CHASE COMMERCIAL MORTGAGE SECURITIES CORP
424B5, 2000-09-21
ASSET-BACKED SECURITIES
Previous: LIFEPOINT INC, 4, 2000-09-21
Next: CHASE COMMERCIAL MORTGAGE SECURITIES CORP, 8-K, 2000-09-21



<PAGE>
                                                Filed Pursuant to Rule 424(b)(5)
                                                Registration File No.: 333-30082



THE INFORMATION IN THIS PROSPECTUS SUPPLEMENT IS NOT COMPLETE AND MAY BE
CHANGED. THIS PROSPECTUS SUPPLEMENT IS NOT AN OFFER TO SELL THESE SECURITIES
AND IT IS NOT SOLICITING AN OFFER TO BUY THESE SECURITIES IN ANY STATE WHERE
THE OFFER OR SALE IS NOT PERMITTED.

   THE INFORMATION IN THIS PROSPECTUS SUPPLEMENT MAY BE AMENDED OR COMPLETED,
                            DATED SEPTEMBER 15, 2000

PROSPECTUS SUPPLEMENT
(TO PROSPECTUS DATED SEPTEMBER 15, 2000)



[CHASE LOGO]



                          $701,841,304 (APPROXIMATE)
                  CHASE COMMERCIAL MORTGAGE SECURITIES CORP.
                                   DEPOSITOR
                      GENERAL ELECTRIC CAPITAL CORPORATION
                     HELLER FINANCIAL CAPITAL FUNDING, INC.
                           THE CHASE MANHATTAN BANK
                             MORTGAGE LOAN SELLERS

          COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES, SERIES 2000-3
                           -------------------------
     Chase Commercial Mortgage Securities Corp. is offering certain classes of
the Series 2000-3 Commercial Mortgage Pass-Through Certificates, which
represent the beneficial ownership interests in a trust. The trust's assets
will primarily be 97 mortgage loans secured by first liens on 99 commercial,
multifamily and manufactured housing community properties and are generally the
sole source of payments on the certificates. The Series 2000-3 certificates are
not obligations of Chase Commercial Mortgage Securities Corp., the mortgage
loan sellers or any of their respective 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      INITIAL         PASS-                                EXPECTED
                        BALANCE OR              PASS-      THROUGH RATE       ASSUMED FINAL         RATINGS        RATED FINAL
                   NOTIONAL AMOUNT (1)      THROUGH RATE    DESCRIPTION   DISTRIBUTION DATE (5)   (S&P/FITCH)   DISTRIBUTION DATE
               --------------------------- -------------- -------------- ----------------------- ------------- ------------------
<S>            <C>                         <C>            <C>            <C>                     <C>           <C>
 Class A-1 ...         $120,206,000               %           Fixed             8/15/08               AAA       October 15, 2032
--------------         ------------           ---------   --------------        --------         ------------- ------------------
 Class A-2 ...         $470,971,530               %           Fixed             9/15/10               AAA       October 15, 2032
--------------         ------------           ---------   --------------        --------         ------------- ------------------
 Class X .....         $776,587,888                (2)       WAC/IO             12/15/19              AAA       October 15, 2032
--------------         ------------           ---------   --------------        --------         ------------- ------------------
 Class B .....         $ 36,887,925               %         Fixed (3)           9/15/10                AA       October 15, 2032
--------------         ------------           ---------   --------------        --------         ------------- ------------------
 Class C .....         $ 31,063,515               %         Fixed (3)           9/15/10                A        October 15, 2032
--------------         ------------           ---------   --------------        --------         ------------- ------------------
 Class D .....         $ 10,678,084               %         Fixed (3)           10/15/10               A-       October 15, 2032
--------------         ------------           ---------   --------------        --------         ------------- ------------------
 Class E .....         $ 24,268,371               %       Variable (4)          10/15/10              BBB       October 15, 2032
--------------         ------------           ---------   --------------        --------         ------------- ------------------
 Class F .....         $  7,765,879               %       Variable (4)          10/15/10              BBB-      October 15, 2032
--------------         ------------           ---------   --------------        --------         ------------- ------------------
</TABLE>

----------
(Footnotes to table on page S-6)

     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 securities exchange or on any automated quotation system of
any securities association.
                           -------------------------
     INVESTING IN THE OFFERED CERTIFICATES INVOLVES RISKS. SEE "RISK FACTORS"
BEGINNING ON PAGE S-29 IN THIS PROSPECTUS SUPPLEMENT AND PAGE 13 OF THE
PROSPECTUS.
                           -------------------------

<PAGE>
     The underwriters, Chase Securities Inc., Deutsche Bank Securities Inc. and
Salomon Smith Barney 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. is acting as lead manager and bookrunner for the offering. The
underwriters also expect 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 or about September 28, 2000. We expect
to receive from this offering approximately    % of the initial principal
amount of the offered certificates, plus accrued interest from September 1,
2000, before deducting expenses payable by us.


CHASE SECURITIES INC.
Book Running Manager

             DEUTSCHE BANC ALEX. BROWN

                            SALOMON SMITH BARNEY

SEPTEMBER   , 2000

<PAGE>

                   CHASE COMMERCIAL MORTGAGE SECURITIES CORP.
          Commercial Mortgage Pass-Through Certificates, Series 2000-3


KANSAS             MISSOURI               ILLINOIS             INDIANA
1 Property         1 Property             1 Property           1 Property
$16,100,000        $3,195,230             $2,254,051           $4,096,957
2.07% of total     0.41% of toal          0.29% of total       0.53% of total


MICHIGAN           PENNSYLVANIA           NEW YORK             NEW HAMPSHIRE
1 Property         1 Property             2 Properties         3 Properties
$4,916,870         $3,457,369             $9,188,172           $14,872,802
0.63% of total     0.45% of total         1.18% of total       1.92% of total


MASSACHUSETTS      CONNECTICUT            NEW JERSEY           DELAWARE
4 Properties       2 Properties           2 Properties         1 Property
$34,657,675        $24,481,614            $41,710,194          $1,511,828
4.46% of total     3.15% of total         5.37% of total       0.19% of total


MARYLAND           DISTRICT OF COLUMBIA   NORTH CAROLINA       VIRGINIA
4 Properties       1 Property             1 Property           4 Properties
$37,260,641        $22,500,000            $3,089,541           $29,647,025
4.80% of total     2.90% of total         0.40% of total       3.82% of total


GEORGIA            SOUTH CAROLINA         TENNESSEE            FLORIDA
9 Properties       1 Property             1 Property           5 Properties
$72,296,167        $17,384,954            $4,240,000           $40,858,356
9.31% of total     2.24% of total         0.55% of total       5.26% of total


NEW MEXICO         TEXAS                  OKLAHOMA             LOUISIANA
1 Property         16 Properties          2 Properties         2 Properties
$14,000,000        $106,867,846           $6,069,170           $49,413,318
1.80% of total     13.76% of total        0.78% of total       6.36% of total


NEVADA             CALIFORNIA             ARIZONA              COLORADO
1 Property         20 Properties          6 Properties         5 Properties
$2,160,000         $160,541,166           $15,098,403          $34,718,540
0.28% of total     20.67% of total        1.94% of total       4.47% of total





[ ] Less than or equal to 1.00%
    of Initial Pool Balance

[ ] 1.01 - 5.00%
    of Initial Pool Balance

[ ] 5.01 - 10.00%
    of Initial Pool Balance

[ ] Greater than 10.00%
    of Initial Pool Balance



                     GEORGRAPHIC OVERVIEW OF MORTGAGE POOL

[GRAPHIC OMITTED: MAP OF THE UNITED STATES WITH STATES SHADED ACCORDING TO
PERCENTAGE OF THE INITIAL POOL BALANCE, AS LISTED ABOVE]






<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 2000-3 certificates and the trust in abbreviated form:

     Summary of Certificates, commencing on page S-6 of this prospectus
supplement, which sets forth important statistical information relating to the
certificates;

     Summary of Terms, commencing on page S-7 of this prospectus supplement,
which gives a brief introduction of the key features of the Series 2000-3
certificates and a description of the mortgage loans; and

     Risk Factors, commencing on page S-29 of this prospectus supplement, which
describe risks that apply to the Series 2000-3 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-131 in this prospectus
supplement. The capitalized terms used in the prospectus are defined on the
pages indicated under the caption "Index of Principal Definitions" beginning on
page 107 in the prospectus.

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


                                      S-3
<PAGE>

                               TABLE OF CONTENTS




<TABLE>
<CAPTION>
                                                        PAGE
                                                       -----
<S>                                                    <C>
SUMMARY OF CERTIFICATES ............................   S-6
SUMMARY OF TERMS ...................................   S-7
RISK FACTORS .......................................   S-29
   Geographic Concentration Entails Risks ..........   S-29
   Risks Relating to Loan Concentrations ...........   S-29
   Ability to Incur Other Borrowings Entails
      Risk .........................................   S-31
   Borrower May Be Unable to Repay
      Remaining Principal Balance on Maturity
      Date or Anticipated Prepayment Date ..........   S-32
   Commercial, Multifamily and
      Manufactured Housing Community
      Lending Is Dependent Upon Net
      Operating Income .............................   S-33
   Tenant Concentration Entails Risk ...............   S-34
   Certain Additional Risks Relating to
      Tenants ......................................   S-34
   Mortgaged Properties Leased to Multiple
      Tenants Also Have Risks ......................   S-35
   Tenant Bankruptcy Entails Risks .................   S-35
   Mortgage Loans Are Nonrecourse and Are
      Not Insured or Guaranteed ....................   S-35
   Office Properties Have Special Risks ............   S-35
   Multifamily Properties Have Special Risks........   S-36
   Retail Properties Have Special Risks ............   S-36
   Hotel Properties Have Special Risks .............   S-37
   Risks Relating to Affiliation with a
      Franchise or Hotel Management
      Company ......................................   S-38
   Manufactured Housing Community
      Properties Have Special Risks ................   S-38
   Industrial Properties Have Special Risks ........   S-39
   Lack of Skillful Property Management
      Entails Risks ................................   S-39
   Some Mortgaged Properties May Not Be
      Readily Convertible to Alternative Uses ......   S-39
   Mortgage Loans Secured By Leasehold
      Interests May Expose Investors to
      Greater Risks of Default and Loss ............   S-40
   Limitations of Appraisals .......................   S-40
   Your Lack of Control Over Trust Fund Can
      Create Risks .................................   S-40
   Potential Conflicts of Interest .................   S-40
   Directing Certificateholder May Direct
      Special Servicer Actions .....................   S-41
   Bankruptcy Proceedings Entail Certain
      Risks ........................................   S-41
   Risks Relating to Prepayments and
      Repurchases ..................................   S-42


</TABLE>

<TABLE>
<CAPTION>
                                                        PAGE
                                                       -----
<S>                                                    <C>
   Risks Relating to Enforceability of Yield
      Maintenance Charges or Defeasance
      Provisions ...................................   S-43
   Risks Relating to Borrower Default ..............   S-44
   Risks Relating to Certain Payments ..............   S-44
   Risks of Limited Liquidity and Market
      Value ........................................   S-44
   Different Timing of Mortgage Loan
      Amortization Poses Certain Risks .............   S-45
   Subordination of Subordinate Offered
      Certificates .................................   S-45
   Environmental Risks Relating to the
      Mortgaged Properties .........................   S-45
   Tax Considerations Relating to Foreclosure.......   S-46
   Risks Associated with One Action Rules ..........   S-47
   Property Insurance ..............................   S-47
   Zoning Compliance and Use Restrictions ..........   S-47
   Risks Relating to Costs of Compliance with
      Applicable Laws and Regulations ..............   S-48
   No Reunderwriting of the Mortgage Loans..........   S-48
   Litigation ......................................   S-48
   Book-Entry Registration .........................   S-48
   Risks of Inspections Relating to Properties......   S-49
   Other Risks .....................................   S-49
DESCRIPTION OF THE MORTGAGE POOL ...................   S-50
   General .........................................   S-50
   Affiliated Borrower Concentrations ..............   S-52
      LaSalle Borrower Concentration ...............   S-52
   Significant Mortgage Loans ......................   S-52
      Le Meridien ..................................   S-52
   APD Loans .......................................   S-53
   Credit Tenant Lease Loan ........................   S-53
   Certain Terms and Conditions of the
      Mortgage Loans ...............................   S-53
      Prepayment Provisions ........................   S-54
      Defeasance; Collateral Substitution ..........   S-55
      Performance Escrows ..........................   S-56
      "Due-on-Sale" and
         "Due-on-Encumbrance" Provisions ...........   S-56
   Additional Mortgage Loan Information ............   S-57
   Underwritten Net Cash Flow ......................   S-65
      Revenue ......................................   S-65
      Expenses .....................................   S-66
      Replacement Reserves .........................   S-66
   Assessments of Property Condition ...............   S-66
      Property Inspection ..........................   S-66
      Appraisals ...................................   S-66
      Environmental Reports ........................   S-66
      Building Condition Reports ...................   S-66
</TABLE>

                                      S-4
<PAGE>




<TABLE>
<CAPTION>
                                                         PAGE
                                                        ------
<S>                                                     <C>
      Earthquake Analyses ...........................   S-67
   The Mortgage Loan Sellers ........................   S-67
   Underwriting Standards ...........................   S-67
   GECC's Underwriting Standards ....................   S-67
      General .......................................   S-67
      Loan Analysis .................................   S-67
      Loan Approval .................................   S-68
      Debt Service Coverage Ratio and LTV
         Ratio ......................................   S-68
      Escrow Requirements ...........................   S-68
   Heller's Underwriting Standards ..................   S-69
      General .......................................   S-69
      Loan Analysis .................................   S-69
      Loan Approval .................................   S-69
      Debt Service Coverage Ratio and LTV
         Ratio ......................................   S-70
      Escrow Requirements ...........................   S-70
   Chase's Underwriting Standards ...................   S-71
      General .......................................   S-71
      Loan Analysis .................................   S-71
      Loan Approval .................................   S-71
      Debt Service Coverage Ratio and LTV
         Ratio ......................................   S-71
      Escrow Requirements ...........................   S-72
   Representations and Warranties;
      Repurchases and Substitutions .................   S-72
   Lock Box Accounts ................................   S-78
DESCRIPTION OF THE CERTIFICATES .....................   S-79
   General ..........................................   S-79
   Certificate Registrar and Authenticating
      Agent .........................................   S-80
   Book-Entry Registration and Definitive
      Certificates ..................................   S-80
      General .......................................   S-80
      Definitive Certificates .......................   S-82
   Distributions ....................................   S-82
      Method, Timing and Amount .....................   S-82
      Priority ......................................   S-84
      Pass-Through Rates ............................   S-87
      Interest Distribution Amount ..................   S-88
      Principal Distribution Amount .................   S-88
      Certain Calculations with Respect to
         Individual Mortgage Loans ..................   S-89
      Excess Interest ...............................   S-90
   Allocation of Yield Maintenance Charges ..........   S-90
   Assumed Final Distribution Date; Rated
      Final Distribution Date .......................   S-90
   Subordination; Allocation of Collateral
      Support Deficit ...............................   S-91
   Advances .........................................   S-93


</TABLE>

<TABLE>
<CAPTION>
                                                         PAGE
                                                        ------
<S>                                                     <C>
   Appraisal Reductions .............................   S-94
   Reports to Certificateholders; Certain
      Available Information .........................   S-96
   Voting Rights ....................................   S-99
   Termination; Retirement of Certificates ..........   S-99
   The Trustee ......................................   S-100
SERVICING OF THE MORTGAGE LOANS .....................   S-101
   General ..........................................   S-101
   The Master Servicer ..............................   S-103
   The Primary Servicers ............................   S-103
   The Special Servicer .............................   S-104
   Replacement of the Special Servicer ..............   S-104
   Servicing and Other Compensation and
      Payment of Expenses ...........................   S-104
   Maintenance of Insurance .........................   S-106
   Modifications, Waiver and Amendments .............   S-107
   Realization Upon Defaulted Mortgage
      Loans .........................................   S-108
   Inspections; Collection of Operating
      Information ...................................   S-110
   Certain Matters Regarding the Master
      Servicer, the Special Servicer and the
      Depositor .....................................   S-110
   Events of Default ................................   S-111
   Rights Upon Event of Default .....................   S-112
   Amendment ........................................   S-113
YIELD AND MATURITY CONSIDERATIONS ...................   S-115
   Yield Considerations .............................   S-115
      General .......................................   S-115
      Pass-Through Rate .............................   S-115
      Rate and Timing of Principal Payments .........   S-115
      Losses and Shortfalls .........................   S-116
      Certain Relevant Factors ......................   S-116
      Delay in Payment of Distributions .............   S-117
      Unpaid Distributable Certificate Interest......   S-117
   Weighted Average Life ............................   S-117
   Yield Sensitivity of the Offered Certificates.....   S-122
   Yield Sensitivity of the Class X Certificates.....   S-122
CERTAIN FEDERAL INCOME TAX
   CONSEQUENCES .....................................   S-124
METHOD OF DISTRIBUTION ..............................   S-126
LEGAL MATTERS .......................................   S-127
RATINGS .............................................   S-127
LEGAL INVESTMENT ....................................   S-127
ERISA CONSIDERATIONS ................................   S-128
INDEX OF PRINCIPAL DEFINITIONS ......................   S-131
ANNEX A -- CERTAIN CHARACTERISTICS OF THE
   MORTGAGE LOANS AND MORTGAGED
   PROPERTIES
ANNEX B -- NEW ISSUE TERM SHEET
</TABLE>

                                      S-5
<PAGE>

                            SUMMARY OF CERTIFICATES



<TABLE>
<CAPTION>
            INITIAL
             CLASS
          CERTIFICATE                             PASS-
           BALANCE OR                            THROUGH
            NOTIONAL       APPROXIMATE             RATE
 CLASS     AMOUNT (1)    CREDIT SUPPORT         DESCRIPTION
 -----     ---------    --------------         -----------
<S>     <C>             <C>                     <C>
  A-1    $120,206,000         23.875%           Fixed
  A-2    $470,971,530         23.875%           Fixed
                                                WAC
  X      $776,587,888            N/A%           (Interest-Only)(2)
  B      $ 36,887,925         19.125%           Fixed(3)
  C      $ 31,063,515         15.125%           Fixed(3)
  D      $ 10,678,084         13.750%           Fixed(3)
  E      $ 24,268,371         10.625%           Variable(4)
  F      $  7,765,879          9.625%           Variable(4)
  G      $ 30,092,781            N/A%           Fixed
  H      $  5,824,409            N/A%           Fixed(3)
  I      $  5,824,409            N/A%           Fixed(3)
  J      $  9,707,349            N/A%           Fixed(3)
  K      $  3,882,939            N/A%           Fixed(3)
  L      $  3,882,940            N/A%           Fixed(3)
  M      $ 15,531,757            N/A%           Fixed(3)



<CAPTION>
                         INITIAL
            ASSUMED       PASS-      WEIGHTED                              PRINCIPAL OR
             FINAL       THROUGH      AVERAGE                  EXPECTED      NOTIONAL
         DISTRIBUTION      RATE        LIFE                    RATINGS       PRINCIPAL
 CLASS     DATE (5)     (APPROX.)   (YRS.) (6)   CUSIP NO.   (S&P/FITCH)    WINDOW (6)
 -----     --------     ---------   ----------   ---------   -----------    ----------
<S>     <C>            <C>         <C>          <C>         <C>           <C>
  A-1       8/15/08          %          5.70                     AAA      10/00 - 8/08
  A-2       9/15/10          %          9.62                     AAA      8/08 - 9/10
  X        12/15/19          %          9.15                     AAA      10/00 - 12/19
  B         9/15/10          %          9.96                      AA      9/10 - 9/10
  C         9/15/10          %          9.96                      A       9/10 - 9/10
  D        10/15/10          %         10.01                      A-      9/10 - 10/10
  E        10/15/10          %         10.05                     BBB      10/10 - 10/10
  F        10/15/10          %         10.05                     BBB-     10/10 - 10/10
  G            N/A           %         N/A      N/A              N/A           N/A
  H            N/A           %         N/A      N/A              N/A           N/A
  I            N/A           %         N/A      N/A              N/A           N/A
  J            N/A           %         N/A      N/A              N/A           N/A
  K            N/A           %         N/A      N/A              N/A           N/A
  L            N/A           %         N/A      N/A              N/A           N/A
  M            N/A           %         N/A      N/A              N/A           N/A
</TABLE>

(1)   Approximate, subject to a permitted variance of plus or minus 10%.

