAGE>

   Under the REMIC  Regulations,  a Regular  Certificate (1) 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 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 a rate that is
subject  to one or more  caps or  floors,  or (2)  bearing  one or more of these
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,  we intend 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 that 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,  we intend  to treat  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, we intend 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 those 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 interest rate on the Regular Certificates.

   Market Discount

   A  purchaser  of a Regular  Certificate  also may be  subject  to the  market
discount rules of Code Section 1276 through 1278.  Under these Code sections and
the principles  applied by the OID  Regulations in the context of original issue
discount,  "market  discount"  is the amount by which the  purchaser's  original
basis in the Regular  Certificate (1) is exceeded by the then-current  principal
amount of the Regular  Certificate  or (2) in the case of a Regular  Certificate
having original issue discount,  is exceeded by the adjusted issue price of that
Regular  Certificate  at the time of purchase.  The purchaser  generally will be
required to recognize  ordinary  income to the extent of accrued market discount
on the Regular Certificate as distributions  includible in the stated redemption
price at maturity  of the Regular  Certificate  are  received,  in an amount not
exceeding that distribution.  The 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 Reform Act provides  that
until regulations are issued, the market discount would accrue either (1) on the
basis  of a  constant  interest  rate or (2) in the  ratio  of  stated  interest
allocable to the relevant period to the sum of the interest for that period plus
the remaining interest as of the end of that 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 that period plus the remaining  original issue discount as
of the end of that  period.  You  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.  You 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 on those Regular

                                      -73-
<PAGE>

   Certificates.  The deferred  portion of that interest  expense in any taxable
year  generally  will not exceed the  accrued  market  discount  on the  Regular
Certificate  for that year.  That  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,  you may elect to  include  market  discount  in income  currently  as it
accrues on all market discount  instruments you acquired 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 that election may be deemed to be made.

   Market discount with respect to a Regular  Certificate  will be considered to
be zero if the  market  discount  is less  than  0.25% of the  remaining  stated
redemption  price at  maturity  of the  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. You 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 you hold a Regular  Certificate  as a  "capital  asset"  within the
meaning of Code Section  1221,  you may elect under Code Section 171 to amortize
that premium under the constant yield method.  Final regulations with respect to
amortization  of  bond  premium  do not  by  their  terms  apply  to  prepayable
obligations such as the Regular Certificates.  However, the Conference Committee
Report to the Reform 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  an  election,  (1)  "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 (2) 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 an election on an  instrument  by  instrument  basis or for a
class or group of debt  instruments.  However,  if the holder  makes 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 IRS. You should consult their
own tax advisors regarding the advisability of making an election.

   Sale or Exchange of Regular Certificates

   If you sells or exchanges a Regular  Certificate,  you 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

                                      -74-
<PAGE>

   discount or market discount  previously included in the seller's gross income
with respect to the Regular  Certificate and reduced by amounts  included in the
stated  redemption  price at  maturity  of the  Regular  Certificate  that  were
previously  received by the seller,  by any amortized  premium and by previously
recognized losses.

   Except as  described  above with  respect to market  discount,  and except as
provided  in this  paragraph,  any  gain or loss on the  sale or  exchange  of a
Regular Certificate realized by an investor who holds the Regular Certificate as
a capital asset will be capital gain or loss and will be long-term or short-term
depending on whether the Regular  Certificate  has been held for the  applicable
holding period (described below). That gain will be treated as ordinary income

   1. 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 that transaction,

   2. in the case of a non-corporate  taxpayer,  to the extent the taxpayer  has
      made an election  under Code Section  163(d)(4) to have net capital  gains
      taxed as investment income at ordinary rates, or

   3. to the extent that the 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 the  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 that holder with respect to the
      Regular Certificate.

   In addition,  gain or loss recognized from the sale of a Regular  Certificate
by certain banks or thrift  institutions  will be treated as ordinary  income or
loss  pursuant  to Code  Section  582(c).  Long-term  capital  gains of  certain
non-corporate  taxpayers generally are subject to a lower maximum tax rate (20%)
than ordinary income or short-term  capital gains of those taxpayers (39.6%) for
property held for more than one year. The maximum tax rate for  corporations  is
the same with respect to both ordinary income and capital gains.

   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 those
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 IRS 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.

   Under Code Section 166, it appears that holders of Regular  Certificates that
are  corporations or that otherwise hold the Regular  Certificates in connection
with a trade or business should in general be allowed to deduct,  as an ordinary
loss,  a loss  sustained  during the  taxable  year on account of those  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
those 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 that  time as the  principal  balance  of any class or
subclass of those Regular  Certificates  is reduced to reflect losses  resulting
from any liquidated  mortgage loans. The IRS,  however,  could take the position
that non-corporate holders will be allowed a bad debt deduction to reflect those
losses  only  after all  mortgage  loans  remaining  in the trust fund have been
liquidated or that class of Regular Certificates has been otherwise retired. The
IRS could also assert that losses on the  Regular  Certificates  are  deductible
based on some other method that may defer those 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

                                      -75-
<PAGE>

issue discount which would be deductible only against future  positive  original
issue  discount or otherwise  upon  termination  of the class.  You are urged to
consult your own tax  advisors  regarding  the  appropriate  timing,  amount and
character of any loss sustained with respect to the 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
IRS 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.
Banks and  thrift  institutions  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 that quarter and by allocating that daily portion among the Residual
Certificateholders  in  proportion  to their  respective  holdings  of  Residual
Certificates  in the REMIC Pool on that 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 (1) the limitations on  deductibility
of investment  interest expense and expenses for the production of income do not
apply,  (2) all bad loans will be  deductible  as business bad debts and (3) 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 those mortgage loans is prepaid,  the Residual  Certificateholder
may recognize  taxable income without being entitled to receive a  corresponding
amount of cash  because  (1) the  prepayment  may be used in whole or in part to
make distributions in reduction of principal on the Regular Certificates and (2)
the discount on the mortgage  loans which is includible in income may exceed the
deduction  allowed upon those  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 those
classes are not issued with substantial discount. If taxable income attributable
to that kind of 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 that 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 that  mismatching  or
unrelated  deductions  against  which to  offset  that  income,  subject  to the
discussion  of  "excess  inclusions"  below  under  "--Limitations  on Offset or
Exemption of REMIC Income". The

                                      -76-
<PAGE>

timing of that 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 that Residual  Certificateholder  for
those periods in accordance with generally accepted accounting  principles.  You
should consult their own accountants concerning the accounting treatment of your
investment in Residual Certificates.

   Basis and Losses

   The amount of any net loss of the REMIC  Pool that you may take into  account
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
that Residual Certificate. The 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 that loss was  disallowed  and may be used by that
Residual Certificateholder only to offset any income generated by the same REMIC
Pool.