(2)   The pass-through rate on the Class X certificates will be equal to the
      excess, if any, of (1) the weighted average of the net interest rates on
      the mortgage loans (in each case adjusted, if necessary, to accrue on the
      basis of a 360-day year consisting of twelve 30-day months), over (2) the
      weighted average of the pass-through rates of the other certificates
      (other than the residual certificates, the Class S certificates) as
      described in this prospectus supplement.

(3)   For any distribution date, if the weighted average of the net interest
      rates on the mortgage loans (in each case adjusted, if necessary, to
      accrue on the basis of a 360-day year consisting of twelve 30-day months)
      as of the first day of the related due period is less than the rate
      specified for the Class B, Class C, Class D, Class H, Class I, Class J,
      Class K, Class L and Class M certificates with respect to the
      distribution date, then the pass-through rate for that class of
      certificates on that distribution date will equal the weighted average
      net mortgage interest rate.

(4)   The pass-through rate applicable to the Class E and Class F certificates
      on each distribution date will be equal to the weighted average of the
      net interest rates on the mortgage loans (in each case adjusted, if
      necessary, to accrue on the basis of a 360-day year consisting of twelve
      30-day months) minus    % per annum.

(5)   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. The rated
      final distribution date for each class of certificates is October 15,
      2032. See "Description of the Certificates--Assumed Final Distribution
      Date; Rated Final Distribution Date" in this prospectus supplement.

(6)   The weighted average life and period during which distributions of
      principal would be received (or applied in the case of the notional
      amount of Class X certificates) 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 that there are no extensions of maturity
      dates of mortgage loans.


     The Class S, Class R and Class LR certificates are not offered by this
prospectus supplement or represented in this table.


                                      S-6
<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
                               New York corporation. The depositor's address is
                               270 Park Avenue, 9th Floor, New York, New York
                               10017, and its telephone number is (212)
                               834-5723. See "The Depositor" in the prospectus.


Master Servicer.............   The Chase Manhattan Bank, a New York banking
                               corporation. The master servicer's principal
                               address is 380 Madison Avenue, 10th Floor, New
                               York, New York 10017, and its telephone number is
                               (212) 622-3401. See "Servicing of the Mortgage
                               Loans--The Master Servicer" in this prospectus
                               supplement. On September 13, 2000, The Chase
                               Manhattan Corporation and J.P. Morgan & Co.
                               Incorporated announced their agreement to merge.
                               The merger is anticipated to occur in the first
                               quarter of 2001. The Chase Manhattan Bank is a
                               subsidiary of The Chase Manhattan Corporation.


Primary Servicers...........   GE Capital Loan Services, Inc., a Delaware
                               corporation, will act as the primary servicer of
                               the mortgage loans sold to the depositor by
                               General Electric Capital Corporation pursuant to
                               a subservicing agreement between the master
                               servicer and GE Capital Loan Services, Inc. GE
                               Capital Loan Services, Inc.'s principal address
                               is 363 North Sam Houston Parkway East, Suite
                               2000, Houston, Texas 77060, and its telephone
                               number is (281) 405-7000. Midland Loan Services,
                               Inc., a Delaware corporation, will act as the
                               primary servicer of the mortgage loans sold to
                               the depositor by Heller Financial Capital
                               Funding, Inc. pursuant to a subservicing
                               agreement between the master servicer and Midland
                               Loan Services, Inc. Midland Loan Services, Inc.'s
                               principal address is 210 West 10th Street, 6th
                               Floor, Kansas City, Missouri 64105, and its
                               telephone number is (816) 435-5000. The Chase
                               Manhattan Bank, as master servicer, will be
                               responsible for the primary servicing of the
                               mortgage loans sold to the depositor by The Chase
                               Manhattan Bank. Under the pooling and servicing
                               agreement and the subservicing agreements, the
                               primary servicers are permitted to hire
                               subservicers with respect to their primary
                               servicing duties, and each of GE Capital Loan
                               Services, Inc. and The Chase Manhattan Bank has
                               informed the depositor that it intends to use one
                               or more subservicers on certain of the mortgage
                               loans. See "Servicing of the Mortgage Loans--The
                               Primary Servicers" in this prospectus supplement.


                                      S-7
<PAGE>

Special Servicer............   Lennar Partners, Inc., a Florida corporation.
                               The special servicer's address is 760 N.W. 107th
                               Avenue, Miami, Florida 33172, and its telephone
                               number is (305) 485-2000. See "Servicing of the
                               Mortgage Loans--The Special Servicer" in this
                               prospectus supplement.


Trustee.....................   State Street Bank and Trust Company, a trust
                               company chartered under the laws of the
                               Commonwealth of Massachusetts. The trustee's
                               address is 2 Avenue de Lafayette, Boston,
                               Massachusetts 02111, and its telephone number is
                               (617) 662-1220. See "Description of the
                               Certificates--The Trustee" in this prospectus
                               supplement. State Street Bank and Trust Company
                               will also act as the certificate registrar and
                               authenticating agent.


Mortgage Loan Sellers.......   General Electric Capital Corporation, a New
                               York corporation, which is contributing
                               approximately 49.11% of the mortgage loans by
                               aggregate principal balance as of the cut-off
                               date, Heller Financial Capital Funding, Inc., a
                               Delaware corporation, which is contributing
                               approximately 31.72% of the mortgage loans by
                               aggregate principal balance as of the cut-off
                               date and The Chase Manhattan Bank, which is
                               contributing approximately 19.17% of the mortgage
                               loans by aggregate principal balance as of the
                               cut-off date. General Electric Capital
                               Corporation is an affiliate of GE Capital Loan
                               Services, Inc., a primary servicer. The Chase
                               Manhattan Bank is also the master servicer, a
                               primary servicer, the parent of the depositor and
                               an affiliate of Chase Securities Inc., one of the
                               underwriters. See "Description of the Mortgage
                               Pool--The Mortgage Loan Sellers" in this
                               prospectus supplement.


Cut-off Date................   September 10, 2000.


Closing Date................   On or about September 28, 2000.


Distribution Date...........   The 15th day of the month or, if that day is
                               not a business day, the next business day,
                               beginning in October 2000, provided that the
                               distribution date will be no earlier than the
                               fourth business day following the related
                               determination date.


Interest Accrual Period.....   Interest will accrue on the offered
                               certificates during the calendar month prior to
                               the related distribution date and will be
                               calculated assuming that each month has 30 days
                               and each year has 360 days.


Due Period..................   The period commencing on the 2nd day of the
                               month preceding the month in which the related
                               distribution date occurs and ending on the 1st
                               day of the month in which the related
                               distribution date occurs, or, with respect to 16
                               mortgage loans, representing approximately 19.17%
                               of the aggregate principal balance of the pool of
                               mortgage loans as of the cut-off date, the


                                      S-8
<PAGE>

                               period commencing on the 11th day of the month
                               preceding the month in which the related
                               distribution date occurs and ending on the 10th
                               day of the month in which the related
                               distribution date occurs.


Determination Date..........   The 11th day of the month in which the related
                               distribution date occurs, or if the 11th day is
                               not a business day, then the immediately
                               following business day.

                               OFFERED SECURITIES


General.....................   We are offering the following eight classes of
                               commercial mortgage pass-through certificates as
                               part of Series 2000-3:  o  Class A-1
                                      o  Class A-2
                                      o  Class X
                                      o  Class B
                                      o  Class C
                                      o  Class D
                                      o  Class E
                                      o  Class F

                               Series 2000-3 will consist of a total of 18
                               classes, the following eleven of which are not
                               being offered through this prospectus supplement
                               and the accompanying prospectus: Class G, Class
                               H, Class I, Class J, Class K, Class L, Class M,
                               Class S, Class R and Class LR.

                               The Series 2000-3 certificates will collectively
                               represent beneficial ownership interests in a
                               trust created by Chase Commercial Mortgage
                               Securities Corp. The trust's assets will
                               primarily be 97 mortgage loans secured by first
                               liens on 99 commercial, multifamily and
                               manufactured housing community properties.


Certificate Principal Amounts
 and Notional Amount........   Your certificates will have the approximate
                               aggregate initial principal amount or notional
                               amount set forth below, subject to a variance of
                               plus or minus 10%:


<TABLE>
<S>                   <C>             <C>
  Class A-1 ......... $120,206,000    principal amount
  Class A-2 ......... $470,971,530    principal amount
  Class X ........... $776,587,888    notional amount
  Class B ........... $ 36,887,925    principal amount
  Class C ........... $ 31,063,515    principal amount
  Class D ........... $ 10,678,084    principal amount
  Class E ........... $ 24,268,371    principal amount
  Class F ........... $  7,765,879    principal amount

</TABLE>

                               The notional amount of the Class X certificates
                               will generally be equal to the aggregate
                               principal amount of the certificates on the
                               closing date, in the case of the first
                               distribution date, or for all other distribution
                               dates, on the preceding distribution date, after



                                      S-9
<PAGE>

                               giving effect to the distribution of principal
                               and the allocation of losses, if any, on that
                               distribution date.

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

Pass-Through Rates


A. Offered Certificates
   (Other Than Class E, Class F
   and Class X).............   Your certificates will accrue interest at an
                               annual rate called a pass-through rate which is
                               set forth below for each class other than the
                               Class E, Class F and Class X certificates:


<TABLE>
<S>                     <C>
  Class A-1 .........     %
  Class A-2 .........     %
  Class B ...........     % (1)
  Class C ...........     % (1)
  Class D ...........     % (1)

</TABLE>

                          ----------
                          (1)   For any distribution date, if the weighted
                                average of the net interest rates on the
                                mortgage loans (in each case adjusted, if
                                necessary, to accrue on the basis of a
                                360-day year consisting of twelve 30-day
                                months and net of all servicing and trustee
                                fees) as of the first day of the related due
                                period is less than the rate specified for
                                the Class B, Class C or Class D certificates
                                with respect to the distribution date, then
                                the pass-through rate for that class of
                                certificates on that distribution date will
                                equal the weighted average net mortgage
                                interest rate.


B. Class E, Class F and Class
 X Certificates                If you invest in the Class E or Class F
                               certificates, your pass-through rate will be
                               equal to the weighted average interest rate of
                               the mortgage loans (in each case adjusted, if
                               necessary, to accrue on the basis of a 360-day
                               year consisting of twelve 30-day months and
                               net of all servicing and trustee fees), less
                                  % per annum.

                               If you invest in the Class X certificates, your
                               pass-through rate will be equal to the excess,
                               if any, of (1) the weighted average interest
                               rate of the mortgage loans (in each case
                               adjusted, if necessary, to accrue on the basis
                               of a 360-day year consisting of twelve 30-day
                               months and net of all servicing and trustee
                               fees) over (2) the weighted average of the
                               pass-through rates of the other certificates
                               (other than the Class S, 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.


C. Interest Rate Calculation
   Convention...............   Interest on your certificates will be
                               calculated based on a 360-day year consisting of
                               twelve 30-day months, or a 30/360 basis.


                                      S-10
<PAGE>

                               For purposes of calculating the pass-through
                               rates on the Class B, Class C, Class D, Class E,
                               Class F, Class X and non-offered certificates,
                               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, all of
                               the mortgage loans accrue interest based on a
                               360-day year and the actual number of days
                               elapsed, also known as an actual/360 basis,
                               except that 1 mortgage loan, representing
                               approximately 1.22% of the aggregate principal
                               balance of the pool of mortgage loans as of the
                               cut-off date, accrues interest on the basis of a
                               360-day year consisting of twelve 30-day months.
                               The interest rate for each mortgage loan will be
                               recalculated, if necessary, 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 is required to
                               be paid on that mortgage loan in that month,
                               subject to certain adjustments as described in
                               "Description of the Certificates--Distributions--
                               Pass-Through Rates" in this prospectus
                               supplement. See "Description of the Certificates
                               --Distributions--Pass-Through Rates" and
                               "Description of the Certificates--Distributions--
                               Interest Distribution Amount" 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-1, Class A-2 and Class X: To
                               interest on Class A-1, Class A-2 and Class X,
                               pro rata, in accordance with their interest
                               entitlements.

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

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

                               Fourth/Class B: To Class B as follows: (a) to
                               interest on Class B in the amount of its
                               interest entitlement; (b) to the extent of funds
                               allocated to principal remaining after
                               distributions in respect of principal to each
                               Class with a higher priority (in this case,
                               Class A-1 and Class A-2), to principal on Class
                               B until reduced to


                                      S-11
<PAGE>

                               zero; and (c) to reimburse Class B for any
                               previously unreimbursed losses on the mortgage
                               loans allocable to principal that were
                               previously borne by that class, together with
                               interest.

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

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

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

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

                               Ninth/Non-offered 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.............   description of each class's interest
                               entitlement can be found in "Description of the
                               Certificates--Distributions--Interest
                               Distribution Amount" in this prospectus
                               supplement.

                               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. Yield
   Maintenance Charges         Yield maintenance charges with respect to the
                               mortgage loans will be allocated to the
                               Class X certificates.

                               For an explanation of the calculation of yield
                               maintenance charges, see "Description of the
                               Mortgage Pool--Certain Terms and Conditions of
                               the Mortgage Loans--Prepayment Provisions" in
                               this prospectus supplement.

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

Subordination


A. General..................   The chart below describes the manner in which
                               the payment rights of certain classes will be
                               senior or subordinate, as the case may be, to the
                               payment rights of other classes. The chart shows
                               the entitlement to receive principal and interest
                               (other than excess interest) on any distribution
                               date in descending order (beginning with the
                               Class A-1, Class A-2 and Class X certificates).
                               It also shows the manner in which mortgage loan
                               losses are allocated in ascending order
                               (beginning with the other Series 2000-3
                               certificates that are not being offered by this
                               prospectus supplement). However, no principal
                               payments or loan losses will be allocated to the
                               Class X certificates, although loan losses will


                                      S-12
<PAGE>

                               reduce the notional amount of the Class X
                               certificates and, therefore, the amount of
                               interest they accrue.

                             Class A-1, Class A-2,
                                    Class X*

                                    Class B

                                    Class C

                                    Class D

                                    Class E

                                    Class F

                                    private
                                 certificates**



                                * The Class X certificates are interest-only
                                  certificates.

                               ** Other than the Class S, Class R and Class
                                  LR 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 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 reduce distributions to the classes of
                               certificates with the lowest payment priorities:
                               shortfalls resulting from additional
                               compensation, other than the servicing fee, which
                               the master servicer or the special servicer is
                               entitled to receive; shortfalls resulting from
                               interest on advances made by the master servicer
                               or the trustee (to the extent not covered by
                               default interest paid by the borrower);
                               shortfalls resulting from extraordinary expenses
                               of the trust; shortfalls resulting from
                               involuntary prepayments; and shortfalls resulting
                               from a modification of a mortgage loan's interest
                               rate or principal balance or from other
                               unanticipated or default-related expenses of the
                               trust.


                                      S-13
<PAGE>

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

Advances

A. P&I Advances.............   The master servicer is required to advance
                               delinquent periodic mortgage loan payments if it
                               determines that the advance will be recoverable.
                               The master servicer will not be required to
                               advance balloon payments due at maturity in
                               excess of the regular periodic payment, interest
                               in excess of a mortgage loan's regular interest
                               rate or yield maintenance charges. The master
                               servicer also is not required to advance amounts
                               deemed non-recoverable. There may be other
                               circumstances in which the master servicer will
                               not be required to advance one full month of
                               principal and/or interest. If the master servicer
                               fails to make a required advance, the trustee
                               will be required to make the advance. See
                               "Description of the Certificates--Advances" in
                               this prospectus supplement. If an interest
                               advance is made, the master servicer will not
                               advance its servicing fee, but will advance the
                               trustee's fee.


B. Property Protection
   Advances                    The master servicer may 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
                               master servicer fails to make a required
                               advance of this type, the trustee is required
                               to make this advance. Neither the master
                               servicer nor the trustee is required to
                               advance amounts deemed non-recoverable. See
                               "Description of the Certificates--Advances"
                               in this prospectus supplement.


C. Interest on Advances.....   The master servicer and the trustee, as
                               applicable, will be entitled to interest on these
                               advances, compounded monthly, at the "Prime Rate"
                               as 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.

                               THE MORTGAGE LOANS


The Mortgage Pool...........   The trust's primary assets will be 97 fixed
                               rate mortgage loans, each evidenced by one or
                               more promissory notes secured by first mortgages,
                               deeds of trust or similar security instruments on
                               the fee and/or leasehold estate of the related
                               borrower in 99


                                      S-14
<PAGE>

                               commercial, multifamily and manufactured housing
                               community properties.

                               The following tables set forth certain
                               anticipated characteristics of the mortgage
                               loans as of the cut-off date or, with respect to
                               10 mortgage loans (identified as Loan No. 14,
                               15, 18, 27, 30, 36, 37, 56, 57 and 62 on Annex A
                               to this prospectus supplement), the origination
                               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
                               the pool of mortgage loans as of the cut-off
                               date or, with respect to those 10 mortgage
                               loans, the origination date. The principal
                               balance of each mortgage loan as of the cut-off
                               date or, with respect to those 10 mortgage
                               loans, the origination date, assumes the timely
                               receipt of principal scheduled to be paid in
                               September 2000 on each mortgage loan and no
                               defaults, delinquencies or prepayments on any
                               mortgage loan as of the cut-off date.

                               The mortgage loans will have the following
                               approximate characteristics as of the cut-off
                               date:



<TABLE>
<S>                                           <C>
  Aggregate principal balance (1) .........   $776,587,889
  Number of mortgage loans ................   97
  Number of mortgaged
    properties ............................   99
  Number of balloon mortgage
    loans and mortgage loans
    with anticipated prepayment
    dates .................................   96
  Interest-only mortgage loans ............   3
    Mortgage loans with
    anticipated prepayment
    dates .................................   2
  Number of fully amortizing
    mortgage loans ........................   1
  Range of mortgage loan principal
    balances ..............................   $1,198,218 to $47,969,316
  Average mortgage loan principal
    balance ...............................   $8,006,061
  Range of mortgage rates .................   6.850% to 8.970%
  Weighted average mortgage
    rate ..................................   8.141%
</TABLE>

                                      S-15
<PAGE>


<TABLE>
<S>                                         <C>
Range of original terms to
  maturity (2) ..........................   60 months to 231 months
Weighted average original term to
  maturity (2) ..........................   119 months
Range of remaining terms to
  maturity (2) ..........................   56 months to 231 months
Weighted average remaining term
  to maturity (2) .......................   116 months
Range of original amortization
  terms (3) .............................   231 months to 360 months
Weighted average original
  amortization term (3) .................   351 months
Range of remaining amortization
  terms (3) .............................   231 months to 360 months
Weighted average remaining
  amortization term (3) .................   348 months
Range of loan-to-value ratios ...........   24.70% to 84.44%
Weighted average loan-to-value
  ratio .................................   70.43%
Range of loan-to-value ratios as of
  the maturity date (2) .................   0.00% to 77.08%
Weighted average loan-to-value
  ratio as of the maturity
  date (2) ..............................   62.96%
Range of debt service coverage
  ratios (4) ............................   1.07x to 3.93x
Weighted average debt service
  coverage ratio ........................   1.35x
Range of occupancy rates (5) ............   82.54% to 100.00%
Weighted average occupancy
  rate (5) ..............................   95.93%
</TABLE>

                               ----------
                               (1)   Subject to a permitted variance of plus or
                                     minus 10%.

                               (2)   In the case of 2 mortgage loans, the
                                     anticipated prepayment date.

                               (3)   Excludes the mortgage loans that pay
                                     interest-only for the entire term of the
                                     loans.

                               (4)   The 1 mortgage loan with a debt service
                                     coverage ratio of 1.07x, representing
                                     approximately 0.87% of the aggregate
                                     principal balance of the pool of mortgage
                                     loans as of the cut-off date, has a cash
                                     escrow as described in "Risk Factors --
                                     Risks Related to Prepayments and
                                     Repurchases" in this prospectus
                                     supplement.


                                      S-16
<PAGE>

                               (5)   Excludes 9 hotel properties, representing
                                     approximately 13.07% of the aggregate
                                     principal balance of the pool of mortgage
                                     loans as of the cut-off date, which have
                                     occupancy rates that range from 73.78% to
                                     82.20%; if the mortgage loans secured by
                                     hotel properties are included, the range
                                     of occupancy rates of the mortgaged
                                     properties is 73.78% to 100.00% and the
                                     weighted average occupancy rate of the
                                     mortgaged properties is 93.51%.

                         SELLERS OF THE MORTGAGE LOANS



<TABLE>
<CAPTION>
                                               AGGREGATE
                                               PRINCIPAL
                              NUMBER OF     BALANCE OF THE     % OF INITIAL
                               MORTGAGE        MORTGAGE            POOL
          SELLER                LOANS            LOANS           BALANCE
--------------------------   -----------   ----------------   -------------
<S>                          <C>           <C>                <C>
General Electric Capital
  Corporation ............        50         $381,350,769          49.11%
Heller Financial Capital
  Funding, Inc. ..........        31          246,352,022          31.72
The Chase Manhattan
  Bank ...................        16          148,885,098          19.17
                                  --         ------------         ------
Total ....................        97         $776,587,889         100.00%
                                  ==         ============         ======
</TABLE>

                   CURRENT USES OF THE MORTGAGED PROPERTIES



<TABLE>
<CAPTION>
                                                       AGGREGATE
                                                       PRINCIPAL
                                      NUMBER OF     BALANCE OF THE     % OF INITIAL
                                      MORTGAGED        MORTGAGE            POOL
           CURRENT USE               PROPERTIES          LOANS           BALANCE
---------------------------------   ------------   ----------------   -------------
<S>                                 <C>            <C>                <C>
  Office ........................        27          $250,079,615          32.20%
  Multifamily ...................        19           188,869,017          24.32
  Anchored Retail ...............        22           159,828,969          20.58
  Full-Service Hotel ............         3            83,211,805          10.72
  Manufactured Housing
  Community .....................        11            33,754,020           4.35
  Industrial ....................         5            28,788,038           3.71
  Limited-Service Hotel .........         6            18,296,364           2.36
  Unanchored Retail .............         3             8,884,153           1.14
  Self Storage ..................         2             3,175,909           0.41
  Credit Tenant Lease ...........         1             1,700,000           0.22
                                         --          ------------         ------
  Total .........................        99          $776,587,889         100.00%
                                         ==          ============         ======
</TABLE>

                                 PROPERTY TYPE


[GRAPHIC OMITTED: PIE CHART DEPICTING PERCENTAGE OF THE MORTGAGE POOL BY
PROPERTY TYPE, AS LISTED BELOW]

Multifamily 24.32%

Anchored Retail 20.58%

Full-Service Hotel 10.72%

Manufactured Housing Community 4.35%

Industrial 3.71%

Limited Service Hotel 2.36%

Unanchored Retail 1.14%

Self Storage 0.41%

Credit Tenant Lease 0.22%

Office 32.20%



                                      S-17
<PAGE>

                               The mortgaged properties are located in 27
                               states and the District of Columbia. The
                               following table lists the states which have
                               concentrations of mortgaged properties above 5%:


                          GEOGRAPHIC DISTRIBUTION (1)




<TABLE>
<CAPTION>
                                              AGGREGATE
                                              PRINCIPAL
                             NUMBER OF     BALANCE OF THE     % OF INITIAL
                             MORTGAGED        MORTGAGE            POOL
          STATE             PROPERTIES          LOANS           BALANCE
------------------------   ------------   ----------------   -------------
<S>                        <C>            <C>                <C>
  California ...........        20          $160,541,166          20.67%
  Texas ................        16           106,867,846          13.76
  Georgia ..............         9            72,296,167           9.31
  Louisiana ............         2            49,413,318           6.36
  New Jersey ...........         2            41,710,194           5.37
  Florida ..............         5            40,850,356           5.26
  Other States .........        45           304,900,842          39.26
                                --          ------------         ------
  Total ................        99          $776,587,889         100.00%
                                ==          ============         ======
</TABLE>

                               ----------
                               (1)   Because this table presents information
                                     relating to the mortgaged properties and
                                     not the mortgage loans, the information
                                     for mortgage loans secured by more than
                                     one mortgaged property is based on
                                     allocated loan amounts (allocating the
                                     mortgage loan principal amount to each of
                                     those properties by the appraised values
                                     of the mortgaged properties).

                            RANGE OF MORTGAGE RATES




<TABLE>
<CAPTION>
                                                 AGGREGATE
                                                 PRINCIPAL
                                NUMBER OF     BALANCE OF THE     % OF INITIAL
      RANGE OF MORTGAGE          MORTGAGE        MORTGAGE            POOL
            RATES                 LOANS            LOANS           BALANCE
----------------------------   -----------   ----------------   -------------
<S>                            <C>           <C>                <C>
  6.850% to 7.299% .........         8         $ 67,351,778           8.67%
  7.300% to 7.899% .........         6           63,670,942           8.20
  7.900% to 8.199% .........        20          231,230,189          29.78
  8.200% to 8.399% .........        27          178,519,535          22.99
  8.400% to 8.599% .........        23          184,633,095          23.77
  8.600% to 8.799% .........         7           22,462,307           2.89
  8.800% to 8.970% .........         6           28,720,043           3.70
                                    --         ------------         ------
  Total ....................        97         $776,587,889         100.00%
                                    ==         ============         ======
</TABLE>


                                      S-18
<PAGE>

                          RANGE OF PRINCIPAL BALANCES




<TABLE>
<CAPTION>
                                            AGGREGATE
                                            PRINCIPAL
                           NUMBER OF     BALANCE OF THE     % OF INITIAL
 RANGE OF CUT-OFF DATE      MORTGAGE        MORTGAGE            POOL
        BALANCES             LOANS            LOANS           BALANCE
-----------------------   -----------   ----------------   -------------
<S>                       <C>           <C>                <C>
$1,198,218 to
  $3,000,000 ..........        28         $ 60,970,414           7.85%
$3,000,001 to
  $5,000,000 ..........        26          102,624,108          13.21
$5,000,001 to
  $9,000,000 ..........        12           79,746,120          10.27
$9,000,001 to
  15,000,000 ..........        15          176,028,871          22.67
$15,000,001 to
  $30,000,000 .........        14          274,334,989          35.33
$30,000,001 to
  $42,000,000 .........         1           34,914,071           4.50
$42,000,001 to
  $47,969,316 .........         1           47,969,316           6.18
                               --         ------------         ------
Total .................        97         $776,587,889         100.00%
                               ==         ============         ======
</TABLE>

                                 RANGE OF DSCRS




<TABLE>
<CAPTION>
                                                   AGGREGATE
                                                   PRINCIPAL
                                  NUMBER OF     BALANCE OF THE     % OF INITIAL
                                   MORTGAGE        MORTGAGE            POOL
        RANGE OF DSCRS              LOANS            LOANS           BALANCE
------------------------------   -----------   ----------------   -------------
<S>                              <C>           <C>                <C>
  1.07x to 1.14x (1) .........         1         $  6,760,700           0.87%
  1.15x to 1.19x .............         3            8,453,000           1.09
  1.20x to 1.22x .............        20          195,147,973          25.13
  1.23x to 1.25x .............        18          169,119,634          21.78
  1.26x to 1.29x .............        16           99,736,051          12.84
  1.30x to 1.36x .............        15          106,377,600          13.70
  1.37x to 1.49x .............        10           71,919,425           9.26
  1.50x to 3.93x .............        14          119,073,507          15.33
                                      --         ------------         ------
  Total ......................        97         $776,587,889         100.00%
                                      ==         ============         ======
</TABLE>

                               ----------
                               (1)   The mortgage loan with a debt service
                                     coverage ratio of 1.07x, representing
                                     approximately 0.87% of the aggregate
                                     principal balance of the pool of mortgage
                                     loans as of the cut-off date, has a cash
                                     escrow as described in "Risk
                                     Factors -- Risks Related to Prepayments
                                     and Repurchases" in this prospectus
                                     supplement.


                                      S-19
<PAGE>

                              RANGE OF LTV RATIOS




<TABLE>
<CAPTION>
                                                 AGGREGATE
                                                 PRINCIPAL
                                NUMBER OF     BALANCE OF THE     % OF INITIAL
                                 MORTGAGE        MORTGAGE            POOL
     RANGE OF LTV RATIOS          LOANS            LOANS           BALANCE
----------------------------   -----------   ----------------   -------------
<S>                            <C>           <C>                <C>
  24.70% to 59.99% .........        18         $138,566,448          17.84%
  60.00% to 64.99% .........         8           61,817,792           7.96
  65.00% to 68.99% .........         4           48,198,658           6.21
  69.00% to 72.99% .........        16          119,320,915          15.36
  73.00% to 76.99% .........        23          192,773,277          24.82
  77.00% to 79.99% .........        22          186,875,519          24.06
  80.00% to 84.44% .........         6           29,035,281           3.74
                                    --         ------------         ------
  Total ....................        97         $776,587,889         100.00%
                                    ==         ============         ======
</TABLE>

                   RANGE OF REMAINING TERM TO MATURITY DATE
                         OR ANTICIPATED PREPAYMENT DATE




<TABLE>
<CAPTION>
                                           AGGREGATE
                                           PRINCIPAL
                          NUMBER OF     BALANCE OF THE     % OF INITIAL
  RANGE OF REMAINING       MORTGAGE        MORTGAGE            POOL
     TERMS (MOS.)           LOANS            LOANS           BALANCE
----------------------   -----------   ----------------   -------------
<S>                      <C>           <C>                <C>
  56 to 79 ...........         2         $ 11,432,246           1.47%
  80 to 99 ...........         9           76,851,778           9.90
  100 to 118 .........        34          291,270,118          37.51
  119 to 120 .........        50          377,179,023          48.57
  121 to 145 .........         1           18,154,724           2.34
  146 to 228 .........         1            1,700,000           0.22
                              --        -------------         ------
  Total ..............        97         $776,587,889         100.00%
                              ==        =============         ======
</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 (in some
                               cases, subject to the grace periods described
                               below): 81 of the mortgage loans, representing
                               approximately 80.83% of the aggregate principal
                               balance of the pool of mortgage loans as of the
                               cut-off date, provide for scheduled payments of
                               principal and/or interest due on the 1st day of
                               each month, and 16 mortgage loans, representing
                               approximately 19.17% of the aggregate principal
                               balance of all the mortgage loans as of the
                               cut-off date, provide for scheduled payments of
                               principal and/or interest due on the 10th day of
                               each month. All of the mortgage loans whose due
                               date is the 1st day of each month provide for a
                               grace period of 5 days. No mortgage loan whose
                               due date is the 10th day of each month provides
                               for a grace period. See "Description of the
                               Mortgage Pool--Certain Terms and Conditions of
                               the Mortgage Loans" in this prospectus
                               supplement.


                                      S-20
<PAGE>

                               The mortgage loans accrue interest based on the
                               following conventions:



<TABLE>
<CAPTION>
                                           AGGREGATE
                                           PRINCIPAL
                          NUMBER OF     BALANCE OF THE     % OF INITIAL
                           MORTGAGE        MORTGAGE            POOL
     ACCRUAL BASIS          LOANS            LOANS           BALANCE
----------------------   -----------   ----------------   -------------
<S>                      <C>           <C>                <C>
  Actual/360 .........        96         $767,087,889          98.78%
  30/360 .............         1            9,500,000           1.22
                              --         ------------         ------
  Total ..............        97         $776,587,889         100.00%
                              ==         ============         ======
</TABLE>

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


                              AMORTIZATION TYPES

<TABLE>
<CAPTION>
                                                    AGGREGATE
                                                    PRINCIPAL
                                   NUMBER OF     BALANCE OF THE     % OF INITIAL
                                    MORTGAGE        MORTGAGE            POOL
      TYPE OF AMORTIZATION           LOANS            LOANS           BALANCE
-------------------------------   -----------   ----------------   -------------
<S>                               <C>           <C>                <C>
  Balloon Loans (1) ...........        91         $686,176,084          88.36%
  APD Loans ...................         2           59,711,805           7.69
  Interest-only Loans (2) .....         3           29,000,000           3.73
  Fully Amortizing Loans ......         1            1,700,000           0.22
                                       --         ------------         ------
  Total .......................        97         $776,587,889         100.00%
                                       ==         ============         ======
</TABLE>

                               ----------
                               (1)   Excludes the mortgage loans with
                                     anticipated prepayment dates, and the
                                     mortgage loans which pay interest-only for
                                     the life of their term.

                               (2)   These mortgage loans provide for monthly
                                     payments of interest-only over the entire
                                     term of the mortgage loans and the payment
                                     of the entire principal amount of the
                                     mortgage loans at maturity.

                               2 mortgage loans, representing approximately
                               7.69% of the aggregate principal balance of the
                               pool of mortgage loans as of the cut-off date,
                               provide for an increase in the related interest
                               rate after a certain date, the anticipated
                               prepayment date. The interest accrued in excess
                               of the original rate, together with any interest
                               on that accrued interest, will be deferred and
                               will not be paid until the principal balance of
                               the related mortgage loan has been paid. Any
                               amount received in respect of that deferred
                               interest will be distributed to the holders of
                               the Class S certificates. In addition, after the
                               anticipated prepayment date, cash flow in excess
                               of that required for debt service and certain
                               budgeted expenses with respect to the related
                               mortgaged property will be applied towards the
                               payment of principal (without payment of a yield
                               maintenance charge) of the related mortgage loan
                               until its principal balance has been reduced to
                               zero. A substantial principal payment would be
                               required to pay off these mortgage loans on
                               their anticipated prepayment dates. The
                               amortization term of these mortgage loans are
                               the same as the remaining term to maturity if
                               the mortgage loans are not prepaid on their
                               anticipated prepayment dates.


                                      S-21
<PAGE>

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

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

                       OVERVIEW OF PREPAYMENT PROTECTION



<TABLE>
<CAPTION>
                                             AGGREGATE
                                             PRINCIPAL
                              NUMBER OF   BALANCE OF THE   % OF INITIAL
                               MORTGAGE      MORTGAGE          POOL
    PREPAYMENT PROTECTION       LOANS          LOANS         BALANCE
---------------------------- ----------- ---------------- -------------
<S>                          <C>         <C>              <C>
  Lockout with defeasance ..      93       $752,381,012        96.88%
  Lockout period followed by
    yield maintenance ......       4         24,206,877         3.12
                                  --       ------------       ------
  Total ....................      97       $776,587,889       100.00%
                                  ==       ============       ======
</TABLE>

                               Defeasance permits the related borrower to
                               substitute direct non-callable U.S. Treasury
                               obligations or other government securities for
                               the related mortgaged property as collateral for
                               the mortgage loan.

                               92 of the mortgage loans, representing
                               approximately 85.99% of the aggregate principal
                               balance of the pool of mortgage loans as of the
                               cut-off date, permit voluntary prepayment
                               without the payment of a yield maintenance
                               charge within a limited period prior to their
                               stated maturity dates or anticipated prepayment
                               dates. For most of these mortgage loans, that
                               period is approximately 90 days prior to the
                               stated maturity date. For 2 mortgage loans
                               (identified as Loan No. 45 and 53 on Annex A to
                               this prospectus supplement), representing
                               approximately 7.69% of the aggregate principal
                               balance of the pool of mortgage loans as of the
                               cut-off date, that period is approximately 180
                               days prior to the anticipated prepayment date,
                               and for 2 other mortgage loans (identified as
                               Loan No. 44 and 46 on Annex A to this prospectus
                               supplement), representing approximately 5.26% of
                               the aggregate principal balance of the pool of
                               mortgage loans as of the cut-off date, that
                               period is approximately 120 days prior to the
                               stated maturity date.

                               1 mortgage loan (identified as Loan No. 16 on
                               Annex A to this prospectus supplement),
                               representing approximately 1.06% of the
                               aggregate principal balance of the pool of
                               mortgage loans as of the cut-off date, does not
                               permit voluntary prepayment.

                               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.


                                      S-22
<PAGE>

                               SIGNIFICANT LOANS
                          TEN LARGEST MORTGAGE LOANS




<TABLE>
<CAPTION>
                                                              % OF
                                 NUMBER OF                  INITIAL
                                 MORTGAGED   CUT-OFF DATE     POOL    MORTGAGE
PROPERTY NAME                   PROPERTIES      BALANCE     BALANCE     RATE
------------------------------ ------------ -------------- --------- ----------
<S>                            <C>          <C>            <C>       <C>
Le Meridien ..................       1       $ 47,969,316     6.18%    8.08%
7700 Building ................       1         34,914,071     4.50     8.50%
30 Montgomery ................       1         27,451,993     3.53     6.85%
Glenmont Gardens .............       1         27,442,709     3.53     7.93%
Holiday Inn Brookline ........       1         23,500,000     3.03     8.50%
Marbury Plaza Apartments .....       1         22,500,000     2.90     7.90%
Cambrian Apartments ..........       1         18,771,232     2.42     8.53%
Two Bent Tree Tower ..........       1         18,486,441     2.38     8.53%
The Falls Apartments .........       1         18,154,724     2.34     7.89%
Danbury Green ................       1         17,890,343     2.30     8.10%
                                    --       ------------    -----     ----
Total/Weighted Average .......      10       $257,080,828    33.10%    8.07%
                                    ==       ============    =====     ====



<CAPTION>
                                  STATED                      CUT-OFF         LTV
                                 REMAINING                      DATE         RATIO
                                   TERM        UNDERWRITTEN     LTV            AT
PROPERTY NAME                   (MOS.) (1)         DSCR        RATIO      MATURITY (1)
------------------------------ ------------ -------------- ----------- -------------
<S>                            <C>          <C>            <C>         <C>
Le Meridien ..................      119           1.79x        58.14%       50.03%
7700 Building ................      118           1.22x        72.74%       65.95%
30 Montgomery ................       95           1.32x        62.39%       55.39%
Glenmont Gardens .............      116           1.23x        78.41%       70.26%
Holiday Inn Brookline ........      120           1.45x        68.31%       57.22%
Marbury Plaza Apartments .....      120           1.23x        74.26%       66.32%
Cambrian Apartments ..........      118           1.25x        76.00%       68.96%
Two Bent Tree Tower ..........      118           1.28x        78.67%       71.38%
The Falls Apartments .........      141           1.20x        68.64%       58.67%
Danbury Green ................      109           1.32x        74.54%       67.35%
                                    ---           ----         -----        -----
Total/Weighted Average .......      117           1.37x        69.74%       61.74%
                                    ===           ====         =====        =====
</TABLE>

----------
(1) Calculated with respect to the anticipated prepayment date for the Le
Meridien loan.