   You will not be  permitted  to amortize  directly  the cost of your  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.  That
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
under  "--Taxation  of REMIC  Income"  above,  the period of time over which the
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 a residual interest as
zero rather than a negative  amount for purposes of determining the REMIC Pool's
basis in its assets.  The preamble to the REMIC Regulations  states that the IRS
may provide  future  guidance on the proper tax  treatment of payments made by a
transferor  of 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 that basis
until termination of the REMIC Pool unless future Treasury  regulations  provide
for  periodic  adjustments  to the REMIC  income  otherwise  reportable  by that
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 we intend 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.
We  make 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 under  "--Taxation of Regular  Certificates--Original
Issue Discount" and "--Variable  Rate Regular  Certificates",  without regard to
the de minimis rule described in that section, and "--Premium" above.

                                      -77-
<PAGE>

   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 under "--Taxation
of Regular Certificates--Deferred Interest" above.

   Market  Discount.  The REMIC Pool will have market discount income in respect
of mortgage loans if, in general,  their unpaid  principal  balances  exceed the
basis of the REMIC Pool  allocable  to those  mortgage  loans.  The REMIC Pool's
basis in those mortgage loans is generally the fair market value of the mortgage
loans  immediately  after the transfer of the mortgage  loans to the REMIC Pool.
The REMIC  Regulations  provide that the 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 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 the  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
under "--Taxation of Regular Certificates--Market Discount" above.

   Premium.  Generally,  if the basis of the REMIC  Pool in the  mortgage  loans
exceeds the unpaid principal balances of the mortgage loans, the REMIC Pool will
be considered to have acquired  those  mortgage  loans at a premium equal to the
amount of that 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  of the
mortgage loans 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 those
mortgage  loans  may  be  deductible  in  accordance  with a  reasonable  method
regularly employed by the related holder. The allocation of the premium pro rata
among principal payments should be considered a reasonable method;  however, the
IRS may argue that the premium should be allocated in a different  manner,  such
as allocating the 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 that quarterly  period of (1)
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 (2) the adjusted  issue price of such Residual
Certificate at the beginning of that  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 those  daily
accruals of REMIC income  described in this  paragraph  for all prior  quarters,
decreased by any  distributions  made with respect to that Residual  Certificate
prior to the beginning of that 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 that  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 that 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 that 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" below, and that portion 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

                                      -78-
<PAGE>

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  those  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 (1) the present  value
of the  total  anticipated  excess  inclusions  with  respect  to that  Residual
Certificate for periods after the transfer and (2) 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.  The tax
generally would be imposed on the transferor of the Residual Certificate, except
that where the  transfer  is through an agent,  including  a broker,  nominee or
other  middleman,  for a  Disqualified  Organization,  the tax would  instead be
imposed on that agent.  However, a transferor of a Residual Certificate would in
no event be liable  for the 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 the 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
that entity, then a tax is imposed on the entity equal to the product of (1) the
amount of excess  inclusions on the Residual  Certificate  that are allocable to
the interest in the  Pass-Through  Entity during the period the interest is held
by the Disqualified Organization, and (2) the highest marginal federal corporate
income tax rate.  This 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 the tax if it has  received an  affidavit  from the record  holder
that it is not a  Disqualified  Organization  or stating the  holder's  taxpayer
identification number and, during the period that person is the record holder of
the Residual Certificate, the Pass-Through Entity does not have actual knowledge
that the affidavit is false.

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

   For these purposes, (1) "Disqualified  Organization" means the United States,
any state or one of their political  subdivisions,  any foreign government,  any
international  organization,  any  agency  or  instrumentality  of  any  of  the
foregoing (provided, that the term does not include an instrumentality if all of
its activities are subject to tax and a

                                      -79-
<PAGE>

majority of its board of directors is not selected by one of those  governmental
entities),  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 that
organization is subject to the tax on unrelated  business income imposed by Code
Section 511, (2) "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 that
interest,  be treated  as a  Pass-Through  Entity,  and (3) an  "electing  large
partnership"  means any  partnership  having  more than 100  members  during the
preceding  tax year (other  than  certain  service  partnerships  and  commodity
pools), which elect to apply simplified reporting provisions under the Code.

   The Pooling  Agreement with respect to a series of certificates  will provide
that  no  legal  or  beneficial  interest  in  a  Residual  Certificate  may  be
transferred  unless (1) the proposed  transferee  provides to the transferor and
the  trustee an  affidavit  providing  its  taxpayer  identification  number and
stating that the transferee is the beneficial owner of the Residual Certificate,
is  not  a  Disqualified   Organization  and  is  not  purchasing  the  Residual
Certificates  on  behalf  of a  Disqualified  Organization  (i.e.,  as a broker,
nominee or other  middleman),  and (2) the  transferor  provides a statement  in
writing to the  Depositor and the trustee that it has no actual  knowledge  that
the 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
the restrictions on transfer, and each Residual Certificateholder will be deemed
to have agreed, as a condition of ownership of the Residual Certificates, 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 IRS 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  that
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 under "--Foreign
Investors"  below) 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, (1) 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 (2) 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 under "--Disqualified  Organizations" above. 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 (1) 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 (2) 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 under the heading  "Disqualified  Organizations"  above. The
transferor must have no actual knowledge or reason to know that those 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

                                      -80-
<PAGE>

intended to apply to a transferee who is not a "U.S. Person" (as defined below),
unless the  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, (1) the future
value of expected  distributions  equals at least 30% of the anticipated  excess
inclusions after the transfer,  and (2) 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 Certificates 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 a transfer may be made. The term "U.S. Person" means a citizen
or resident of the United  States,  a  corporation,  partnership,  except to the
extent provided in applicable Treasury  regulations,  or other entity created or
organized  in or under the laws of the United  States or any of their  political
subdivisions,  an estate  that is subject to United  States  federal  income tax
regardless of the source of its income,  or a trust if a court within the United
States is able to exercise primary  supervision over the  administration of that
trust,  and one or more United States  fiduciaries have the authority to control
all  substantial  decisions  of  that  trust,  or,  to the  extent  provided  in
applicable Treasury regulations,  certain trusts in existence on August 20, 1996
which are eligible to elect to be treated as U.S. Persons.

   Sale or Exchange of a Residual Certificate

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

   Any gain on the sale of  Residual  Certificates  will be treated as  ordinary
income  (1) if the  Residual  Certificates  are  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 that  transaction  or (2) in the case of a
non-corporate  taxpayer,  to the extent that 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 Reform 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 those certificates,  during the period beginning six months before the
sale or disposition of the Residual  Certificate and ending six months after the
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.

                                      -81-
<PAGE>

   Mark to Market Regulations

   The IRS 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

   1. 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,

   2. the receipt of income from  assets that are not the type of  mortgages  or
      investments that the REMIC Pool is permitted to hold,

   3. the receipt of compensation for services or

   4. the receipt of gain from disposition of cash flow  investments  other than
      pursuant to a qualified liquidation.

   Notwithstanding (1) and (4) 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 (1) during the
three months following the Startup Day, (2) made to a qualified  reserve fund by
a  Residual  Certificateholder,  (3) in the nature of a  guarantee,  (4) made to
facilitate  a  qualified  liquidation  or  clean-up  call  and (5) 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
that 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

                                      -82-
<PAGE>

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 that  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 that 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 IRS 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 the
Residual Certificates,  to have agreed (1) to the appointment of the tax matters
person  as  provided  in the  preceding  sentence  and  (2)  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 those  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 (1) 3% of the excess,  if
any, of adjusted  gross income over  $126,600 for 1999 ($63,300 in the case of a
married  individual filing a separate return) (subject to annual adjustments for
inflation) or (2) 80% of the amount of itemized  deductions  otherwise allowable
for that  year.  In the  case of a REMIC  Pool,  those  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.
Those  investors  who hold REMIC  Certificates  either  directly  or  indirectly
through  certain  pass-through  entities  may have their pro rata share of those
expenses  allocated to them as additional  gross  income,  but may be subject to
those limitation on deductions.  In addition,  those expenses are not deductible
at all for  purposes of  computing  the  alternative  minimum tax, and may cause
those 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,  that
additional gross income and limitation on deductions will apply to the allocable
portion of those expenses to holders of Regular Certificates, as well as holders
of Residual  Certificates,  where  those  Regular  Certificates  are issued in a
manner that is similar to pass-through certificates in a fixed investment trust.
In general,  that 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

                                      -83-
<PAGE>

related  period on Residual  Certificates.  Unless  otherwise  indicated  in the
applicable  prospectus  supplement,  all those 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 the Non-U.S.  Person (1) 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 (2) provides the trustee,
or the  person  who would  otherwise  be  required  to  withhold  tax from those
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 that 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 the Non-U.S.  Person. In the latter case, the Non-U.S.  Person will be
subject  to United  States  federal  income  tax at  regular  rates.  Prepayment
Premiums distributable to Regular  Certificateholders  who are Non-U.S.  Persons
may be subject to 30% United States  withholding tax. Investors who are Non-U.S.
Persons  should  consult  their own tax  advisors  regarding  the  specific  tax
consequences to them of owning a Regular Certificate. The term "Non-U.S. Person"
means any person who is not a U.S. Person.

   The IRS recently issued final regulations (the "New Regulations") which would
provide alternative methods of satisfying the beneficial ownership certification
requirement  described above.  The New Regulations will be effective  January 1,
2001. Current  withholding  certificates  will remain valid until the earlier of
December 31, 2000 or the due date of  expiration  of the  certificate  under the
rules as currently in effect. The New Regulations would require,  in the case of
Regular Certificates held by a foreign  partnership,  that (1) the certification
described  above  be  provided  by the  partners  rather  than  by  the  foreign
partnership and (2) the partnership  provide  certain  information,  including a
United States taxpayer identification number. A look-through rule would apply in
the case of tiered partnerships.  Non-U.S.  Persons should consult their own tax
advisors concerning the application of the certification requirements in the New
Regulations.

   Residual Certificates

   The Conference Committee Report to the Reform 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 (1) the mortgage  loans  (including  mortgage  loans  underlying  MBS) were
issued after July 18, 1984 and (2) the trust fund or  segregated  pool of assets
in the trust fund (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" above. 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 Non-U.S.  Persons,  30% (or lower  treaty rate)  withholding  will not
apply.  Instead, the amounts paid to 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,  those 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.

                                      -84-
<PAGE>

BACKUP WITHHOLDING

   Distributions made on the Regular Certificates, and proceeds from the sale of
the Regular  Certificates  to or through  certain  brokers,  may be subject to a
"backup" withholding tax under Code Section 3406 of 31% on "reportable payments"
(including interest  distributions,  original issue discount, and, under certain
circumstances,  principal  distributions)  unless the Regular  Certificateholder
complies with certain reporting and/or certification  procedures,  including the
provision of its taxpayer identification number to the trustee, its agent or the
broker   who   effected   the  sale  of  the   Regular   Certificate,   or  that
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 IRS or allowed as a credit  against the
Regular  Certificateholder's  federal income tax liability.  The New Regulations
will  change  certain of the rules  relating to certain  presumptions  currently
available  relating to information  reporting and backup  withholding.  Non-U.S.
Persons are urged to contact their own tax advisors regarding the application to
them of backup and withholding and information reporting.

REPORTING REQUIREMENTS

   Reports  of  accrued  interest,   original  issue  discount  and  information
necessary  to  compute  the  accrual  of any  market  discount  on  the  Regular
Certificates  will be made  annually  to the  IRS 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 that information for any calendar quarter by
telephone or in writing by contacting the person  designated in IRS  Publication
938 with respect to a particular series of Regular Certificates. Holders through
nominees must request that information from the nominee.

   The IRS'  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 IRS concerning Code Section 67 expenses, see "--Limitations on
Deduction of Certain Expenses" above,  allocable to those holders.  Furthermore,
under those  regulations,  information  must be furnished  quarterly to Residual
Certificateholders,  furnished annually to holders of Regular Certificates,  and
filed annually with the IRS concerning the percentage of the REMIC Pool's assets
meeting  the  qualified   asset  tests   described   under  "--Status  of  REMIC
Certificates" above.

                                      -85-
<PAGE>

             FEDERAL INCOME TAX CONSEQUENCES FOR CERTIFICATES AS

                       TO WHICH NO REMIC ELECTION IS MADE

STANDARD CERTIFICATES

   General

   In the event that no election is made to treat a trust fund (or a  segregated
pool of assets in the trust fund) with respect to a series of certificates  that
are not designated as "Stripped  Certificates",  as described  below, as a REMIC
(certificates   of  that  kind  of  series   are   referred   to  as   "Standard
Certificates"),  in the opinion of Cadwalader,  Wickersham & Taft the trust fund
will be classified as a grantor trust under subpart E, Part 1 of subchapter J of
the  Code and not as an  association  taxable  as a  corporation  or a  "taxable
mortgage  pool"  within the meaning of Code Section  7701(i).  Where there is no
fixed retained yield with respect to the mortgage loans  underlying the Standard
Certificates,    the   holder   of   a   Standard   Certificate   (a   "Standard
Certificateholder")  in that  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   under   "--Recharacterization   of  Servicing   Fees"  below.
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 those mortgage  loans,  original issue
discount (if any),  prepayment  fees,  assumption fees, and late payment charges
received   by  the  master   servicer,   in   accordance   with  that   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 those 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 the  administrative  and other
expenses  of the  trust  fund,  to the  extent  that  those  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
(1) 3% of the excess,  if any, of adjusted  gross income over  $126,600 for 1999
($63,300 in the case of a married  individual filing a separate return) (subject
to annual  adjustments  for  inflation),  or (2) 80% of the  amount of  itemized
deductions  otherwise  allowable  for that year.  As a result,  those  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 those  Standard  Certificates  with respect to interest at the
pass-through rate on those Standard  Certificates.  In addition,  those expenses
are not deductible at all for purposes of computing the alternative minimum tax,
and may  cause  the  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   under   "--Stripped   Certificates"   and
"--Recharacterization of Servicing Fees", below.