Le Meridien.................   The Le Meridien loan (identified as Loan No. 53
                               on Annex A to this prospectus supplement) is
                               secured by a lien on a leasehold interest on a
                               full-service hotel located in New Orleans,
                               Louisiana, directly across from the French
                               Quarter. The hotel contains 494 rooms, an outdoor
                               pool, a health club and a restaurant. The hotel
                               was built in 1984 and renovated in 1999. As of
                               May 2000, the occupancy rate of the mortgaged
                               property for the prior 12-month period was
                               approximately 76.1%. The hotel is leased and
                               operated by affiliates of Le Meridien Hotels and
                               Resorts, a division of Granada Compass. The
                               sponsor of the borrower is LaSalle Hotel
                               Properties, a publicly traded REIT on the New
                               York Stock Exchange. As of July 2000, LaSalle
                               Hotel Properties owned interests in 14
                               full-service hotels with approximately 5,500
                               rooms.


7700 Building...............   The 7700 Building loan (identified as Loan No.
                               10 on Annex A to this prospectus supplement) is
                               secured by a first lien on a nine-story
                               multi-tenant office building located in Irvine,
                               California. The building contains approximately
                               208,753 square feet of net leasable area. The
                               building was completed in 1989. As of September
                               2000, the mortgaged property was approximately
                               98.3% occupied. The sponsor of the borrower is
                               the CGS Real Estate Company, Inc. As of March 31,
                               2000, the CGS Real Estate Company, Inc. and CGS
                               affiliates owned 2 million square feet of
                               commercial space in 13 states. On August 14,
                               2000, a registration statement was filed with the
                               Securities and Exchange Commission regarding a
                               proposed merger or other consolidation between
                               CGS Real Estate Company, Inc. and American
                               Spectrum Property, Inc., which intends to qualify
                               and operate as a REIT.


30 Montgomery...............   The 30 Montgomery loan (identified as Loan No.
                               6 on Annex A to this prospectus supplement) is
                               secured by a first lien on a


                                      S-23
<PAGE>

                               fifteen-story multi-tenant office building and
                               adjoining parking garage, located in the
                               Waterfront District of Jersey City, New Jersey.
                               The building contains approximately 286,302
                               square feet of net leasable area. The building
                               was built in 1974 and renovations were completed
                               in 2000. As of March 2000, the mortgaged
                               property was approximately 98.5% occupied.


Glenmont Gardens............   The Glenmont Gardens loan (identified as Loan
                               No. 41 on Annex A to this prospectus supplement)
                               is secured by a first lien on an 827-unit
                               apartment complex consisting of 72 two- and
                               three-story garden style buildings and 1
                               fifteen-story building located in Baltimore,
                               Maryland. The complex contains 27 studio units,
                               238 one-bedroom units, 502 two-bedroom units and
                               60 three-bedroom units. Amenities include 1
                               swimming pool, an exercise room, a clubhouse, and
                               a playground. The complex was completed in 1972.
                               As of June 2000 the mortgaged property was
                               approximately 91.2% occupied. The sponsor of the
                               borrower is Mr. Victor Posner. As of February
                               2000, Mr. Posner's portfolio included ownership
                               interests in over 4,700 multifamily units.


Holiday Inn Brookline.......   The Holiday Inn Brookline loan (identified as
                               Loan No. 46 on Annex A to this prospectus
                               supplement) is secured by a first lien on a
                               full-service hotel and an adjacent first floor
                               condominium unit operated as a garage located in
                               Brookline, Massachusetts. The six-story hotel
                               contains 225 units. The hotel was built in 1964
                               and renovated in 1994. As of July 2000, the
                               occupancy rate of the mortgaged property for the
                               prior 12-month period was approximately 79.0%.
                               The sponsor of the borrower is Gerald S.
                               Fineberg. The property is managed by Fine Hotels,
                               Inc., a sponsor-related entity. As of December
                               31, 1999, the Fine Hotels, Inc. operated 12
                               hotels in 4 states.


Marbury Plaza Apartments....   The Marbury Plaza Apartments loan (identified
                               as Loan No. 55 on Annex A to this prospectus
                               supplement) is secured by a first lien on a
                               672-unit apartment complex consisting of 1
                               eleven-story building, 1 twelve-story building
                               and 2 three-story garden style buildings located
                               in Washington, D.C. The complex contains 67
                               studio units, 339 one-bedroom units and 266
                               two-bedroom units. Amenities include 2 swimming
                               pools, a parking garage, a playground and a
                               clubhouse. The complex was completed in 1967 and
                               was renovated in 1999. As of July 2000, the
                               mortgaged property was approximately 93.8%
                               occupied. The sponsors of the borrower are
                               Stephen Harlan and S. Donald Harlan III, the
                               President and Chief Operating Officer of H.G.
                               Smithy Company, which as of July 2000 managed
                               approximately 3,670 multifamily units throughout
                               the greater Washington, D.C. area.


                                      S-24
<PAGE>

Cambrian Apartments.........   The Cambrian Apartments loan (identified as
                               Loan No. 25 on Annex A to this prospectus
                               supplement) is secured by a first lien on a
                               383-unit apartment complex consisting of 17
                               three-story garden style buildings located in
                               Aurora, Colorado. The complex contains 148
                               one-bedroom units and 235 two-bedroom units.
                               Amenities include a swimming pool, a volleyball
                               court, picnic areas, a fitness center and a
                               clubhouse. The complex was completed in 1982 and
                               renovated in 2000. As of May 2000, the mortgaged
                               property was approximately 95.8% occupied. The
                               sponsor of the borrower is the Wiener Family
                               Partnership. As of November 1999, the sponsor and
                               its affiliates owned and operated over 10,000
                               multifamily units throughout the country.


Two Bent Tree Tower.........   The Two Bent Tree Tower loan (identified as
                               Loan No. 91 on Annex A to this prospectus
                               supplement) is secured by a first lien on an
                               eight-story multi-tenant office building and a
                               two-level adjacent parking deck located in
                               Addison, Texas. The building contains
                               approximately 172,513 square feet of net leasable
                               area. The building was built in 1982 and
                               renovated in 1998. As of June 2000, the mortgaged
                               property was approximately 93.0% occupied. The
                               sponsors of the borrower are Robert and Stephen
                               Folsom. As of May 2000, affiliates of the sponsor
                               owned and managed over 1155 apartments.


The Falls Apartments........   The Falls Apartments loan (identified as Loan
                               No. 86 on Annex A to this prospectus supplement)
                               is secured by a first lien on a 520-unit
                               apartment complex consisting of 31 two- and
                               three-story buildings located in Duluth, Georgia.
                               The complex contains 236 one-bedroom units and
                               284 two-bedroom units. Amenities include 2
                               swimming pools, a spa, 2 tennis courts, a
                               playground, a clubhouse, an exercise/fitness room
                               and 2 laundry facilities. The complex was
                               constructed in 1986. As of August 2000, the
                               mortgaged property was approximately 89.0%
                               occupied. The sponsor of the borrower is
                               Associated Estates Realty Corporation, a publicly
                               traded REIT on the New York Stock Exchange. As of
                               August 2000, the sponsor and its affiliates owned
                               and operated 32,400 multifamily units in 145
                               projects throughout the country.


Danbury Green...............   The Danbury Green loan (identified as Loan No.
                               33 on Annex A to this prospectus supplement) is
                               secured by a first lien on an anchored retail
                               shopping center located in Danbury, Connecticut
                               and a first lien on the leased fee interest in a
                               portion of the site which is improved with a
                               150-room Hilton Garden Inn. The improvements on
                               that portion are not collateral for the mortgage
                               loan. The shopping center contains approximately
                               95,358 square feet of net leasable area. The
                               property was built in 1999. The property is
                               anchored by Grand Union, Lillian August and
                               Staples. As of August 2000, the mortgaged
                               property was approximately 96.8% occupied.


                                      S-25
<PAGE>

                      ADDITIONAL ASPECTS OF CERTIFICATES


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


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, or DTC.

                               You may hold your offered certificates through:
                               (1) DTC in the United States; or (2) Clearstream
                               Banking, societe anonyme or The Euroclear System
                               in Europe. Transfers within DTC, Clearstream
                               Banking, societe anonyme or Euroclear will be
                               made in accordance with the usual rules and
                               operating procedures of those systems.

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

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


Information Available to
 Certificateholders.........   On each distribution date, the trustee will
                               prepare and make available 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 trustee's website at
                                   http://corporatetrust.statestreet.com


Optional Termination........   On any distribution date on which the aggregate
                               principal balance of the pool of mortgage loans
                               remaining in the trust is less than 1% of the
                               aggregate unpaid balance of the mortgage loans as
                               of the cut-off date, certain entities specified
                               in this prospectus supplement will have the
                               option to purchase all of the remaining mortgage
                               loans at the price specified in this prospectus
                               supplement (and all property acquired through


                                      S-26
<PAGE>

                               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 interest that is deferred
                               after the anticipated prepayment date on the
                               mortgage loans that have anticipated prepayment
                               dates and the related distribution account for
                               this deferred interest) 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 deferred interest
                               described above will be treated as a grantor
                               trust for federal income tax purposes. In the
                               opinion of counsel, the portions 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 G, Class H, Class I, Class J,
                                     Class K, Class L and Class M
                                     certificates) will represent "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
                                     the regular interests represented by
                                     your certificates using the accrual
                                     method of accounting.

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

                                o    The Class S-1 certificates will
                                     represent interests in a grantor trust
                                     with respect to interest that is
                                     deferred after the anticipated
                                     prepayment date on the mortgage loans
                                     that have anticipated prepayment dates.

                               See "Certain Federal Income Tax Consequences" in
                               this prospectus supplement and in the
                               accompanying prospectus.


ERISA Considerations........   Subject to important considerations described
                               under "ERISA Considerations" in this prospectus
                               supplement and "Certain ERISA Considerations" in
                               the accompanying prospectus, the Class A-1, Class
                               A-2 and Class X certificates are eligible for
                               purchase by persons investing assets of employee
                               benefit plans or individual retirement accounts.


                                      S-27
<PAGE>

                               UNLESS ANOTHER EXEMPTION IS APPLICABLE OR
                               BECOMES AVAILABLE, THE CLASS B, CLASS C, CLASS
                               D, CLASS E AND CLASS F 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 offered certificates will not constitute
                               "mortgage related securities" within the meaning
                               of the Secondary Mortgage Market Enhancement Act
                               of 1984, as amended.

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


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



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

</TABLE>

                          A rating agency may downgrade, qualify or withdraw a
                          security rating at any time. A rating agency not
                          requested to rate the offered certificates may
                          nonetheless issue a rating and, if one does, it may
                          be lower than those stated above. The security
                          ratings do not address the frequency of prepayments
                          (whether voluntary or involuntary) of mortgage loans,
                          the degree to which prepayments might differ from
                          those originally anticipated, the likelihood of
                          collection of excess interest, default interest or
                          yield maintenance charges, or the tax treatment of
                          the certificates. Even though the Class X
                          certificates will be rated "AAA," it is still
                          possible that you may fail to recover your full
                          initial investment due to a rapid rate of
                          prepayments, defaults or liquidations. See "Yield and
                          Maturity Considerations" in this prospectus
                          supplement, "Risk Factors" and "Ratings" in this
                          prospectus supplement and "Rating" and "Yield and
                          Maturity Considerations" in the prospectus.

                          See "Ratings" in this prospectus supplement and
                          "Rating" in 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-28
<PAGE>

                                  RISK FACTORS

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

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

     If any of the following risks 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 California, Texas, Georgia, Louisiana, New
Jersey and Florida represent approximately 20.67%, 13.76%, 9.31%, 6.36%, 5.37%
and 5.26%, respectively, by allocated loan amount of the aggregate principal
balance of the pool of mortgage loans as of the cut-off date. 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 6.18% of the
       aggregate principal balance of the pool of mortgage loans as of the
       cut-off date. See "Description of the Mortgage Pool--Significant
       Mortgage Loans" in this prospectus supplement.


    o  The 3 largest mortgage loans represent, in the aggregate, approximately
       14.21% of the aggregate principal balance of the pool of mortgage loans
       as of the cut-off date.


    o  The 10 largest mortgage loans represent, in the aggregate,
       approximately 33.10% of the aggregate principal balance of the pool of
       mortgage loans as of the cut-off date.


     Each of the other mortgage loans represents less than 2.5% of the
aggregate principal balance of the pool of 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 that
regard, the following table lists the property type concentrations in excess of
5% of the aggregate principal balance of the pool of mortgage loans as of the
cut-off date:


                                      S-29
<PAGE>

                         PROPERTY TYPE CONCENTRATIONS




<TABLE>
<CAPTION>
                                   AGGREGATE          %
                     NUMBER OF      CUT-OFF      OF INITIAL
                     MORTGAGE         DATE          POOL
PROPERTY TYPE       PROPERTIES      BALANCE        BALANCE
------------------ ------------ --------------- ------------
<S>                <C>          <C>             <C>
Office ...........      27       $250,079,615     32.20%
Multifamily ......      19        188,869,017     24.32%
Retail (2) .......      25        168,713,122     21.72%
Hotel (3) ........       9        101,508,169     13.07%



<CAPTION>
                                              WEIGHTED AVERAGES
                   -----------------------------------------------------------------------
                                 STATED
                                REMAINING                           CUT-OFF       LTV
                    MORTGAGE      TERM                             DATE LTV     RATIO AT
PROPERTY TYPE         RATE     (MOS.) (1)   OCCUPANCY     DSCR       RATIO    MATURITY (1)
------------------ ---------- ------------ ----------- ---------- ---------- -------------
<S>                <C>        <C>          <C>         <C>        <C>        <C>
Office ...........    8.13%        111        96.40%      1.31x      69.13%     62.63%
Multifamily ......    8.06%        118        94.14%      1.23x      76.69%     68.79%
Retail (2) .......    8.18%        118        97.69%      1.37x      69.71%     62.97%
Hotel (3) ........    8.30%        119        77.45%      1.69x      60.20%     51.27%
</TABLE>

----------
(1)   Calculated with respect to the anticipated prepayment date for the
      mortgage loans with anticipated prepayment dates.

(2)   22 of such mortgage loans, representing approximately 20.58% of the
      aggregate principal balance of the pool of mortgage loans as of the
      cut-off date, are considered by the applicable mortgage loan seller to be
      "anchored" retail mortgaged properties.

(3)   3 of the mortgage loans, representing approximately 10.72% of the
      aggregate principal balance of the pool of mortgage loans as of the
      cut-off date, are considered by the applicable mortgage loan seller to be
      full-service hotel mortgaged properties.


     A concentration of mortgage loans secured by the same 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.


     The following table lists the related borrower concentrations of 2 or more
mortgage loans in excess of 5% of the aggregate principal balance of the pool
of mortgage loans as of the cut-off date:


                     MORTGAGE LOANS WITH RELATED BORROWERS




<TABLE>
<CAPTION>
                                                                                  WEIGHTED AVERAGES
                                                             -----------------------------------------------------------
                      NUMBER OF                       %                    STATED
                      MORTGAGE      AGGREGATE    OF INITIAL               REMAINING               CUT-OFF       LTV
                       LOANS/     CUT-OFF DATE      POOL      MORTGAGE      TERM                 DATE LTV     RATIO AT
   SPONSOR ENTITY    PROPERTIES      BALANCE       BALANCE      RATE     (MOS.) (1)     DSCR       RATIO    MATURITY (1)
------------------- ------------ -------------- ------------ ---------- ------------ ---------- ---------- -------------
<S>                 <C>          <C>            <C>          <C>        <C>          <C>        <C>        <C>
LaSalle Hotel
 Properties .......     2/2       $59,711,805        7.69%      8.08%        119       1.84x      56.97%       49.02%
</TABLE>

----------
(1)   Calculated with respect to the anticipated prepayment date for the
      mortgage loans with anticipated prepayment dates.


     See "Description of the Mortgage Pool--Affiliated Borrower Concentrations"
in this prospectus supplement.


    o  In addition to those described above, 7 groups of mortgage loans have
       borrowers related to each other, but none of these groups of mortgage
       loans represent more than 3% of the aggregate principal balance of the
       pool of mortgage loans as of the cut-off date.


    o  No mortgage loan is cross-collateralized or cross-defaulted with any
       other mortgage loan.


    o  2 mortgage loans, representing approximately 0.72% of the aggregate
       principal balance of the pool of mortgage loans as of the cut-off date,
       are secured by more than one mortgaged property.


     See "Description of the Mortgage Pool--Additional Mortgage Loan
Information" in this prospectus supplement.


                                      S-30
<PAGE>

   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 could increase the risk that a
       financial failure or bankruptcy filing would have a greater impact on
       the pool of mortgage loans.

     Except as described below, the terms of the mortgage loans generally
require that the borrowers covenant to be single-purpose entities, although in
many cases the borrowers are not required to observe all covenants and
conditions which typically are required in order for them to be viewed under
standard rating agency criteria as "special purpose entities." In general, the
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 these requirements. In
addition, the terms of 1 mortgage loan (identified as Loan No. 7 on Annex A to
this prospectus supplement), representing approximately 0.52% of the aggregate
principal balance of the pool of mortgage loans as of the cut-off date, does
not require the related borrower to be a single-purpose entity. See "Certain
Legal Aspects of Mortgage Loans--Bankruptcy Laws" in the prospectus.

ABILITY TO INCUR OTHER BORROWINGS ENTAILS RISK

     When a mortgage loan borrower (or its constituent members) also has one or
more other outstanding loans (even if they are subordinated loans), the trust
is subjected to additional risk. The borrower may have difficulty servicing and
repaying multiple loans. The existence of another loan will generally also 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 or an involuntary petition for bankruptcy against the borrower
could impair the security available to the trust, including the mortgaged
property, or stay the trust's ability to foreclose during the course of the
bankruptcy case. The bankruptcy of another lender also may operate to stay
foreclosure by the trust. The trust may also be subject to the costs and
administrative burdens of involvement in foreclosure or bankruptcy proceedings
or related litigation.