   Tax Status

   In the opinion of Cadwalader,  Wickersham & Taft, Standard  Certificates will
have the following status for federal income tax purposes:

   1. 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 that section of the Code.

   2.  Standard  Certificate  owned by a real  estate  investment  trust will be
considered to represent  "real estate assets" within the meaning of Code Section
856(c)(4)(A)  to the extent that the assets of the related trust fund consist of
qualified  assets,  and  interest  income  on those  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).

                                      -86-
<PAGE>

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

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

   Premium and Discount

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

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

Expense--Premium" above.

   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,  the
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 that income.
Unless  indicated  otherwise  in  the  applicable  prospectus   supplement,   no
prepayment  assumption  will be assumed for purposes of that  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 the mortgage loans acquired by a
Standard  Certificateholder  are  purchased  at a price equal to the then unpaid
principal amount of the mortgage loans, no original issue discount  attributable
to the difference  between the issue price and the original  principal amount of
the mortgage loans (i.e., points) will be includible by that 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  under
"--Certain Federal Income Tax Consequences for REMIC  Certificates--Taxation  of
Regular  Certificates--Market  Discount" above,  except that the ratable accrual
methods  described  there 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 that accrual.

   Recharacterization of Servicing Fees

   If the  servicing  fee paid to the  master  servicer  were  deemed  to exceed
reasonable  servicing  compensation,  the amount of that 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 the amount would exceed reasonable servicing
compensation  as to some of the mortgage loans would be increased.  IRS 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.  That guidance  provides  safe harbors for  servicing  deemed to be
reasonable

                                      -87-
<PAGE>

and requires taxpayers to demonstrate that the value of servicing fees in excess
of those amounts is not greater than the value of the services provided.

   Accordingly,  if the IRS'  approach  is  upheld,  a servicer  who  receives a
servicing  fee in  excess of those  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 those mortgage loans as "stripped coupons" and "stripped bonds".
Subject to the de minimis rule discussed under "--Stripped  Certificates" below,
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
that holder. While Standard  Certificateholders would still be treated as owners
of beneficial interests in a grantor trust for federal income tax purposes,  the
corpus of the 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  that  portion as a second  class of  equitable  interest.  Applicable
Treasury  regulations treat that 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,   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 on those Standard  Certificates.  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),
that 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 (1) 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 that transaction
or (2) in the case of a non-corporate  taxpayer,  to the extent the taxpayer has
made an election under Code Section 163(d)(4) to have net capital gains taxed as
investment  income at ordinary income rates.  Long-term capital gains of certain
non-corporate  taxpayers generally are subject to a lower maximum tax rate (20%)
than ordinary income or short-term  capital gains of those taxpayers (39.6%) for
property held for more than one year. The maximum tax rate for  corporations  is
the same with respect to both ordinary income and capital gains.

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 interest-only certificates entitled
to  distributions  of interest,  with  disproportionately  small,  nominal or no
distributions  of  principal  and   principal-only   certificates   entitled  to
distributions  of  principal,  with  disproportionately  small,  nominal  or  no
distributions of interest as to which no REMIC election is made.

                                      -88-
<PAGE>

   The  certificates  will be  subject  to  those  rules if (1) we or any of our
affiliates retain, for our 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,  (2 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 (3) 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  those fees
represent  reasonable  compensation for services rendered.  See discussion under
"--Standard  Certificates--Recharacterization of Servicing Fees" above. 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    under    "--Standard
Certificates--General" above, subject to the limitation described there.

   Code  Section  1286  treats  a  stripped  bond  or a  stripped  coupon  as an
obligation  issued at an original  issue  discount on the date that the 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 the  Stripped  Certificates  are  issued  with  respect to a
Mortgage  Pool  containing  variable-rate  mortgage  loans,  in the  opinion  of
Cadwalader,  Wickersham  & Taft (1) 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 (2) 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 under
"--Taxation of Stripped  Certificates--Possible  Alternative  Characterizations"
below, 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 that  Stripped  Certificate  would be
treated as qualified stated interest under the OID Regulations.  Further,  these
final regulations  provide that the purchaser of a Stripped  Certificate will be
required to account for any  discount as market  discount  rather than  original
issue  discount if either (1) the initial  discount with respect to the Stripped
Certificate  was treated as zero under the de minimis  rule, or (2) no more than
100 basis points in excess of  reasonable  servicing is stripped off the related
mortgage  loans.  This market  discount  would be reportable as described  under
"--Certain Federal Income Tax Consequences for REMIC  Certificates--Taxation  of
Regular  Certificates--Market  Discount" above, without regard to the de minimis
rule  there,   assuming  that  a  prepayment  assumption  is  employed  in  that
computation.

   Status of Stripped Certificates

   No  specific  legal  authority  exists as to whether the  character  of the
Stripped  Certificates,  for federal income tax purposes,  will be the same as
that of the  mortgage  loans.  Although  the issue is not free from doubt,  in
the opinion of Cadwalader,  Wickersham & Taft Stripped  Certificates  owned by
applicable  holders  should be  considered to represent  "real estate  assets"
within the meaning of Code Section  856(c)(4)(A),  "obligation[s]  principally
secured by an interest in real  property"  within the meaning of Code  Section
860G(a)(3)(A),  and  "loans . . .  secured  by an  interest  in real  property
which  is . .  .  residential  real  property"  within  the  meaning  of  Code
Section

                                      -89-
<PAGE>

   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 those mortgage loans qualify for that treatment.

   Taxation of Stripped Certificates

   Original Issue Discount.  Except as described under  "--General"  above, 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 that  income.  Based  in part  on the OID  Regulations  and the
amendments  to the  original  issue  discount  sections  of the Code made by the
Reform 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  under  "--Federal  Income Tax  Consequences  for REMIC
Certificates--Taxation  of Regular  Certificates--Original  Issue  Discount" and
"--Variable  Rate  Regular  Certificates"  above.  However,  with  the  apparent
exception of a Stripped Certificate  qualifying as a market discount obligation,
as described under "--General" above, the issue price of a Stripped  Certificate
will be the purchase price paid by each holder of the Stripped Certificate,  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 that 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 the original issue discount will be either  increased or decreased  depending
on the  relative  interests  in principal  and  interest on each  mortgage  loan
represented by that 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 that
Stripped  Certificate  to  recognize  an ordinary  loss equal to that 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 the
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,  those regulations may lead to different timing of income inclusion
that would be the case under the OID  Regulations.  Furthermore,  application of
those  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 that Stripped  Certificate,  as described
under    "--Certain     Federal    Income    Tax    Consequences    for    REMIC
Certificates--Taxation  of Regular  Certificates--Sale  or  Exchange  of Regular
Certificates" above. To the extent that a subsequent  purchaser's purchase price
is  exceeded  by the  remaining  payments  on the  Stripped  Certificates,  that
subsequent  purchaser will be required for federal income tax purposes to accrue
and report  that  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  those classes of Stripped  Certificates
should be treated  separately or aggregated for purposes of the rules  described
above.

                                      -90-
<PAGE>

   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

   1.  one installment  obligation consisting of that Stripped Certificate's pro
       rata share of the payments  attributable  to  principal on each  mortgage
       loan and a second  installment  obligation  consisting  of that  Stripped
       Certificate's pro rata share of the payments  attributable to interest on
       each mortgage loan,

   2.  as many  stripped  bonds  or  stripped  coupons  as there  are  scheduled
       payments of principal and/or interest on each mortgage loan or

   3.  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 the  Stripped  Certificate,  or  classes  of
Stripped  Certificates in the aggregate,  represent the same pro rata portion of
principal  and interest on that 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 that year, the  information,  prepared on the basis described
above,  as the  trustee  deems to be  necessary  or  desirable  to enable  those
certificateholders  to prepare their federal income tax returns. The 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,
the reporting will be based upon a representative initial offering price of each
class of Stripped  Certificates.  The trustee will also file the original  issue
discount  information  with the IRS. 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
under "--Certain Federal Income Tax Consequences for REMIC  Certificates--Backup
Withholding" above.

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 a 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 that
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

                                      -91-
<PAGE>

   "portfolio  interest"  and will be treated in the manner,  and those  persons
will  be  subject  to  the  same  certification  requirements,  described  under
"--Certain Federal Income Tax Consequences for REMIC  Certificates--Taxation  of
Certain Foreign Investors--Regular Certificates" above.

                       STATE AND OTHER TAX CONSIDERATIONS

   In addition  to the federal  income tax  consequences  described  in "Certain
Federal Income Tax  Consequences",  you 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.  Thus, you should consult your
own tax advisors with respect to the various tax  consequences of investments in
the offered certificates.

                          CERTAIN ERISA CONSIDERATIONS

GENERAL

   The Employee  Retirement  Income Security Act of 1974, as amended,  or ERISA,
and the Code impose certain  requirements  on retirement  plans,  and on certain
other employee benefit plans and arrangements,  including individual  retirement
accounts and annuities,  Keogh plans,  collective  investment  funds,  insurance
company and separate  accounts and some insurance  company  general  accounts in
which those 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 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 those  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 of these plans
which are qualified and exempt from taxation under Sections 401(a) and 501(a) of
the Code, however, are 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 those assets, the Depositor,  the master servicer or the trustee
or one of their affiliates,  either: (a) has investment  discretion with respect
to the  investment  of  those  assets  of that  Plan;  or (b) has  authority  or
responsibility  to give, or regularly  gives  investment  advice with respect to
those assets for a fee and pursuant to an  agreement or  understanding  that the
advice will serve as a primary basis for  investment  decisions  with respect to
those  assets and that the  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 that
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 there would be met,  or whether any  statutory  prohibited
transaction  exemption is applicable,  and further should consult the applicable
prospectus supplement relating to that 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

                                      -92-
<PAGE>

   interest in an entity, the Plan's assets include both the 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 those  assets for a fee, is a fiduciary of the  investing
Plan.  If the Trust Assets  constitute  Plan assets,  then any party  exercising
management or  discretionary  control  regarding those assets,  such as a master
servicer,  a special  servicer or any  sub-servicer,  may be deemed to be a Plan
"fiduciary"  with  respect  to the  investing  Plan,  and  thus  subject  to the
fiduciary  responsibility  provisions and prohibited  transaction  provisions of
ERISA and the Code. In addition, if the Trust Assets constitute Plan assets, the
purchase of  certificates by a Plan, as well as the operation of the trust fund,
may constitute or involve a prohibited transaction under ERISA and the Code.

ADMINISTRATIVE EXEMPTIONS

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

   In  considering an investment in the offered  certificates,  a Plan fiduciary
also should consider the availability of prohibited transaction class exemptions
promulgated by the DOL including,  among others,  Prohibited  Transaction  Class
Exemption  ("PTCE") 75-1, which exempts certain  transactions  between insurance
dealers,   reporting  dealers  and  banks;  PTCE  90-1,  which  exempts  certain
transactions   between  insurance  company  separate  accounts  and  Parties  in
Interest; PTCE 91-38, which exempts certain transactions between bank collective
investment  funds and Parties in Interest;  PTCE 84-14,  which  exempts  certain
transactions  effected on behalf of a Plan by a  "qualified  professional  asset
manager";  PTCE 95-60,  which exempts  certain  transactions  between  insurance
company general accounts and Parties in Interest;  and PTCE 96-23, which exempts
certain  transactions  effected  on  behalf  of a  Plan  by an  "in-house  asset
manager."  We cannot  assure you that any of these class  exemptions  will apply
with respect to any particular Plan investment in the  certificates  or, even if
it were  deemed to  apply,  that any  exemption  would  apply to all  prohibited
transactions  that may occur in connection with that investment.  The prospectus
supplement  with  respect to a series of  certificates  may  contain  additional
information  regarding the  availability of other exemptions with respect to the
certificates offered thereby.

INSURANCE COMPANY GENERAL ACCOUNTS

   Section III of Prohibited  Transaction  Class  Exemption 95-60 ("PTCE 95-60")
exempts  from  the  application  of the  prohibited  transaction  provisions  of
Sections  406(a),  406(b)  and  407(a)  of ERISA  and  Section  4975 of the Code
transaction  in connection  with the  servicing,  management  and operation of a
trust (such as the trust fund) in which an insurance company general account has
an interest as a result of its acquisition of certificates  issued by the trust,
provided that certain  conditions  are satisfied.  If these  conditions are met,
insurance  company general accounts would be allowed to purchase certain classes
of  certificates  which do not meet the  requirements  of the Exemptions  solely
because they (1) are  subordinated to other classes of certificates in the trust
fund and/or (2) have not received a rating at the time of the acquisition in one
of the three highest rating  categories  from S&P,  Moody's,  DCR or Fitch.  All
other  conditions of the Exemptions would have to be satisfied in order for PTCE
95-60  to be  available.  Before  purchasing  that  class  of  certificates,  an
insurance  company  general account seeking to rely on Section III of PTCE 95-60
should itself confirm that all applicable conditions and other requirements have
been satisfied.