     In this regard, the mortgage loans generally prohibit the borrower from
incurring any additional debt secured by the mortgaged property without the
consent of the lender. However, the mortgage loan sellers have informed us that
they are aware of certain permitted existing or future debt, which may in some
instances be secured by the mortgaged property. Generally this secured debt
would be subject to a subordination and standstill agreement with the lender.
In addition, substantially all of the mortgage loans permit the related
borrower to incur limited indebtedness in the ordinary course of business that
is not secured by the related mortgaged property. Moreover, in general, any
borrower that does not meet single-purpose entity criteria may not be
restricted from incurring unsecured debt.

     Additionally, the terms of certain loans permit or require the borrowers
to post letters of credit and/or surety bonds for the benefit of the mortgage
loan, which may constitute a contingent reimbursement obligation of the related
borrower or an affiliate. The issuing bank or surety will not typically agree
to subordination and standstill protection benefiting the mortgagee.

     The mortgage loans generally place certain restrictions on the transfer or
pledging of general partnership and managing member equity interests in a
borrower such as specific percentage or control limitations. The terms of the
mortgages generally permit, subject to certain limitations, the transfer or
pledge of less than a certain specified portion of the limited partnership or
non-managing membership equity interests in a borrower. However, 31 mortgage
loans, representing approximately 31.72% of the aggregate principal balance of
the pool of mortgage loans as of the cut-off date, do not restrict the pledging



                                      S-31
<PAGE>

of ownership interests in the borrower, but do restrict the transfer of
ownership interests in a borrower by imposing a specific percentage or control
limitation. Moreover, in general, mortgage loans with a borrower that does not
meet single-purpose entity criteria may not be restricted in any way from
incurring mezzanine debt. The mortgage loan sellers have informed us that they
are aware of certain mezzanine indebtedness with respect to the mortgage loans.



     See "Description of the Mortgage Pool--General" in this prospectus
supplement and "Certain Legal Aspects of Mortgage Loans--Subordinate Financing"
in the prospectus.


BORROWER MAY BE UNABLE TO REPAY REMAINING PRINCIPAL BALANCE ON MATURITY DATE OR
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. This is because the borrower may be unable to repay the loan
at that time.


     A borrower's ability to repay a loan on its stated maturity date or
anticipated prepayment 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  reductions in government assistance/rent subsidy programs;


    o  the tax laws; and


    o  the prevailing general and regional economic conditions.


     96 of the mortgage loans, representing approximately 99.78% of the
aggregate principal balance of the pool of mortgage loans as of the cut-off
date, are expected to have substantial remaining principal balances as of their
respective anticipated prepayment dates or stated maturity dates. This includes
3 mortgage loans, representing approximately 3.73% of the aggregate principal
balance of the pool of mortgage loans as of the cut-off date, which pay
interest-only over their terms and 1 mortgage loan, representing approximately
1.84% of the aggregate principal balance of the pool of mortgage loans as of
the cut-off date, which paid interest-only for the first 12 months of its term.
94 of these mortgage loans, representing approximately 92.09% of the aggregate
principal balance of the pool of mortgage loans as of the cut-off date, require
balloon payments at their stated maturity, and 2 mortgage loans, representing
approximately 7.69% of the aggregate principal balance of the pool of mortgage
loans as of the cut-off date, will have a substantial balance outstanding at
their anticipated prepayment dates. 80 of the mortgage loans, representing
approximately 81.98% of the aggregate principal balance of the pool of mortgage
loans as of the cut-off date, mature in the year 2010.


     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--Borrowers May
Be Unable to Make Balloon Payments" in the prospectus.


                                      S-32
<PAGE>

COMMERCIAL, MULTIFAMILY AND MANUFACTURED HOUSING COMMUNITY LENDING IS DEPENDENT
UPON NET OPERATING INCOME

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

     The repayment of a commercial, multifamily or manufactured housing
community 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, military base 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.

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



                                      S-33
<PAGE>

TENANT CONCENTRATION ENTAILS RISK


     A deterioration in the financial condition of a tenant can be particularly
significant if a mortgaged property is leased to a single tenant or if any
tenant makes up a significant portion of the rental income. Mortgaged
properties leased to a single tenant or tenants that make up a significant
portion of the rental income also are more susceptible to interruptions of cash
flow if a tenant fails to renew its lease. This is so because the financial
effect of the absence of rental income may be severe; more time may be required
to re-lease the space; and substantial capital costs may be incurred to make
the space appropriate for replacement tenants. In this respect, 9 mortgage
loans, representing approximately 4.19% of the aggregate principal balance of
the pool of mortgage loans as of the cut-off date, are secured by mortgaged
properties leased to a single tenant. The leases for each of these single
tenants extend beyond the stated maturity date of the mortgage loans.
Additionally, the underwriting of certain of these mortgage loans leased to
single tenants may have taken into account the creditworthiness of the tenants
under the related leases and consequently may have higher loan-to-value ratios
and lower debt service coverage ratios than other types of mortgage loans.


     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. In this regard, see "--Retail
Properties Have Special Risks" below.


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, office and industrial
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. Certain of the mortgaged properties may be leased in whole or in part by
government-sponsored tenants who have the right to cancel their leases at any
time or for lack of appropriations. In this respect, 1 mortgage loan
(identified as Loan No. 11 on Annex A to this prospectus supplement),
representing approximately 1.29% of the aggregate principal balance of the pool
of mortgage loans as of the cut-off date, has leased approximately 56% of the
net leasable area at the related mortgaged property to government-sponsored
tenants who have the right to cancel their leases after the first year upon 60
days prior written notice. Additionally, mortgage loans may have concentrations
of leases expiring at varying rates in varying percentages.


     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.


     Additionally, in certain jurisdictions, if tenant leases are subordinated
to the liens created by the mortgage but do not contain attornment provisions
(provisions requiring the tenant to recognize a successor owner following
foreclosure as landlord under the lease), the leases may terminate upon the
transfer of the property to a foreclosing lender or purchaser at foreclosure.
Accordingly, if a mortgaged property is located in such a jurisdiction and is
leased to one or more desirable tenants under leases that are subordinate to
the mortgage and do not contain attornment provisions, such mortgaged property
could experience a further decline in value if such tenants' leases were
terminated.


                                      S-34
<PAGE>

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, office and industrial properties may adversely affect the
income produced by a mortgaged property. Under the federal 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). In this respect, Service Merchandise Company, Inc., the second
largest tenant at the mortgaged property securing 1 mortgage loan (identified
as Loan No. 76 on Annex A to this prospectus supplement), representing
approximately 1.15% of the aggregate principal balance of the pool of mortgage
loans as of the cut-off date, declared bankruptcy on March 27, 1999. Service
Merchandise Company, Inc. has continued to make timely payments under its
lease. In addition, CollegeClub.com, the second largest tenant at the mortgaged
property securing 1 mortgage loan (identified as Loan No. 35 on Annex A to this
prospectus supplement), representing approximately 2.10% of the aggregate
principal balance of the mortgage loans as of the cut-off date, declared
bankruptcy on August 21, 2000, subsequent to the origination of the mortgage
loan. The lender has obtained, as additional security for the loan, an
assignment of a $1 million letter of credit, which may be drawn upon in the
event of a default under the CollegeClub.com lease. In addition, the lender
required a $111,475 holdback at origination, which while subject to incremental
releases over a period of 10 months following origination if CollegeClub.com
pays its scheduled rent, is also additional security for the loan.


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.


OFFICE PROPERTIES HAVE SPECIAL RISKS

     Office properties secure 27 of the mortgage loans representing
approximately 32.20% of the aggregate principal balance of the pool of mortgage
loans as of the cut-off date.

     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 properties for new tenants.
See "--Risks Relating to Loan Concentrations" above.


                                      S-35
<PAGE>

MULTIFAMILY PROPERTIES HAVE SPECIAL RISKS

     Multifamily properties secure 19 of the mortgage loans representing
approximately 24.32% of the aggregate principal balance of the pool of mortgage
loans 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;

    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 that the property provides;

    o  the property's reputation;

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

    o  the presence of competing properties;

    o  the tenant mix, such as the tenant population being predominantly
       students or being heavily dependent on workers from a particular
       business or personnel from a local military base;

    o  dependence upon governmental programs that provide rent subsidies to
       tenants pursuant to tenant voucher programs, which vouchers may be used
       at other properties and influence tenant mobility;

    o  adverse local or national economic conditions, which may limit the
       amount of rent that may be charged and may result in a reduction of
       timely rent payments or a reduction in occupancy levels; and

    o  state and local regulations, which may affect the building owner's
       ability to increase rent to market rent for an equivalent apartment.

In this respect, certain tenants with respect to the mortgaged property
securing 1 mortgage loan (identified as Loan No. 38 on Annex A to this
prospectus supplement), representing approximately 0.90% of the aggregate
principal balance of the pool of mortgage loans as of the cut-off date, have
commenced litigation with respect to certain renovations completed on the
mortgaged property in 1999 and in 2000. There can be no assurances that such
litigation will not adversely affect the value and successful operation of the
related mortgaged property. See "--Litigation" below.

     In addition, with respect to 1 mortgage loan (identified as Loan No. 55 on
Annex A to this prospectus supplement), representing approximately 2.90% of the
aggregate principal balance of the pool of mortgage loans as of the cut-off
date, rents at the mortgaged property are subject to rent control regulations.
While the current ceiling for rents is higher than prevailing rents at the
mortgaged property, we cannot assure you this will always be the case.


RETAIL PROPERTIES HAVE SPECIAL RISKS

     Retail properties secure 25 of the mortgage loans representing
approximately 21.72% of the aggregate principal balance of the pool of mortgage
loans 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 revenues of retail
tenants were to decline, rents tied to a percentage of gross sales revenues 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. 22 of
the mortgage loans, representing approximately 20.58% of the aggregate
principal balance of the pool of mortgage loans as of


                                      S-36
<PAGE>

the cut-off date, are secured by retail properties that are considered by the
applicable mortgage loan seller to be "anchored" and 3 of the mortgage loans,
representing approximately 1.14% of the aggregate principal balance of the pool
of mortgage loans as of the cut-off date, are secured by retail properties that
are considered by the applicable mortgage loan seller to be "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. Certain of the tenants or anchor
stores at the retail properties may have co-tenancy clauses and/or operating
covenants in their leases or operating agreements which permit those tenants or
anchor stores to cease operating under certain conditions including without
limitation certain other stores not being open for business at the mortgaged
property or a subject store not meeting the minimum sales requirement under its
lease. We cannot assure you that such space will be occupied or that the
related mortgaged property will not suffer 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 pool of mortgage
loans, 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.


HOTEL PROPERTIES HAVE SPECIAL RISKS

     Hotel properties secure 9 of the mortgage loans representing approximately
13.07% of the aggregate principal balance of the pool of mortgage loans as of
the cut-off date.

     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
and 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.

     Limited-service hotels may subject a lender to more risk than full-service
hotels as they generally require less capital for construction than
full-service hotels. In addition, as limited-service hotels generally offer
fewer amenities than full-service hotels, they are less distinguishable from
each other. As a result, it is easier for limited-service hotels to experience
increased or unforeseen competition.

     The liquor licenses for most of the mortgaged properties are held by
affiliates of the mortgagors, unaffiliated managers and operating lessees. The
laws and regulations relating to liquor licenses generally


                                      S-37
<PAGE>

prohibit the transfer of such licenses to any person. In the event of a
foreclosure of a hotel property that holds a liquor license, the trustee or a
purchaser in a foreclosure sale would likely have to apply for a new license,
which might not be granted or might be granted only after a delay which could
be significant. There can be no assurance that a new license could be obtained
promptly or at all. The lack of a liquor license in a full-service hotel could
have an adverse impact on the revenue from the related mortgaged property or on
the hotel's occupancy rate.


RISKS RELATING TO AFFILIATION WITH A FRANCHISE OR HOTEL MANAGEMENT COMPANY

     All of the mortgage loans secured by hotel properties are affiliated with
a franchise or hotel management company through a franchise or management
agreement. 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.


MANUFACTURED HOUSING COMMUNITY PROPERTIES HAVE SPECIAL RISKS

     9 of the mortgage loans, representing approximately 4.35% of the aggregate
principal balance of the pool of mortgage loans as of the cut-off date, are
secured by manufactured housing community properties. Loans secured by liens on
properties of these types pose risks not associated with loans secured by liens
on other types of income-producing real estate.

     The successful operation of a manufactured housing community property may
depend upon the number of other competing residential developments in the local
market, such as:

    o  other manufactured housing communities;

    o  apartment buildings; and

    o  site-built single family homes.

    Other factors may also include:

    o  the physical attributes of the community, including its age and
       appearance;

    o  location of the manufactured housing community;

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

    o  the types of services or amenities it provides;

    o  the property's reputation; and

    o  state and local regulations, including rent control and rent
       stabilization.

     The manufactured housing community properties are "special purpose"
properties that could not be readily converted to general residential, retail
or office use. Thus, if the operation of any of the manufactured housing
community properties becomes unprofitable due to competition, age of the
improvements or other factors such that the borrower becomes unable to meet its
obligations on the related mortgage loan, the liquidation value of that
manufactured housing community property may be


                                      S-38
<PAGE>

substantially less, relative to the amount owing on the related mortgage loan,
than would be the case if the manufactured housing community property were
readily adaptable to other uses.


INDUSTRIAL PROPERTIES HAVE SPECIAL RISKS

     Industrial properties secure 5 of the mortgage loans representing
approximately 3.71% of the aggregate principal balance of the pool of mortgage
loans 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 or few tenants.


     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. In addition, lease terms with respect to
industrial properties are generally for shorter periods of time and may result
in a substantial percentage of leases expiring in the same year at any
particular industrial property.

     Aspects of building site design and adaptability affect the value of an
industrial property. Site characteristics which are generally desirable 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.


LACK OF SKILLFUL PROPERTY MANAGEMENT ENTAILS RISKS

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

    o  responding to changes in the local market;

    o  planning and implementing the rental structure;

    o  operating the property and providing building services;

    o  managing operating expenses; and

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

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

     We make no representation or warranty as to the skills of any present or
future managers. In many cases the property manager is an affiliate of the
borrower and may not manage properties for non-affiliates. 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.


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


                                      S-39
<PAGE>

requires substantial capital expenditures. The liquidation value of 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 uses. See
"--Zoning Compliance and Use Restrictions" below.


MORTGAGE LOANS SECURED BY LEASEHOLD INTERESTS MAY EXPOSE INVESTORS TO GREATER
RISKS OF DEFAULT AND LOSS

     3 of the mortgage loans, representing approximately 8.61% of the aggregate
principal balance of the pool of mortgage loans as of the cut-off date, are
secured by liens on the related borrower's leasehold interest in all or a
portion of the related real property, but not by the corresponding ownership
interest in the property that is subject to the ground lease. Because of the
possible termination of the related ground lease, lending on a leasehold
interest in a real property may be riskier than lending on a fee ownership
interest in that property. See "Certain Legal Aspects of the Mortgage
Loans--Foreclosure--Leasehold Risks" in the prospectus.


LIMITATIONS OF APPRAISALS

     Appraisals were obtained with respect to each of the mortgaged properties
at or about the time of 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 master servicer, the trustee or the
special servicer, as applicable. Any decision made by one of those parties in
respect of the trust, even if 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.


POTENTIAL CONFLICTS OF INTEREST

     The special servicer or its affiliate intends to purchase a portion of the
Series 2000-3 non-offered certificates. Additionally, an affiliate of GE
Capital Loan Services, Inc., a primary servicer, which may include General
Electric Capital Corporation, may purchase a portion of the Series 2000-3
offered and/or non-offered certificates. This could cause a conflict between
the special servicer's or GE Capital Loan Services, Inc.'s duties to the trust
under the pooling and servicing agreement or the primary servicer's duties
under the subservicing agreement, as applicable, and its interest as a holder
of a certificate. However, the pooling and servicing agreement provides that
the mortgage loans are required to be administered in accordance with the
servicing standards without regard to ownership of any certificate by a
servicer or any of their affiliates. See "Servicing of the Mortgage
Loans--General" in this prospectus supplement.

     In addition, any of those parties may, especially if it or an affiliate
holds Series 2000-3 non-offered certificates, or has financial interests in or
other financial dealings with a borrower under any of the mortgage loans, have
interests when dealing with the mortgage loans that are in conflict with those
of holders of the offered certificates. For instance, a special servicer that
holds Series 2000-3 non-offered certificates could seek to reduce the potential
for losses allocable to those certificates from a troubled


                                      S-40
<PAGE>

mortgage loan by deferring acceleration in hope of maximizing future proceeds.
However, that action could result in less proceeds to the trust than would be
realized if earlier action had been taken. In general, a servicer is not
required to act in a manner more favorable to the offered certificates or any
particular class of offered certificates than to Series 2000-3 non-offered
certificates.

     In addition, each servicer services and will, in the future, service, in
the ordinary course of its business, existing and new loans for third parties,
including portfolios of loans similar to the loans that will be included in the
trust. The real properties securing these other loans may be in the same
markets as, and compete with, certain of the real properties securing the loans
that will be included in the trust. Consequently, personnel of any of the
servicers may perform services, on behalf of the trust, with respect to the
mortgage loans at the same time as they are performing services, on behalf of
other persons, with respect to other mortgage loans secured by properties that
compete with the real properties securing the mortgage loans. This may pose
inherent conflicts for the master servicer, special servicer or a primary
servicer.

     In addition, certain of the mortgage loans included in the trust may have
been refinancings of debt previously held by a mortgage loan seller or an
affiliate of a mortgage loan seller and the mortgage loan sellers or their
affiliates may have or have had equity investments in the borrowers or
properties under certain of the mortgage loans included in the trust. Each of
the mortgage loan sellers and their affiliates have made and/or may make loans
to, or equity investments in, affiliates of the borrowers under the mortgage
loans. Additionally, with respect to 1 mortgage loan (identified as Loan No. 91
on Annex A to this prospectus supplement), representing approximately 2.38% of
the aggregate principal balance of the pool of mortgage loans as of the cut-off
date, affiliates of General Electric Capital Corporation, a mortgage loan
seller, lease approximately 73% of the gross leasable area of the related
mortgaged property.

     The managers of the mortgaged properties and the borrowers may experience
conflicts of interest in the management and/or ownership of the mortgaged
properties because:

    o  a substantial number of the mortgaged properties are managed by
       property managers affiliated with the respective borrowers;

    o  these property managers also may manage and/or franchise additional
       properties, including properties that may compete with the mortgaged
       properties; and

    o  affiliates of the managers and/or the borrowers, or the managers and/or
       the borrowers themselves, also may own other properties, including
       competing properties.


DIRECTING CERTIFICATEHOLDER MAY DIRECT SPECIAL SERVICER ACTIONS

     In connection with the servicing of the specially serviced mortgage loans,
the special servicer may, at the direction of the directing certificateholder,
take actions with respect to the specially serviced mortgage loans that could
adversely affect the holders of some or all of the classes of offered
certificates. The directing certificateholder will be controlled by the
controlling class certificateholders, which may have interests in conflict with
those of the certificateholders of the classes of offered certificates. As a
result, it is possible that the directing certificateholder may direct the
special servicer to take actions which conflict with the interests of certain
classes of the offered certificates. However, the special servicer is not
permitted to take actions which are prohibited by law or violate the servicing
standards. See "Servicing of the Mortgage Loans--General" in this prospectus
supplement.