   The Small  Business Job  Protection Act of 1996 added a new Section 401(c) to
ERISA,  which provides certain exemptive relief from the provisions of Part 4 of
Title  I of  ERISA  and  Section  4975 of the  Code,  including  the  prohibited
transaction  restrictions  imposed by ERISA and the related excise taxes imposed
by the Code, for

                                      -93-
<PAGE>

transactions involving an insurance company general account. Pursuant to Section
401(c)  of ERISA,  the DOL was  required  to issue  final  regulations  ("401(c)
Regulations") no later than December 31, 1997 which were to provide guidance for
the purpose of determining,  in cases where insurance  policies  supported by an
insured's  general  account  are  issued to or for the  benefit  of a Plan on or
before December 31, 1998,  which general account assets  constitute Plan assets.
On December 22, 1997,  the DOL proposed  those  regulations.  Section  401(c) of
ERISA  generally  provides  that,  until the date  which is 18 months  after the
401(c)  Regulations  become final, no person shall be subject to liability under
Part 4 of Tile I of ERISA and  Section  4975 of the Code on the basis of a claim
that the assets of an insurance company general account  constitute Plan assets,
unless  (1) as  otherwise  provided  by the  Secretary  of Labor  in the  401(c)
Regulations to prevent  avoidance of the regulations or (2) 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 that separate account.  Insurance
companies  contemplating the investment of general account assets in the offered
certificates  should  consult  with  their  legal  counsel  with  respect to the
applicability  of  Section  401(c) of ERISA,  including  the  general  account's
ability to continue to hold the offered  certificates after the date which is 18
months after the date the 401(c) Regulations become final.

UNRELATED BUSINESS TAXABLE INCOME; RESIDUAL CERTIFICATES

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

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

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

                                LEGAL INVESTMENT

   The offered  certificates will constitute  "mortgage related  securities" for
purposes of the Secondary  Mortgage  Market  Enhancement Act of 1984, as amended
("SMMEA"),  only if so  specified  in the  related  prospectus  supplement.  The
appropriate  characterization  of those certificates not qualifying as "mortgage
related securities"  ("Non-SMMEA  Certificates")  under various legal investment
restrictions, and thus the ability of investors subject to these restrictions to
purchase  those  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 (1) are rated in one of
the two highest  rating  categories  by one or more Rating  Agencies and (2) 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,"  those  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

                                      -94-
<PAGE>

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
of its agencies or  instrumentalities  constitute  legal  investments  for those
entities.

   Under  SMMEA,  a number of  states  enacted  legislation,  on or prior to the
October 3, 1991 cut-off for those  enactments,  limiting to various  extents the
ability of certain  entities (in particular,  insurance  companies) to invest in
"mortgage  related  securities"  secured  by  liens  on  residential,  or  mixed
residential and commercial  properties,  in most cases by requiring the affected
investors to rely solely upon  existing  state law,  and not SMMEA.  Pursuant to
Section 347 of the Riegle Community  Development and Regulatory  Improvement Act
of 1994, which amended the definition of "mortgage related security" to include,
in relevant  part,  offered  certificates  satisfying  the rating and  qualified
originator  requirements  for  "mortgage  related  securities,"  but  evidencing
interests in a trust fund consisting, in whole or in part, of first liens on one
or more  parcels of real estate  upon which are  located one or more  commercial
structures,  states were authorized to enact legislation, on or before September
23, 2001,  specifically  referring to Section 347 and prohibiting or restricting
the purchase,  holding or investment by state-regulated  entities in those types
of offered certificates. Section 347 also provides that the enactment by a state
of any of those  legislative  restrictions  shall not affect the validity of any
contractual  commitment to purchase,  hold or invest in securities qualifying as
"mortgage related securities" solely by reason of Section 347 that was made, and
shall not require the sale or disposition of any securities  acquired,  prior to
the enactment of that state legislation.  Accordingly, the investors affected by
any of that kind of state legislation,  when and if enacted,  will be authorized
to invest in offered  certificates  qualifying as "mortgage related  securities"
only to the extent provided in that 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 those  securities,  and national
banks may purchase those  securities for their own account without regard to the
limitations generally applicable to investment securities set forth in 12 U.S.C.
ss. 24 (Seventh),  subject in each case to those  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.  ss. 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 offered  certificates  will
qualify  as  "commercial  mortgage-related  securities,"  and  thus as  "Type IV
securities,"  for  investment  by national  banks.  The  National  Credit  Union
Administration  (the "NCUA") has adopted rules,  codified at 12 C.F.R. Part 703,
which permit  federal credit unions to invest in "mortgage  related  securities"
under  certain  limited  circumstances,  other than  stripped  mortgage  related
securities,  residual interests in mortgage related  securities,  and commercial
mortgage  related  securities,  unless the  credit  union has  obtained  written
approval  from  the  NCUA  to  participate  in the  "investment  pilot  program"
described in 12 C.F.R. ss. 703.140. The Office of Thrift Supervision (the "OTS")
has issued Thrift Bulletin 13a (December 1, 1998),  "Management of Interest Rate
Risk,   Investment   Securities,   and  Derivative   Activities,"  which  thrift
institutions  subject  to the  jurisdiction  of the OTS should  consider  before
investing in any of the offered certificates.

   All  depository  institutions   considering  an  investment  in  the  offered
certificates  should  review the  "Supervisory  Policy  Statement on  Investment
Securities and End-User Derivatives Activities" (the "1998 Policy Statement") of
the Federal Financial  Institutions  Examination Council, which has been adopted
by the Board of Governors of the Federal  Reserve  System,  the OCC, the Federal
Deposit  Insurance  Corporation and the OTS,  effective May 26, 1998, and by the
NCUA,  effective  October 1, 1998. The 1998 Policy  Statement sets forth general
guidelines  which  depository   institutions   must  follow  in  managing  risks
(including  market,  credit,  liquidity,  operational  (transaction),  and legal
risks) applicable to all securities (including mortgage pass-through  securities
and mortgage-derivative products) used for investment purposes.

                                      -95-
<PAGE>

   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 those authorities before purchasing any offered certificates, as
certain  classes  may be deemed  unsuitable  investments,  or may  otherwise  be
restricted,  under those rules,  policies or  guidelines  (in certain  instances
irrespective of SMMEA).