BANKRUPTCY PROCEEDINGS ENTAIL CERTAIN RISKS

     Under federal bankruptcy law, 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, even 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, which would make the
lender a general unsecured creditor for the difference


                                      S-41
<PAGE>

between the then-current value and the amount of its outstanding mortgage
indebtedness. A bankruptcy court also may: (1) grant a debtor a reasonable time
to cure a payment default on a mortgage loan; (2) reduce periodic payments due
under a mortgage loan; (3) change the rate of interest due on a mortgage loan;
or (4) 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 federal bankruptcy law, the lender will be stayed from enforcing a
borrower's assignment of rents and leases. Federal bankruptcy law also may
interfere with the master servicer's or special servicer's ability to enforce
lockbox requirements. The legal proceedings necessary to resolve these issues
can be time consuming and costly and may significantly delay or diminish the
receipt of rents. Rents also may escape an assignment to the extent they are
used by the borrower to maintain the mortgaged property or for other court
authorized expenses.

     Additionally, pursuant to subordination agreements for certain of the
mortgage loans, the subordinate lenders may have agreed that they will not take
any direct actions with respect to the related subordinated debt, including any
actions relating to the bankruptcy of the borrower, and that the holder of the
mortgage loan will have all rights to direct all such actions. There can be no
assurance that in the event of the borrower's bankruptcy, a court will enforce
such restrictions against a subordinated lender.

     In its recent decision in In re 203 North LaSalle Street Partnership, 246
B.R. 325 (Bankr. N.D. Ill. March 10, 2000), the United States Bankruptcy Court
for the Northern District of Illinois refused to enforce a provision of a
subordination agreement that allowed a first mortgagee to vote a second
mortgagee's claim with respect to a Chapter 11 reorganization plan on the
grounds that prebankruptcy contracts cannot override rights expressly provided
by the Bankruptcy Code. This holding, which one court has already followed,
potentially limits the ability of a senior lender to accept or reject a
reorganization plan or to control the enforcement of remedies against a common
borrower over a subordinated lender's objections.

     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.


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 ALL
OTHER CLASSES OF CERTIFICATES (OTHER THAN THE CLASS S CERTIFICATES AND THE
RESIDUAL CERTIFICATES), THE YIELD TO MATURITY ON THE CLASS X CERTIFICATES WILL
BE EXTREMELY SENSITIVE TO THE RATE AND TIMING OF PREPAYMENTS OF PRINCIPAL.

     The yield on the Class X, Class B, Class C, Class D, Class E and Class F
Certificates could also be adversely affected if mortgage loans with higher
interest rates pay faster than the mortgage loans with lower interest rates,
since those classes bear interest at a rate limited by the weighted average net
mortgage rate of the mortgage loans. The pass-through rates on those classes of
certificates may be limited by the weighted average of the net interest rates
on the mortgage loans even if principal prepayments do not occur.

     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
average lives of your certificates may be made at a time


                                      S-42
<PAGE>

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.


     Although all of the mortgage loans have prepayment protection in the form
of lockout periods with defeasance provisions or with yield maintenance
provisions, we cannot assure you that the related borrowers will refrain from
prepaying their mortgage loans due to the existence of yield maintenance
charges or that involuntary prepayments will not occur.


     In addition, 2 mortgage loans, representing approximately 1.36% of the
aggregate principal balance of the pool of mortgage loans as of the cut-off
date, have performance escrows that could be applied in certain circumstances
to prepay those mortgage loans in September 2001. See "Description of the
Mortgage Pool--Certain Terms and Conditions of the Mortgage Loans--Performance
Escrows" in this prospectus supplement.


     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;


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


    o  the failure to meet certain requirements for the release of escrows;


    o  the occurrence of casualties or natural disasters; and


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


     No yield maintenance charge 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. Certain shortfalls
in interest as a result of involuntary prepayments may reduce the available
distribution amount. In addition, if a mortgage loan seller repurchases any
mortgage loan 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, and no yield maintenance charge would be payable. A repurchase
may adversely affect the yield to maturity on your certificates.


RISKS RELATING TO ENFORCEABILITY OF YIELD MAINTENANCE CHARGES OR DEFEASANCE
   PROVISIONS


     Provisions requiring yield maintenance charges or lockout periods may not
be enforceable in some states and under federal bankruptcy law. Provisions
requiring yield maintenance charges also may be interpreted as constituting the
collection of interest for usury purposes. Accordingly, we cannot assure you
that the obligation to pay any yield maintenance charge will be enforceable.
Also, we cannot assure you that foreclosure proceeds will be sufficient to pay
an enforceable yield maintenance charge.


     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. In certain jurisdictions, those
collateral substitution provisions might be deemed unenforceable under
applicable law or public policy, or usurious.


                                      S-43
<PAGE>

RISKS RELATING TO BORROWER DEFAULT

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

    o  the aggregate amount of distributions on the offered certificates;

    o  their yield to maturity;

    o  the rate of principal payments; and

    o  their weighted average life.

     If losses on the mortgage loans exceed the aggregate principal amount of
the classes of certificates subordinated to a particular class, 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, that 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.

     Additionally, the courts of any state may refuse the foreclosure of a
mortgage or deed of trust when an acceleration of the indebtedness would be
inequitable or unjust or the circumstances would render the action
unconscionable. See "Certain Legal Aspects of the Mortgage Loans--Foreclosure"
in the prospectus.


RISKS RELATING TO CERTAIN PAYMENTS

     To the extent described in this prospectus supplement, the master servicer
or the trustee, as applicable, will be entitled to receive interest on
unreimbursed advances, compounded monthly, at the "Prime Rate" as published in
The Wall Street Journal as described in this prospectus supplement. 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/or 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, and there is currently no secondary market for your certificates.
While the underwriters currently intend to make a secondary market in the
offered certificates, they are not obligated to do so. Additionally, one or
more purchasers may purchase substantial portions of one or more classes of
offered certificates. 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.


                                      S-44
<PAGE>

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


SUBORDINATION OF SUBORDINATE OFFERED CERTIFICATES

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

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


ENVIRONMENTAL RISKS RELATING TO THE MORTGAGED PROPERTIES

     The trust could become liable for a material adverse environmental
condition at an underlying real property. Any such potential liability could
reduce or delay payments on the offered certificates.

     All of the mortgaged properties were subject to environmental site
assessments at or about the time of origination of the mortgage loans,
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 described below, none of the environmental assessments revealed
any material adverse environmental condition or circumstance at any mortgaged
property except for those:

    o  which will be remediated or abated in all material respects by the
       closing date;

    o  for which an escrow for the remediation was established;

    o  for which an environmental insurance policy was obtained from a third
       party insurer;

    o  for which the consultant recommended an operations and maintenance
       plan or periodic monitoring of nearby properties, which recommendations
       are consistent with industry practice;

    o  for which the principal of the borrower or another financially
       responsible party is required to take, or is liable for the failure to
       take, such actions, if any, with respect to such matters as have been
       required by the applicable governmental authority or recommended by the
       environmental assessments; or

    o  for which such conditions or circumstances were investigated further
       and the environmental consultant recommended no further action or
       remediation.

     In certain cases, the identified condition related to the presence of
asbestos-containing materials, lead-based paint and/or radon. Where these
substances were present, the environmental consultant generally recommended,
and the related loan documents required, the establishment of an operation and
maintenance plan to address the issue or, in the case of asbestos-containing
materials and lead-based paint, an abatement or removal program. Other
identified conditions could, for example, include leaks from storage tanks and
on-site spills. Corrective action, as required by the regulatory agencies, has
been or is currently being undertaken and, in some cases, the related borrowers
have made deposits into environmental reserve accounts. However, we cannot
assure you that any environmental indemnity,


                                      S-45
<PAGE>

insurance or reserve amounts will be sufficient to remediate the environmental
conditions or that all environmental conditions have been identified or that
operation and maintenance plans will be put in place and/or followed.
Additionally, we cannot assure you that actions of tenants at mortgaged
properties will not adversely affect the environmental condition of the
mortgaged properties.

     With respect to 1 mortgage loan (identified as Loan No. 78 on Annex A to
the prospectus supplement), representing approximately 0.71% of the aggregate
principal balance of the pool of mortgage loans as of the cut-off date, in
connection with certain underground storage tanks that were previously removed
from the related mortgaged property, the Phase II report identified some soil
contaminants and recommended that the contamination be reported to governmental
authorities and further investigated and remediated. In connection with the
origination of the mortgage loan, the borrower escrowed $125,000 which is 125%
of the estimated costs of such investigation and remediation. Additionally, the
borrower was required to deliver evidence to the lender within ninety days of
the closing of the mortgage loan, that it or Shaw's Supermarkets, Inc., the
largest tenant, had contacted governmental authorities with all information
recommended to be submitted pertaining to the environmental investigations.
Additionally, the borrower has agreed to complete the recommended work and the
borrower and one of its principal owners have agreed to indemnify the mortgagee
for all damages relating to the environmental issues.

     At the mortgaged property securing 1 mortgage loan (identified as Loan No.
86 on Annex A to this prospectus supplement), representing approximately 2.34%
of the aggregate principal balance of the pool of mortgage loans as of the
cut-off date, a limited survey detected elevated lead in first-draw drinking
water samples of four apartment units. These elevated samples were likely
caused by old faucets or associated piping, which were replaced with modern
components. A risk assessment study concluded that even the elevated levels
initially detected would not be expected to present a risk to human health.
Nonetheless, there can be no assurance that all elevated lead fixtures were
identified and replaced or that all potential risks were correctly identified.

     Additionally, the Phase I and Phase II reports with respect to the
mortgaged property securing 1 mortgage loan (identified as Loan No. 93 on Annex
A to this prospectus), representing approximately 1.64% of the aggregate
principal balance of the pool of mortgage loans as of the cut-off date,
identified contamination resulting from an onsite dry cleaner establishment.
Although the costs of the remediation are unknown, the mortgaged property has
been accepted into the Florida Department of Environmental Protection
Drycleaning Solvent Cleanup Program and the environmental consultant concluded
that enforcement action by Florida prior to actions under the program is
unlikely. In addition, the borrower has escrowed $10,625 to complete the
monitoring actions recommended by the environmental consultant. The borrower
and its principal have agreed to pay for or personally indemnify the holder of
the mortgage loan for losses, costs or damages that the holder of the mortgage
loan may suffer relating to (a) any and all claims if the contamination
migrates off the mortgaged property, (b) any third party actions relating to
environmental losses and (c) the cost of the environmental clean-up of the
mortgaged property if the Florida Department of Environmental Protection
Drycleaning Solvent Cleanup Program is revoked or runs out of funds.

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


TAX CONSIDERATIONS RELATING TO FORECLOSURE

     If the trust acquires a mortgaged property pursuant to a foreclosure or
deed in lieu of foreclosure, the special servicer must retain an independent
contractor to operate the property. Any net income from 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.


                                      S-46
<PAGE>

RISKS ASSOCIATED WITH ONE ACTION RULES

     Several states (including California) have laws that prohibit more than
one "judicial action" to enforce a mortgage obligation, and some courts have
construed the term "judicial action" broadly. Accordingly, the special servicer
is required to obtain advice of counsel prior to enforcing any of the trust
fund's rights under any of the mortgage loans that include mortgaged properties
where the rule could be applicable. In the case of a multi-property mortgage
loan which is secured by mortgaged properties located in multiple states, the
special servicer may be required to foreclose first on properties located in
states where "one action" rules apply (and where non-judicial foreclosure is
permitted) before foreclosing on properties located in states where judicial
foreclosure is the only permitted method of foreclosure. See "Certain Legal
Aspects of Mortgage Loans--Foreclosure" in the prospectus.


PROPERTY INSURANCE

     All of the mortgage loans require the related borrower to maintain, or
cause to be maintained, 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, approximately 20.67%,
13.76%, 6.36% and 5.26% of the mortgaged properties, by aggregate principal
balance of the pool of mortgage loans as of the cut-off date, are located in
California, Texas, Louisiana and Florida, respectively, states that have
historically been at greater risk regarding acts of nature (such as
earthquakes, floods and hurricanes) than other states. We cannot assure you
that borrowers will be able to maintain adequate insurance. Moreover, if
reconstruction or any major repairs are required, changes in laws may
materially affect the borrower's ability to effect any reconstruction or major
repairs or may materially increase the costs of the reconstruction or repairs.

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


ZONING COMPLIANCE AND USE RESTRICTIONS

     Certain of the mortgaged properties may not comply with current zoning
laws, including density, use, parking and set back requirements, due to changes
in zoning requirements after such mortgaged properties were constructed. These
properties, as well as those for which variances or special permits were
issued, are considered to be a "legal non-conforming use" and/or the
improvements are considered to be "legal non-conforming structures". 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 the loss. If a
substantial casualty were to occur, we cannot assure you that insurance
proceeds would be available to pay the mortgage loan in full. In addition, if
the property were repaired or restored in conformity with the current law, the
value of the property or the revenue-producing potential of the property may
not be equal to that before the casualty.

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

     In this regard, in the case of 1 mortgage loan (identified as Loan No. 14
on Annex A to this prospectus supplement), representing approximately 0.90% of
the aggregate principal balance of the pool of mortgage loans as of the cut-off
date, the mortgaged property is a "non-conforming use" under New York City
zoning ordinances. This mortgaged property is non-conforming because the square
footage utilized for retail purposes substantially exceeds the maximum square
footage permitted under the zoning ordinances. The principal of the borrower
has agreed to indemnify the mortgagee for all losses incurred as a result of
such non-compliance.

     In addition, certain of the mortgaged properties may be subject to certain
use restrictions imposed pursuant to reciprocal easement agreements or
operating agreements. Such use restrictions could include,


                                      S-47
<PAGE>

for example, limitations on the character of the improvements or the
properties, limitations affecting noise and parking requirements, among other
things, and limitations on the borrowers' right to operate certain types of
facilities within a prescribed radius. These limitations could adversely affect
the ability of the related borrower to lease the mortgaged property on
favorable terms, thus adversely affecting the borrower's ability to fulfill its
obligations under the related mortgage loan.


RISKS RELATING TO COSTS OF COMPLIANCE WITH APPLICABLE LAWS AND REGULATIONS

     A borrower may be required to incur costs to comply with various existing
and future federal, state or local laws and regulations applicable to the
related mortgaged property, for example, zoning laws and the Americans with
Disabilities Act of 1990, as amended, which requires all public accommodations
to meet certain federal requirements related to access and use by disabled
persons. See "Certain Legal Aspects of Mortgage Loans--Americans with
Disabilities Act" in the prospectus. The expenditure of these costs or the
imposition of injunctive relief, penalties or fines in connection with the
borrower's noncompliance could negatively impact the borrower's cash flow and,
consequently, its ability to pay its mortgage loan.


NO REUNDERWRITING OF THE MORTGAGE LOANS

     We have not reunderwritten the mortgage loans. Instead, we have relied on
the representations and warranties made by the mortgage loan sellers, and the
applicable mortgage loan seller's obligation to repurchase, substitute or cure
a mortgage loan in the event that a representation or warranty was not true
when made. These representations and warranties do not cover all of the matters
that we would review in underwriting a mortgage loan and you should not view
them as a substitute for reunderwriting the mortgage loans. If we had
reunderwritten the mortgage loans, it is possible that the reunderwriting
process may have revealed problems with a mortgage loan not covered by a
representation or warranty. In addition, we can give no assurance that the
applicable mortgage loan seller will be able to repurchase a mortgage loan if a
representation or warranty has been breached. See "Description of the Mortgage
Pool--Representations and Warranties; Repurchases and Substitutions" in this
prospectus supplement.


LITIGATION

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

     In this respect, in the case of 1 mortgage loan (identified as Loan No. 38
on Annex A to this prospectus supplement), representing approximately 0.90% of
the aggregate principal balance of the pool of mortgage loans as of the cut-off
date, there is a pending lawsuit filed by approximately 23 tenants of a
multifamily property with 80 units against the mortgagor, the principals, and
the management company, among others. The lawsuit alleges certain claims
relating to renovations to the related mortgaged property during the period
from 1999 to 2000 . Fireman's Fund Insurance Company, the insurance carrier for
the property, has agreed to represent the mortgagor, the principals, and
management company with respect to the suit. In connection with the origination
of the related mortgage loan, the borrower was required to escrow $150,000,
which represents approximately 6 months rent of all the tenants which are
plaintiffs in the suit. However, we cannot assure you that such litigation will
not adversely affect the value and successful operation of the related
mortgaged property.


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 System for Certain Classes May Decrease Liquidity and Delay
Payment" in the prospectus for a discussion of important considerations
relating to not being a certificateholder of record.


                                      S-48
<PAGE>

RISKS OF INSPECTIONS RELATING TO PROPERTIES


     Licensed engineers or consultants inspected the mortgaged properties at or
about the time of the origination of the mortgage loans to assess items such as
structural integrity of the buildings and other improvements on the mortgaged
property, including exterior walls, roofing, interior construction, mechanical
and electrical systems and general condition of the site, buildings and other
improvements. However, we cannot assure you that all conditions requiring
repair or replacement were identified. No additional property inspections were
conducted in connection with the closing of the offered 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.


                                      S-49
<PAGE>

                       DESCRIPTION OF THE MORTGAGE POOL


GENERAL

     All percentages of the mortgage loans and mortgaged properties, or of any
specified group of mortgage loans and mortgaged properties, referred to in this
prospectus supplement without further description are approximate percentages
by Initial Pool Balance. The trust will consist primarily of 97 mortgage loans
secured by 99 commercial, multifamily and manufactured housing community
mortgaged properties with an aggregate principal balance of approximately
$776,587,889 (the "Initial Pool Balance") as of the cut-off date or with
respect to 10 mortgage loans, representing approximately 8.05% of the Initial
Pool Balance, the origination date. The "Cut-off Date Balance" of any mortgage
loan will be the unpaid principal balance of that mortgage loan as of the
cut-off date, or with respect to 10 mortgage loans, representing approximately
8.05% of the Initial Pool Balance, the origination date, after application of
all payments due on or before that date, whether or not received. 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, multifamily or
   manufactured housing community properties;

     (2) with respect to 1 mortgage loan (identified as Loan No. 35 on Annex A
   to this prospectus supplement), representing approximately 2.10% of the
   Initial Pool Balance, the fee simple estate and a leasehold estate in a
   portion of the commercial property; or

     (3) with respect to 2 mortgage loans (identified as Loan No. 53 and 64 on
   Annex A to this prospectus supplement), representing approximately 6.51% 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).
Mortgage loans secured by ground leases present certain bankruptcy and
foreclosure risks not present with mortgage loans secured by fee simple
estates. See "Certain Legal Aspects of Mortgage Loans--Foreclosure--Leasehold
Risks" and "Certain Legal Aspects of Mortgage Loans--Bankruptcy Laws" in the
prospectus.

     On or about September 28, 2000 (the "Closing Date"), Chase Commercial
Mortgage Securities Corp. (the "Depositor") will acquire the mortgage loans
from General Electric Capital Corporation ("GECC"), Heller Financial Capital
Funding, Inc. ("HFCF") and The Chase Manhattan Bank ("Chase", and collectively
with GECC and HFCF, the "Mortgage Loan Sellers") pursuant to 3 mortgage loan
purchase agreements, each dated as of the cut-off date (the "Purchase
Agreements"), between the Depositor and the applicable Mortgage Loan Seller
and, in the case of the Purchase Agreement with HFCF, Heller Financial, Inc.
("Heller"). The Depositor will then assign its interests in the mortgage loans,
without recourse, to State Street Bank and Trust Company, as trustee (the
"Trustee") for the benefit of the holders of the certificates (the
"Certificateholders"). See "--The Mortgage Loan Sellers" below and "Description
of the Pooling Agreements--Assignment of Mortgage Loans; Repurchases" in the
prospectus. For purposes of the prospectus, each of the Mortgage Loan Sellers
constitutes a Mortgage Asset Seller.

     The mortgage loans were originated in the period between February 1998 and
September 2000.

     The mortgage loans are not insured or guaranteed by the Mortgage Loan
Sellers or any other person or entity. You should consider all of the mortgage
loans to be nonrecourse loans as to which recourse in the case of default will
be limited to the specific property and other assets, if any, pledged to secure
a mortgage loan.

     1 mortgage loan (identified as Loan No. 83 on Annex A to this prospectus
supplement) representing approximately 0.50% of the Initial Pool Balance, is
subsidized under certain federal housing assistance payment programs, including
Section 8 of the United States Housing Act of 1937, as amended ("Section 8").
Under the Section 8 program, a property must satisfy certain requirements to
qualify for inclusion. The related borrower has contracted to set aside a
specific number of units for low income tenants, who must


                                      S-50
<PAGE>

meet certain income requirements. The borrower under this mortgage loan may be
adversely affected if it or the related Mortgaged Property fails to qualify for
inclusion in the Section 8 program or other government programs, if subsidies
thereunder are reduced or if the programs are otherwise terminated.


     As of the cut-off date, the Mortgage Loan Sellers have informed us that
they are aware of the following indebtedness with respect to the mortgage
loans:


   o The terms of 2 mortgage loans (identified as Loan No. 54 and 67 on Annex
     A to this prospectus supplement), representing approximately 2.51%of the
     Initial Pool Balance, do not restrict the borrower from incurring future
     debt for tenant improvements which, together with trade payables, may not
     exceed 4% of the outstanding principal amount of the mortgage loan and
     permit the related borrower to incur additional unsecured subordinate
     indebtedness. This debt is limited, together with the outstanding
     principal balance of the related mortgage loan, to $6,825,000 and
     $17,500,000, respectively.


   o The terms of 1 mortgage loan (identified as Loan No. 48 on Annex A to
     this prospectus supplement), representing approximately 0.56% of the
     Initial Pool Balance, incorporate an indemnity deed of trust structure and
     do not restrict the related guarantor from incurring unsecured
     indebtedness.


   o Additionally, with respect to 1 mortgage loan (identified as Loan No. 35
     on Annex A to this prospectus supplement, representing approximately 2.10%
     of the Initial Pool Balance, the borrower acquired the related mortgaged
     property by (1) assuming certain debt in the amount of approximately
     $2,683,890, and (2) taking "subject to" other debt in the amount of
     approximately $32,283,487. In each case, the debt is owed to affiliates of
     the borrower who purchased it from prior noteholders, and has been
     retained to preserve the tax basis of the affected parties. Payments on
     the subordinate debt are required to be made solely out of excess cash
     flow after all payments on account of principal, interest and any reserves
     required by the terms of the related mortgage loans have been made. All of
     the above described debt is secured by the related mortgaged property, and
     the respective subordinate debt creditors have entered into subordination
     and standstill agreements with the mortgagee acknowledging that the
     subordinate debt described above is non-foreclosable and non-defaultable.


   o The terms of certain mortgage loans permit the borrowers to post letters
     of credit and/or surety bonds for the benefit of the mortgagee under the
     mortgage loans, which may constitute a contingent reimbursement obligation
     of the related borrower or an affiliate. The issuing bank or surety will
     not typically agree to subordination and standstill protection benefiting
     the mortgagee.


     Additionally, substantially all of the mortgage loans permit the related
borrower to incur limited indebtedness in the ordinary course of business that
is not secured by the related mortgaged property. Moreover, in general, any
borrower that does not meet single-purpose entity criteria may not be
restricted from incurring unsecured debt.


     Additionally, although the mortgage loans generally place certain
restrictions on incurring mezzanine debt by the pledging of general partnership
and managing member equity interests in a borrower, such as specific percentage
or control limitations, the terms of the mortgages generally permit, subject to
certain limitations, the pledge of less than a controlling portion of the
limited partnership or non-managing membership equity interests in a borrower.
However, 31 mortgage loans, representing approximately 31.72% of the Initial
Pool Balance, do not restrict the pledging of ownership interests in the
borrower, but do restrict the transfer of ownership interests in a borrower by
imposing a specific percentage or control limitations. In addition, in general,
mortgage loans with a borrower that does not meet single-purpose entity
criteria may not be restricted in any way from incurring mezzanine debt. As of
the cut-off date, the mortgage loan sellers have informed us that they are
aware of the following mezzanine indebtedness with respect to the mortgage
loans:


                                      S-51
<PAGE>

   o In the case of 3 mortgage loans (identified as Loan No. 21, 50 and 88 on
     Annex A to this prospectus supplement), representing approximately 2.87%
     of the Initial Pool Balance, the owners of the borrower have pledged their
     ownership interests in such borrower to Heller Financial, Inc. or an
     affiliate of Heller Financial, Inc. as collateral for mezzanine debt. The
     mezzanine debt does not have an outstanding principal amount, except with
     respect to 1 mortgage loan (identified as Loan No. 50 on Annex A to this
     prospectus supplement), representing approximately 0.87% of the Initial
     Pool Balance, where the outstanding principal balance of the mezzanine
     debt is approximately $1,368,802 as of September 13, 2000 and matures
     August 31, 2002. In each case, the debt gives the holder of the mezzanine
     debt the right to a portion of the net proceeds of and/or appreciation by
     the related mortgaged property. Upon a default under this mezzanine debt,
     the holder of the mezzanine debt may foreclose upon the ownership
     interests in the borrower. This transfer of ownership would not violate
     the "due on sale" clause under the mortgage loan pursuant to a recognition
     agreement between the mezzanine lender and the mortgagee.

     Certain risks relating to additional debt are described in "Risk
Factors--Ability to Incur Other Borrowings Entails Risk" in this prospectus
supplement and "Certain Legal Aspects of Mortgage Loans-- ubordinate
Financing" in the prospectus.

AFFILIATED BORROWER CONCENTRATIONS

     Set forth below is a description of each concentration of those mortgage
loans which have affiliated borrowers and with an aggregate outstanding
principal balance as of the cut-off date which exceeds 5% of the Initial Pool
Balance.

     LaSalle Borrower Concentration. The LaSalle Borrower Concentration
(identified as Loan No. 45 and 53 on Annex A to this prospectus supplement)
consists of 2 mortgage loans (the "LaSalle Loans"), representing approximately
7.69% of the Initial Pool Balance, with an aggregate Cut-off Date Balance of
approximately $59,711,805. The mortgaged property securing the Le Meridian loan
is operated by an affiliate of Le Meridian Hotels & Resorts, a division of
Granada Compass and the mortgaged property securing the Holiday Inn Beachside
loan is operated by Crestline Hotels and Resorts, Inc. The Le Meridian property
and the Holiday Inn Beachside property are located in New Orleans, Louisiana,
and Key West, Florida, respectively. The sponsor of the LaSalle Loans is
LaSalle Hotel Properties, a public REIT listed on the New York Stock Exchange.
The LaSalle Loans are not cross-collateralized or cross-defaulted.

     The interest rate on the LaSalle Loans is 8.080% per annum prior to their
respective Anticipated Prepayment Dates. The original term to their Anticipated
Prepayment Dates for the LaSalle Loans is 10 years with a 27-year amortization
term.

     Voluntary prepayment of the LaSalle Loans is prohibited until
approximately 180 days prior to their related Anticipated Prepayment Dates, at
which time they may be freely prepaid. The LaSalle Loans may be defeased on any
due date after 2 years after the Closing Date. See "--Certain Terms and
Conditions of the Mortgage Loans--Defeasance; Collateral Substitution" below.

SIGNIFICANT MORTGAGE LOANS

     Set forth below is a description of the 1 mortgage loan with an
outstanding principal balance as of the cut-off date which exceeds 5% of the
Initial Pool Balance.

     Le Meridien. The mortgage loan identified as Loan Number 53 on Annex A to
this prospectus supplement (the "Le Meridien Loan") had a Cut-off Date Balance
of approximately $47,969,316, representing approximately 6.18% of the Initial
Pool Balance. The Le Meridien Loan is secured by a first lien on a leasehold
estate expiring in May 2081 on a 31-story, 494-unit full-service luxury hotel
in New Orleans. The hotel was built in 1984 and renovated in 1999. As of the
cut-off date, the Le Meridien Loan had an LTV Ratio of approximately 58.14% and
a DSCR of approximately 1.79x. As of May 2000, the Mortgaged Property had a
prior 12-month average occupancy rate of approximately 76.1%.

     The interest rate on the Le Meridien Loan is 8.080% per annum prior to its
Anticipated Prepayment Date, calculated on the basis of the actual number of
days in a month and a 360-day year. The original term to the Anticipated
Prepayment Date for the Le Meridien Loan is 10 years with a 27-year
amortization term. See "--APD Loans" below.


                                      S-52
<PAGE>

     Voluntary prepayment of the Le Meridien Loan is prohibited until 180 days
prior to its Anticipated Prepayment Date, at which time it may be freely
prepaid. The Le Meridien Loan may be defeased on any due date after 2 years
from the Closing Date. See "--Certain Terms and Conditions of the Mortgage
Loans--Defeasance; Collateral Substitution" below.


APD LOANS

     2 mortgage loans (identified as Loan No. 45 and 53 on Annex A to this
prospectus supplement) (the "APD Loans"), representing approximately 7.69% of
the Initial Pool Balance, provide that, if after a certain date (each, an
"Anticipated Prepayment Date"), the borrower has not prepaid the respective APD
Loan in full, any principal outstanding on that date will accrue interest at an
increased interest rate (the "Revised Rate") rather than the stated Mortgage
Rate (the "Initial Rate"). The Anticipated Prepayment Date for each APD Loan is
approximately 10 years after the closing of such APD Loan. The Revised Rate for
each APD Loan is equal to the Initial Rate plus 2% per annum. After the
Anticipated Prepayment Date, these APD Loans further require that all cash flow
available from the related Mortgaged Property after payment of the constant
periodic payment required under the terms of the related loan documents and all
escrows and property expenses required under the related loan documents be used
to accelerate amortization of principal on the respective APD Loan. While
interest at the Initial Rate continues to accrue and be payable on a current
basis on the APD Loans after their Anticipated Prepayment Dates, the payment of
interest at the excess of the Revised Rate over the Initial Rate for the APD
Loans will be deferred and will be required to be paid, with interest, only
after the outstanding principal balance of the respective APD Loan has been
paid in full.

     Additionally, an account was established at the origination of each APD
Loan into which the related property manager and/or tenants is required to
directly deposit rents or other revenues from the related Mortgaged Property.
See "--Lock Box Accounts" below. The foregoing features, to the extent
applicable, are designed to increase the likelihood that the APD Loans will be
prepaid by the respective borrower on or about their Anticipated Prepayment
Dates. However, we cannot assure you that the APD Loans will be prepaid on
their Anticipated Prepayment Dates.


CREDIT TENANT LEASE LOAN

     1 mortgage loan (identified as Loan No. 32 on Annex A to this prospectus
supplement), representing approximately 0.22% of the Initial Pool Balance, is a
credit tenant lease loan. The mortgage loan is secured by a Mortgage on a
Mortgaged Property that is subject to a lease (a "Credit Tenant Lease") to a
subsidiary of CVS Corporation, which guarantees the Credit Tenant Lease
obligation and possesses a rating of "A" from S&P and Fitch. Scheduled monthly
rent payments (the "Monthly Rental Payments") under the Credit Tenant Lease
were determined in the underwriting of the credit tenant lease loan to be
sufficient to pay in full and on a timely basis all interest and principal
scheduled to be paid with respect to the credit tenant lease loan. The Credit
Tenant Lease has a primary lease term that expires after the scheduled final
maturity date of the credit tenant lease loan.

     The credit tenant lease loan had a DSCR at origination of approximately
1.24x and an LTV Ratio at origination of approximately 77.27%.

     In the event of a casualty of a material portion of the related Mortgaged
Property or a condemnation of a material portion of the related Mortgaged
Property, the Trustee on behalf of the Certificateholders will have the benefit
of a non-cancelable credit lease enhancement insurance policy obtained to cover
certain risks of lease termination relating to casualty and condemnation issued
by Chubb Custom Insurance Company ("Chubb"). As of the cut-off date, Chubb was
rated "AAA" by S&P and Fitch.


CERTAIN TERMS AND CONDITIONS OF THE MORTGAGE LOANS

     81 of the mortgage loans, representing approximately 80.83% of the Initial
Pool Balance, have due dates that occur on the 1st day of each month, and 16
mortgage loans, representing approximately 19.17% of the Initial Pool Balance,
have due dates that occur on the 10th day of each month. All of the mortgage
loans whose due dates are the 1st day of each month provide for grace periods
of 5 days. None of the


                                      S-53
<PAGE>

mortgage loans whose due date is the 10th day of each month provide for grace
periods. 96 mortgage loans, representing approximately 98.78% of the Initial
Pool Balance, accrue interest on the basis of the actual number of days in a
month, assuming a 360-day year ("Actual/360 Basis"). The remaining mortgage
loan, representing approximately 1.22% of the Initial Pool Balance, accrues
interest on the basis of twelve 30-day months, assuming a 360-day year.

     94 mortgage loans (including the 4 interest-only loans described below in
this paragraph), representing approximately 92.09% of the Initial Pool Balance,
provide for monthly payments of principal based on amortization schedules
significantly longer than the remaining terms of the related mortgage loans. 3
of these mortgage loans, representing approximately 3.73% of the Initial Pool
Balance, provide for periodic payments of interest-only over their terms and
the payment of the entire principal amount at maturity. 1 of these mortgage
loans, representing approximately 1.84% of the Initial Pool Balance, initially
provided for monthly payments of interest-only for the first 12 months of the
term of the related mortgage loan followed by payments which would amortize a
portion of the principal balance of the mortgage loan during the remaining term
based on a 30-year amortization schedule and has already reached the end of its
interest-only period. These mortgage loans will have balloon payments due at
their stated maturity dates. In addition, the 2 APD Loans, representing
approximately 7.69% of the Initial Pool Balance, provide for monthly payments
of principal that will result in a substantial principal payment at their
Anticipated Prepayment Dates if the related borrower prepays the mortgage loan
on that date.

     Prepayment Provisions. Each mortgage loan prohibits any prepayments
(including defeasance) for a specified period of time after its date of
origination (a "Lockout Period"). In addition, each mortgage loan restricts
voluntary prepayments in one of the following ways:

     (1) 93 of the mortgage loans, representing approximately 96.88% of the
   Initial Pool Balance, permit only defeasance after the expiration of the
   Lockout Period; and

     (2) 4 of the mortgage loans, representing approximately 3.12% of the
   Initial Pool Balance, require that any principal prepayment made during a
   specified period of time after the Lockout Period (a "Yield Maintenance
   Period"), be accompanied by a Yield Maintenance Charge (as defined below).

     "Yield Maintenance Charge" will generally be the greater of (i) a specified
prepayment premium or (ii) an amount, never less than zero, equal to the present
value of a series of Monthly Amounts, assumed to be paid at the end of each
month remaining from the date of prepayment through a specified date, discounted
at the U.S. Securities Rate. "Monthly Amount" means (A) the related mortgage
interest rate, minus (B) the yield ("U.S. Securities Rate"), as of the date of
the prepayment, as published by the Federal Reserve System in its "Statistical
Release H.15(519), Selected Interest Rates" under the caption "U.S. Government
Securities/Treasury Constant Maturities", for a U.S. Government Security with a
term equal to that remaining on the related mortgage note on the date of the
prepayment (which term may be obtained by interpolating between the yields
published for specific whole years), divided by twelve (12) and the quotient
thereof then multiplied by (C) the amount prepaid on the date of the prepayment.

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

     92 of the mortgage loans, representing approximately 85.99% of the
aggregate principal balance of the pool of mortgage loans as of the cut-off
date, permit voluntary prepayment without the payment of a yield maintenance
charge on or after the date occurring approximately 90 days prior to the stated
maturity date or anticipated prepayment date. 2 mortgage loans (identified as
Loan No. 45 and 53 on Annex A to this prospectus supplement), representing
approximately 7.69% of the aggregate principal balance of the pool of mortgage
loans as of the cut-off date, permit voluntary prepayment without payment of a
yield maintenance charge on or after the date occurring approximately 180 days
prior to the anticipated prepayment date. 2 mortgage loans (identified as Loan
No. 44 and 46 on Annex A to this prospectus supplement), representing
approximately 5.26% of the aggregate principal balance of the pool of mortgage
loans as of the cut-off date, permit voluntary prepayment without payment of a
yield maintenance charge on or after the date occurring approximately 120 days
prior to the stated maturity date.


                                      S-54
<PAGE>

     1 mortgage loan (identified as Loan No. 16 on Annex A to this prospectus
supplement), representing approximately 1.06% of the aggregate principal
balance of the pool of mortgage loans as of the cut-off date, does not permit
voluntary prepayment.

     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 may 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
provision of a mortgage loan creates an economic disincentive for the borrower
to prepay the mortgage loan voluntarily and, accordingly, the related borrower
may elect not to prepay the mortgage loan. However, we cannot assure you that
the imposition of a Yield Maintenance Charge 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. Provided that no event of default exists, none of the mortgage
loans require the payment of Yield Maintenance Charges in connection with a
prepayment of the related mortgage loan with insurance or condemnation proceeds
as a result of a casualty or condemnation. Furthermore, the enforceability,
under the laws of a number of states, of provisions providing for payments
comparable to the Yield Maintenance Charges upon an involuntary prepayment is
unclear. We cannot assure you that, at the time a Yield Maintenance Charge is
required to be made on a mortgage loan in connection with an involuntary
prepayment, the obligation to pay the 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.

     Defeasance; Collateral Substitution. The terms of 93 of the mortgage
loans, representing approximately 96.88% of the Initial Pool Balance, permit
the applicable borrower on any due date after a specified period (the
"Defeasance Lockout Period") to obtain a release of a Mortgaged Property from
the lien of the related Mortgage (a "Defeasance Option"). The Defeasance
Lockout Period is at least 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 or delivers to the Master Servicer on any due date (the "Release
   Date") (1) all interest accrued and unpaid on the principal balance of the
   Mortgage Note to and including the Release Date, (2) all other sums due
   under the mortgage loan and all other loan documents executed in connection
   with the related mortgage loan, (3) funds to purchase or direct
   non-callable obligations of the United States of America providing payments
   (x) on or prior to all successive scheduled payment dates from the Release
   Date to the related maturity date including the balloon payment (or the
   anticipated prepayment date), assuming, in the case of each APD Loan, that
   the loan prepays on the related Anticipated Prepayment Date and (y) in
   amounts at least equal to the scheduled payments due on those dates under
   the mortgage loan or the related defeased amount of the mortgage loan in
   the case of a partial defeasance (including any balloon payment), 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 relating to the enforceability of such
   security interest.

     The mortgage loans secured by more than one Mortgaged Property do not
permit partial defeasance.