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

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

   Accordingly,  all investors whose investment  activities are subject to legal
investment laws and regulations,  regulatory  capital  requirements or review by
regulatory   authorities  should  consult  with  their  own  legal  advisors  in
determining  whether and to what extent the  offered  certificates  of any class
constitute  legal  investments  or are subject to  investment,  capital or other
restrictions,  and, if  applicable,  whether  SMMEA has been  overridden  in any
jurisdiction relevant to that investor.

                             METHOD OF DISTRIBUTION

   The  offered  certificates  offered  by this  prospectus  and by the  related
prospectus  supplements  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
our net proceeds from that sale.

   We intend 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.
Those 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),  those  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.  The  underwriters
may  be  broker-dealers  affiliated  with  us.  Their  identities  and  material
relationships to us will be 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  that  series  and  the  members  of  the
underwriting syndicate, if any, will be named in that prospectus supplement.

   In connection  with the sale of the offered  certificates,  underwriters  may
receive  compensation from us 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 those offered certificates, and any discounts
or commissions  received by them from us 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").

                                      -96-
<PAGE>

   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 we will
indemnify the several  underwriters,  and each person, if any, who controls that
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 of these liabilities.

   The  prospectus  supplement  with respect to any series offered by placements
through dealers will contain  information  regarding the nature of that offering
and any  agreements  to be entered  into  between us and  purchasers  of offered
certificates of that series.

   We anticipate  that the offered  certificates  offered by this prospectus and
the  related  prospectus  supplement  will be sold  primarily  to  institutional
investors. Purchasers of offered certificates, including dealers, may, depending
on  the  facts  and   circumstances  of  those   purchases,   be  deemed  to  be
"underwriters"  within the  meaning of the  Securities  Act in  connection  with
reoffers and sales by them of offered certificates. You should consult with your
legal advisors in this regard prior to any similar 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 by this  prospectus.
We may initially  retain any unrated class and we may sell it at any time to one
or more institutional investors.

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

              INCORPORATION OF CERTAIN INFORMATION BY REFERENCE

   With respect to each series of certificates offered by this prospectus, there
are incorporated in this prospectus and in the related prospectus  supplement 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 Securities  Exchange Act of 1934, prior to the termination of an offering of
offered   certificates  that  relate  specifically  to  the  related  series  of
certificates.  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 that person,  a copy of any or all documents or reports  incorporated
in this  prospectus  by  reference,  in each case to the extent the documents or
reports relate to one or more of the classes of offered certificates, other than
the  exhibits  to  those  documents   (unless  the  exhibits  are   specifically
incorporated by reference in those 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.

   The Depositor filed a registration statement (the "Registration Statement" ")
relating to the certificates with the Securities and Exchange  Commission.  This
prospectus is part of the Registration Statement, but the Registration Statement
includes additional information.

   Copies  of  the  Registration  Statement  may be  obtained  from  the  Public
Reference Section of the Securities and Exchange  Commission,  Washington,  D.C.
20549, upon payment of the prescribed charges, or may be examined free of charge
at the  Securities  and Exchange  Commission's  offices,  450 Fifth Street N.W.,
Washington, D.C. 20549 or at the regional offices of the Securities and Exchange
Commission located at Suite 1300, 7 World Trade Center, New York, New York 10048
and Suite 1400,  Citicorp  Center,  500 West Madison Street,  Chicago,  Illinois
60661-2511.  The Securities and Exchange Commission also maintains a site on the
World Wide Web at "http://www.sec.gov" at which you can view and download copies
of  reports,  proxy  and  information  statements  and other  information  filed
electronically  through the Electronic  Data  Gathering,  Analysis and Retrieval
("EDGAR") system. The Depositor has filed the Registration Statement,  including
all exhibits  thereto,  through the EDGAR  system,  so the  materials  should be
available by logging onto the Securities and Exchange Commission's Web site.

                                      -97-
<PAGE>

   The Securities and Exchange Commission maintains computer terminals providing
access to the EDGAR system at each of the offices referred to above.

                                  LEGAL MATTERS

   The validity of the  certificates  of each series and certain  federal income
tax matters will be passed upon for us 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  of  those  certificates  of  all  collections  on the
underlying  mortgage  assets to which those holders are entitled.  These ratings
address the structural,  legal and issuer-related  aspects associated with those
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 those  prepayments  might differ from those
originally  anticipated.  As a result, you 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.

                                      -98-
<PAGE>


                         INDEX OF PRINCIPAL DEFINITIONS


1998 Policy Statement..............................95
401(c) Regulations.................................94
Accrual Certificates...............................33
Accrued Certificate Interest.......................33
ADA................................................65
ARM Loans..........................................22
Available Distribution Amount......................32
balloon payments...................................14
Bankruptcy Code....................................58
Book-Entry Certificates............................32
capital asset......................................74
Cash Flow Agreement................................24
CERCLA.............................................62
Certificate Owner..................................38
Code...............................................37
Constant Prepayment Rate...........................27
Cooperatives.......................................19
CPR................................................27
Debt Service Coverage Ratio........................20
Definitive Certificates............................32
Depositor.......................................3, 19
Determination Date.............................25, 33
Direct Participants................................38
Disqualified Organization..........................79
Disqualified Organizations.........................80
Distribution Date Statement........................35
DOL................................................92
DTC................................................32
Due Dates..........................................21
Due Period.........................................25
EDGAR..............................................97
Equity Participation...............................21
Events of Default..................................49
Excess Funds.......................................30
excess servicing...................................87
Exemptions.........................................93
Foreign Investors..................................80
Garn Act...........................................64
Indirect Participants..............................38
Insurance and Condemnation Proceeds................43
L/C Bank...........................................54
Liquidation Proceeds...............................43
Loan-to-Value Ratio................................20
Lock-out Date......................................21
Lock-out Period....................................21
Mark to Market Regulations.........................82
Market Discount....................................74
Master Servicer.....................................3
MBS................................................19
MBS Agreement......................................23
MBS Issuer.........................................23
MBS Servicer.......................................23
MBS Trustee........................................23
Mortgage Asset Seller..............................19
Mortgage Notes.....................................19
Mortgaged Properties...............................19
Mortgages..........................................19
NCUA...............................................95
Net Leases.........................................20
Net Operating Income...............................20
New Regulations....................................84
noneconomic residual interest......................80
Nonrecoverable Advance.............................35
Non-SMMEA Certificates.............................94
Non-U.S.  Person...................................84
OCC................................................95
Offered Certificate................................26
OID Regulations....................................70
Original Issue Discount............................73
OTS................................................95
Participants.......................................38
Parties in Interest................................92
Pass-Through Entity................................80
Permitted Investments..............................42
Plans..............................................92
Pooling Agreement..................................39
Prepayment Assumption..............................71
Prepayment Interest Shortfall......................25
Prepayment Premium.................................21
PTCE...............................................93
Random Lot Certificates............................70
Record Date........................................33
Reform Act.........................................69
Registration Statement.............................97
Regular Certificateholder..........................70
Regular Certificates...............................84
Related Proceeds...................................35
Relief Act.........................................65
REMIC...............................................8
REMIC Certificates.................................67
REMIC Pool.........................................67
REMIC Regulations..................................67
REO Property.......................................41
Residual Certificateholders........................76
RICO...............................................66
SBJPA of 1996......................................68
secured-creditor exemption.........................62
Securities Act.....................................96
Senior Certificates................................32
Servicing Standard.................................41
SMMEA..............................................94
SPA................................................27


                                      -99-
<PAGE>


Special Servicer....................................3
Standard Certificateholder.........................86
Standard Certificates..............................86
Standard Prepayment Assumption.....................27
Stripped Certificates..............................86
Subordinate Certificates...........................32
Sub-Servicing Agreement............................42
The Trust Assets....................................3
thrift institutions................................79
Title V............................................64
Treasury...........................................67
Trustee.............................................3
U.S.  Person.......................................81
Value..............................................20
Warranting Party...................................40
Yields.............................................11


                                     -100-

<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..........................   $556,000.00
          Printing and Engraving Fees...................    150,000.00*
          Legal Fees and Expenses.......................    400,000.00*
          Accounting Fees and Expenses..................    100,000.00*
          Trustee Fees and Expenses.....................    100,000.00*
          Rating Agency Fees............................  1,000,000.00*
          Miscellaneous.................................     94,000.00
                                                         -------------
               Total.................................... $2,400,000.00
                                                         =============

- ----------
*Based on the offering of a single series of Certificates.

Item 15.  Indemnification of Directors and Officers.

     Under  Section  7 of the  proposed  form  of  Underwriting  Agreement,  the
Underwriters  are obligated  under certain  circumstances  to indemnify  certain
controlling  persons of the Depositor  against  certain  liabilities,  including
liabilities under the Securities Act of 1933.

     Sections  722 and 723 of the Business  Corporation  Law of New York empower
the Depositor to indemnify,  subject to the  limitations and standards set forth
therein,  any  person  made or  threatened  to be made a party to an  action  or
proceeding  brought or  threatened  by reason of the fact that such person is or
was a  director  or  officer  of the  Depositor.  Section  726  of the  Business
Corporation  Law of New York provides that the Depositor may purchase  insurance
on behalf of any such  director  or  officer.  Article  XIII of the  Depositor's
By-Laws  provides in effect for the  indemnification  by the  Depositor  of each
director,  officer,  employee  or agent  of the  Depositor  to the  full  extent
permitted by the Business Corporation Law of New York.

     The  By-Laws  of the  Depositor  provide,  in  effect,  that to the  extent
permitted  under the Business  Corporation  Law of New York, the Depositor shall
indemnify  and  advance  the  expenses  of any  person  who is or  was  made  or
threatened  to be made a party to or is involved in any  threatened,  pending or
completed action, suit or proceeding, whether civil, criminal, administrative or
investigative,  including  an  action  by or in the  right of the  Depositor  to
procure  a  judgment  in its favor and an action by or in the right of any other
corporation of any type or kind, domestic or foreign, or any partnership,  joint
venture,  trust, employee benefit plan or any other entity which any director or
officer of the  Depositor  is serving,  has served or has agreed to serve in any
capacity at the request of the Depositor, by reason of the fact that such person
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,


                                      II-1

<PAGE>

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.


                                      II-2

<PAGE>

     (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 Registrant  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.


                                      II-3

<PAGE>

                                   SIGNATURES

     Pursuant to the  requirements  of the  Securities  Act of 1933, as amended,
Chase  Commercial  Mortgage  Securities  Corp.  certifies that it has reasonable
grounds to believe that it meets all of the  requirements for filing on Form S-3
and has duly caused  this 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 24th day of June, 1999.


                                        CHASE COMMERCIAL MORTGAGE
                                        SECURITIES CORP.


                                        By:  /s/ Michael J. Malter
                                             -----------------------------------
                                             Michael J. Malter
                                             Chairman


                                      II-4

<PAGE>

                                POWER OF ATTORNEY

     KNOW ALL MEN BY THESE PRESENTS,  that each person whose  signature  appears
below constitutes and appoints Michael J. Malter, 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               June 18, 1999
- -------------------------     (Principal Executive Officer and
Michael J. Malter             Principal Financial Officer) and
                              Director

/s/ William T. Barry          Treasurer                            June 18, 1999
- -------------------------     (Principal Accounting Officer)
William T. Barry


/s/ John Steinhardt           Director                             June 18, 1999
- -------------------------
John Steinhardt


                                      II-5

<PAGE>

                                INDEX TO EXHIBITS

Exhibit
Number                             Description                              Page
- -------                            -----------                              ----

  1.1     Form of Underwriting  Agreement  (previously filed as Exhibit
          1.1 to the  Depositor's  Registration  Statement  on Form S-3
          (Registration  No.  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]



                                  June 24, 1999



Chase Commercial Mortgage Securities Corp.
270 Park Avenue
New York, New York  10017

     Re:  Mortgage Pass-Through Certificates

Ladies and Gentlemen:

     We have acted as special counsel to Chase  Commercial  Mortgage  Securities
Corp. (the "Depositor"),  in connection with the Registration  Statement on Form
S-3 (the "Registration  Statement").  The 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 forming a part of
the  Registration   Statement  describes  Mortgage   Pass-Through   Certificates
("Certificates")  to be sold by 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, if  applicable,  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 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  Supplements  constituting a part thereof,  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.

<PAGE>

     Based on the foregoing, we are of the opinion that:

          1. When a Pooling and Servicing Agreement for a Series of Certificates
     has  been  duly and  validly  authorized,  executed  and  delivered  by the
     Depositor,  a Servicer, a Trustee and any other party thereto, such Pooling
     and  Servicing  Agreement  will  constitute  a  legal,  valid  and  binding
     agreement of the Depositor, enforceable against the Depositor in accordance
     with its terms, subject to applicable  bankruptcy,  insolvency,  fraudulent
     conveyance, reorganization, moratorium, receivership or other laws relating
     to  creditor's  rights  generally,  and to  general  principles  of  equity
     including  principles  of  commercial  reasonableness,  good faith and fair
     dealing (regardless of whether enforcement is sought in a proceeding at law
     or in equity),  and except that the  enforcement  of rights with respect to
     indemnification  and contribution  obligations may be limited by applicable
     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 and outstanding, fully paid
     and  nonassessable,  and entitled to the benefits  provided by 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