     The related borrower or, if the borrower is not required to do so under
the mortgage loan documents, the Master Servicer, will be responsible for
purchasing the U.S. government obligations on behalf of the borrower at the
borrower's expense. 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.


                                      S-55
<PAGE>

     In general, a successor borrower established or designated by the related
borrower (or, if the borrower is not required to do so under the mortgage loan
documents, the Master Servicer) will assume all of the defeased obligations of
a borrower exercising a Defeasance Option under a mortgage loan and the
borrower will be relieved of all of the defeased obligations under the mortgage
loan.

     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.

     Performance Escrows. In connection with the origination of 2 of the
mortgage loans, representing approximately 1.36% of the aggregate principal
balance of the pool of mortgage loans as of the cut-off date, the borrower was
required to escrow funds for various reasons generally relating to performance
objectives. Such funds are required either to be released to the related
borrower upon the satisfaction of certain conditions or be applied to partially
prepay the related mortgage loan, less the applicable yield maintenance
premium, after a certain period of time, as set forth in the table below:




<TABLE>
<CAPTION>
                                                  % OF
                                                INITIAL       AMOUNT      OUTSIDE
 ANNEX A        PROPERTY       CUT-OFF DATE       POOL          OF        RELEASE
  ID NO.          NAME            BALANCE       BALANCE       ESCROW        DATE         RELEASE CONDITION
---------   ---------------   --------------   ---------   -----------   ---------   ------------------------
<S>         <C>               <C>              <C>         <C>           <C>         <C>
    50      Kings Park          $6,760,700        0.87%      $900,000    9/30/01     mortgaged property
                                                                                     achieves a 1.25x DSCR
                                                                                     based on a net cashflow
                                                                                     verification by the
                                                                                     mortgagee and has a
                                                                                     maximum loan-to-value
                                                                                     ratio of 75%

    27      Chelsea Woods       $3,800,000        0.49%      $300,000    9/13/01     mortgaged property
            Apartments                                                               achieves a 1.25x DSCR
                                                                                     based on a net cashflow
                                                                                     verification by the
                                                                                     mortgagee and has a
                                                                                     maximum loan-to-value
                                                                                     ratio of 80%
</TABLE>

     "Due-on-Sale" and "Due-on-Encumbrance" Provisions. The mortgage loans
contain "due-on-sale" and "due-on-encumbrance" provisions that in each case,
with limited exceptions, permit the holder of the Mortgage to accelerate the
maturity of the related mortgage loan if the borrower sells or otherwise
transfers or encumbers the related Mortgaged Property without the consent of
the holder of the Mortgage; provided, however, under the terms of certain of
the mortgage loans, 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
confirmation that such waiver would not result in the downgrade, withdrawal or
qualification of the then current ratings on any class of outstanding
certificates has been obtained from S&P and Fitch 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 those
mortgage loans, or (2) to withhold its consent to any sale or transfer,
consistent with the Servicing Standards. With respect to a mortgage loan with a
"due-on-encumbrance" clause, the Special Servicer will be required to exercise
(or waive its right to exercise, provided that a confirmation that such waiver
would not result in the downgrade, withdrawal or qualification of the then
current ratings on any class of outstanding certificates has been obtained from
S&P and Fitch) any right it may have with respect to a mortgage loan containing
a "due-on-encumbrance" clause (1) to accelerate the payments thereon, 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 or the anticipated prepayment date and the


                                      S-56
<PAGE>

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 pool of mortgage loans as it is
expected to be constituted as of the close of business on the Closing Date,
assuming that (1) all scheduled principal and/or 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, one or more mortgage loans
(including mortgage loans specifically described in this prospectus supplement)
may be removed from the pool of mortgage loans as a result of prepayments,
delinquencies, incomplete documentation or for any other reason, if the
Depositor or a Mortgage Loan Seller deems the removal necessary, appropriate or
desirable. A limited number of other mortgage loans may be included in the pool
of mortgage loans prior to the issuance of the Certificates, unless including
those mortgage loans would materially alter the characteristics of the pool of
mortgage loans as described in this prospectus supplement. The Depositor
believes that the information set forth in this prospectus supplement will be
representative of the characteristics of the pool of mortgage loans 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.


     With respect to mortgage loans secured by more than one Mortgaged
Property, the information presented in this prospectus supplement with respect
to DSCRs and LTV Ratios assumes that the DSCR and LTV Ratio with respect to
each Mortgaged Property is the DSCR or LTV Ratio of the mortgage loan in the
aggregate.


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


     For a detailed presentation of certain characteristics of the mortgage
loans and the Mortgaged Properties on an individual basis, see Annex A.


                                      S-57
<PAGE>

                         TYPE OF MORTGAGED PROPERTIES



<TABLE>
<CAPTION>
                                                                                       CUT-OFF DATE
                               NUMBER OF     AGGREGATE    % OF INITIAL   NUMBER OF     BALANCE PER
                               MORTGAGED   CUT-OFF DATE       POOL        UNITS OR   NUMBER OF UNITS
PROPERTY TYPE                 PROPERTIES      BALANCE        BALANCE      NRA (2)         OR NRA
---------------------------- ------------ -------------- -------------- ----------- -----------------
<S>                          <C>          <C>            <C>            <C>         <C>
Office .....................      27       $250,079,615       32.20%    2,753,154       90.83
Multifamily ................      19        188,869,017       24.32       5,266     35,865.74
Anchored Retail ............      22        159,828,969       20.58     2,242,215       71.28
Full-Service Hotel .........       3         83,211,805       10.72        941      88,429.03
Manufactured Housing
 Community .................      11         33,754,020        4.35       1,876     17,992.54
Industrial .................       5         28,788,038        3.71      526,557        54.67
Limited-Service Hotel ......       6         18,296,364        2.36        452      40,478.59
Unanchored Retail ..........       3          8,884,153        1.14       60,757       146.22
Self Storage ...............       2          3,175,909        0.41      200,399        15.85
Credit Tenant Lease ........       1          1,700,000        0.22       10,125       167.90
                                  --       ------------      ------
Total/Weighted Average .....      99       $776,587,889      100.00%
                                  ==       ============      ======



<CAPTION>
                                                         WEIGHTED AVERAGES
                             --------------------------------------------------------------------------
                                           STATED                               CUT-OFF
                                          REMAINING                               DATE
                              MORTGAGE      TERM                                  LTV      LTV RATIO AT
PROPERTY TYPE                   RATE     (MOS.) (1)    OCCUPANCY      DSCR       RATIO     MATURITY (1)
---------------------------- ---------- ------------ ------------- ---------- ----------- -------------
<S>                          <C>        <C>          <C>           <C>        <C>         <C>
Office .....................     8.13%       111           96%         1.31x      69.13%       62.63%
Multifamily ................     8.06%       118           94%         1.23x      76.69%       68.79%
Anchored Retail ............     8.16%       118           97%         1.38x      69.48%       62.75%
Full-Service Hotel .........     8.20%       119           78%         1.73x      60.17%       51.34%
Manufactured Housing
 Community .................     7.73%       109           94%         1.30x      77.02%       69.34%
Industrial .................     8.43%       119           99%         1.25x      74.40%       66.78%
Limited-Service Hotel ......     8.78%       120           76%         1.52x      60.31%       50.94%
Unanchored Retail ..........     8.48%       118           97%         1.28x      73.74%       66.82%
Self Storage ...............     8.54%       116           84%         2.37x      54.85%       45.93%
Credit Tenant Lease ........     7.81%       231          100%         1.24x      77.27%        0.00%
Total/Weighted Average .....     8.14%       116           96%(3)      1.35x      70.43%       62.96%
</TABLE>

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

(2)   "NRA" means net rentable area and is applicable with respect to retail,
      office, industrial, credit lease and parking garage properties.

(3)   Excludes 9 hotel properties, representing approximately 13.07% of the
      Initial Pool Balance, which have occupancy rates that range from 73.78%
      to 82.20%; if the mortgage loans secured by hotel properties are
      included, the range of occupancy rates of the Mortgaged Properties is
      73.78% to 100.00% and the weighted average occupancy rate of the
      mortgaged properties is 93.51%.

                                      S-58
<PAGE>

                RANGE OF MORTGAGE RATES AS OF THE CUT-OFF DATE



<TABLE>
<CAPTION>
                                                                                            WEIGHTED AVERAGES
                                                                        ---------------------------------------------------------
                                                                                      STATED              CUT-OFF
                               NUMBER OF     AGGREGATE    % OF INITIAL               REMAINING              DATE
                                LOANS/     CUT-OFF DATE       POOL       MORTGAGE      TERM                 LTV      LTV RATIO AT
RANGE OF MORTGAGE RATES       PROPERTIES      BALANCE        BALANCE       RATE     (MOS.) (1)    DSCR     RATIO     MATURITY (1)
---------------------------- ------------ -------------- -------------- ---------- ------------ ------- ----------- -------------
<S>                          <C>          <C>            <C>            <C>        <C>          <C>     <C>         <C>
6.850% to 7.299% ...........     8/8       $ 67,351,778        8.67%       6.90%         95      1.41x     67.71%      60.32%
7.300% to 7.899% ...........     6/6         63,670,942        8.20        7.82%        127      1.50x     63.39%      54.65%
7.900% to 8.199% ...........    20/21       231,230,189       29.78        8.04%        118      1.41x     70.48%      62.70%
8.200% to 8.399% ...........    27/27       178,519,535       22.99        8.28%        119      1.26x     73.33%      66.07%
8.400% to 8.599% ...........    23/24       184,633,095       23.77        8.51%        114      1.30x     72.58%      65.62%
8.600% to 8.799% ...........     7/7         22,462,307        2.89        8.73%        119      1.46x     57.83%      49.31%
8.800% to 8.970% ...........     6/6         28,720,043        3.70        8.90%        109      1.37x     69.91%      63.78%
                                -----      ------------      ------
Total/Weighted
 Average ...................    97/99      $776,587,889      100.00%       8.14%        116      1.35x     70.43%      62.96%
                                =====      ============      ======
</TABLE>

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


                                      S-59
<PAGE>

                       MORTGAGE PROPERTIES BY STATE (1)



<TABLE>
<CAPTION>
                                                                                          WEIGHTED AVERAGES
                                                                       --------------------------------------------------------
                                                               % OF                  STATED                           LTV RATIO
                                               AGGREGATE     INITIAL                REMAINING               CUT-OFF      AT
                                 NUMBER OF   CUT-OFF DATE      POOL     MORTGAGE      TERM                 DATE LTV   MATURITY
STATE                           PROPERTIES      BALANCE      BALANCE      RATE     (MOS.) (2)     DSCR       RATIO       (2)
------------------------------ ------------ -------------- ----------- ---------- ------------ ---------- ---------- ----------
<S>                            <C>          <C>            <C>         <C>        <C>          <C>        <C>        <C>
California ...................     20       $160,541,166       20.67%      8.36%       116         1.29x     69.76%     63.30%
Texas ........................     16        106,867,846       13.76       8.24%       113         1.29x     73.94%     67.06%
Georgia ......................      9         72,296,167        9.31       7.98%       121         1.30x     72.51%     63.83%
Louisiana ....................      2         49,413,318        6.36       8.09%       119         1.77x     58.79%     50.69%
New Jersey ...................      2         41,710,194        5.37       6.87%        95         1.31x     67.92%     60.57%
Florida ......................      5         40,858,356        5.26       8.40%       118         1.46x     68.69%     61.60%
Maryland .....................      4         37,260,641        4.80       8.05%       117         1.26x     78.88%     70.84%
Colorado .....................      5         34,718,540        4.47       8.38%       116         1.38x     70.89%     64.12%
Massachusetts ................      4         34,657,675        4.46       8.49%       119         1.38x     70.16%     59.94%
Virginia .....................      4         29,647,025        3.82       8.28%       120         1.34x     70.12%     62.67%
Connecticut ..................      2         24,481,614        3.15       8.23%       111         1.32x     73.76%     66.74%
District of Columbia .........      1         22,500,000        2.90       7.90%       120         1.23x     74.26%     66.32%
South Carolina ...............      1         17,384,954        2.24       8.11%       118         1.41x     61.00%     54.83%
Kansas .......................      1         16,100,000        2.07       8.31%       120         1.21x     78.54%     70.81%
Arizona ......................      6         15,098,403        1.94       8.01%       112         1.25x     74.51%     66.98%
New Hampshire ................      3         14,872,802        1.92       8.28%       132         1.26x     78.29%     62.71%
New Mexico ...................      1         14,000,000        1.80       7.81%       120         1.98x     51.85%     51.85%
New York .....................      2          9,188,172        1.18       7.81%       120         1.63x     59.66%     45.58%
Oklahoma .....................      2          6,069,170        0.78       8.10%       117         1.29x     79.86%     71.82%
Michigan .....................      1          4,916,870        0.63       8.16%       108         1.27x     72.31%     65.44%
Tennessee ....................      1          4,240,000        0.55       8.26%       120         1.27x     80.00%     72.05%
Indiana ......................      1          4,096,957        0.53       8.50%       118         1.39x     74.49%     67.54%
Pennsylvania .................      1          3,457,369        0.45       8.44%       118         1.21x     73.56%     66.61%
Missouri .....................      1          3,195,230        0.41       8.93%        56         1.20x     66.57%     64.48%
North Carolina ...............      1          3,089,541        0.40       6.91%        95         1.31x     69.44%     61.80%
Illinois .....................      1          2,254,051        0.29       6.90%        95         1.30x     62.61%     55.67%
Nevada .......................      1          2,160,000        0.28       8.08%       120         1.19x     46.55%     41.75%
Delaware .....................      1          1,511,828        0.19       8.16%       120         1.29x     79.57%     71.50%
                                   --       ------------      ------
Total/Weighted
 Average .....................     99       $776,587,889      100.00%      8.14%       116         1.35x     70.43%     62.96%
                                   ==       ============      ======
</TABLE>

----------
(1)   Because this table is presented at the Mortgaged Property level, balances
      and weighted averages are based on allocated loan amounts (allocated by
      the appraised value for the Mortgaged Property) for mortgage loans
      secured by more than one Mortgaged Property. As a result, the weighted
      averages presented in this table 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 respective Anticipated Prepayment Date for
      the APD Loans.


                                      S-60
<PAGE>

RANGE OF REMAINING TERMS TO MATURITY DATE OR ANTICIPATED PREPAYMENT DATE IN
                                    MONTHS




<TABLE>
<CAPTION>
                                                                                     WEIGHTED AVERAGES
                                                                -----------------------------------------------------------
                                                        % OF                  STATED                  CUT-OFF     LTV RATIO
                          NUMBER OF     AGGREGATE     INITIAL                REMAINING                  DATE         AT
RANGE OF REMAINING         LOANS/     CUT-OFF DATE      POOL     MORTGAGE      TERM                     LTV       MATURITY
TERMS (MOS.)(1)          PROPERTIES      BALANCE      BALANCE      RATE     (MOS.) (1)     DSCR        RATIO         (1)
----------------------- ------------ -------------- ----------- ---------- ------------ ----------  -----------  ----------
<S>                     <C>          <C>              <C>         <C>        <C>          <C>         <C>          <C>
56 to 79 ..............     2/2       $ 11,432,246      1.47%     8.66%          58         1.24x      76.22%      73.56%
80 to 99 ..............     9/9         76,851,778      9.90      7.11%          94         1.41x      66.46%      59.98%
100 to 118 ............    34/34       291,270,118     37.51      8.32%         116         1.27x      72.90%      65.72%
119 to 120 ............    50/52       377,179,023     48.57      8.21%         120         1.41x      69.21%      61.60%
121 to 145 ............     1/1         18,154,724      2.34      7.89%         141         1.20x      68.64%      58.67%
146 to 231 ............     1/1          1,700,000      0.22      7.81%         231         1.24x      77.27%       0.00%
                           -----      ------------    ------
Total/Weighted
 Average ..............    97/99      $776,587,889    100.00%     8.14%         116         1.35x      70.43%      62.96%
                           =====      ============    ======
</TABLE>

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


                             YEARS OF MATURITY (1)



<TABLE>
<CAPTION>
                                                                                WEIGHTED AVERAGES
                                                             --------------------------------------------------------
                                                     % OF                  STATED                           LTV RATIO
                       NUMBER OF     AGGREGATE     INITIAL                REMAINING               CUT-OFF      AT
                        LOANS/     CUT-OFF DATE      POOL     MORTGAGE      TERM                 DATE LTV   MATURITY
YEARS OF MATURITY     PROPERTIES      BALANCE      BALANCE      RATE     (MOS.) (1)     DSCR       RATIO       (1)
-------------------- ------------ -------------- ----------- ---------- ------------ ---------- ---------- ----------
<S>                  <C>          <C>            <C>         <C>        <C>          <C>        <C>        <C>
2005 ...............     2/2       $ 11,432,246       1.47%      8.66%        58         1.24x     76.22%     73.56%
2007 ...............     1/1          9,500,000       1.22       8.58%        84         1.45x     57.58%     57.58%
2008 ...............     8/8         67,351,778       8.67       6.90%        95         1.41x     67.71%     60.32%
2009 ...............     4/4         31,797,083       4.09       8.15%       109         1.26x     73.67%     66.64%
2010 ...............    80/82       636,652,058      81.98       8.26%       119         1.36x     70.67%     63.23%
2012 ...............     1/1         18,154,724       2.34       7.89%       141         1.20x     68.64%     58.67%
2019 ...............     1/1          1,700,000       0.22       7.81%       231         1.24x     77.27%      0.00%
                        -----      ------------     ------
Total/Weighted
 Average ...........    97/99      $776,587,889     100.00%      8.14%       116         1.35x     70.43%     62.96%
                        =====      ============     ======
</TABLE>

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


                          TEN LARGEST MORTGAGE LOANS




<TABLE>
<CAPTION>
                                                             % OF
                                NUMBER OF                  INITIAL
                                MORTGAGED   CUT-OFF DATE     POOL
PROPERTY NAME                  PROPERTIES      BALANCE     BALANCE
----------------------------- ------------ -------------- ---------
<S>                           <C>          <C>            <C>
Le Meridien .................       1       $ 47,969,316     6.18%
7700 Building ...............       1         34,914,071     4.50
30 Montgomery ...............       1         27,451,993     3.53
Glenmont Gardens ............       1         27,442,709     3.53
Holiday Inn Brookline .......       1         23,500,000     3.03
Marbury Plaza Apartments.....       1         22,500,000     2.90
Cambrian Apartments .........       1         18,771,232     2.42
Two Bent Tree Tower .........       1         18,486,441     2.38
The Falls Apartments ........       1         18,154,724     2.34
Danbury Green ...............       1         17,890,343     2.30
                                    -       ------------    -----
Total/Weighted Average ......      10       $257,080,828    33.10%
                                   ==       ============    =====



<CAPTION>
                                                                 STATED                CUT-OFF       LTV
                                                                REMAINING    UNDER-      DATE      RATIO AT
                                    PROPERTY        MORTGAGE      TERM      WRITTEN      LTV       MATURITY
PROPERTY NAME                         TYPE            RATE     (MOS.) (1)     DSCR      RATIO        (1)
----------------------------- -------------------- ---------- ------------ --------- ----------- -----------
<S>                           <C>                  <C>        <C>          <C>       <C>         <C>
Le Meridien ................. Full-Service Hotel       8.08%       119        1.79x      58.14%      50.03%
7700 Building ............... Office                   8.50%       118        1.22x      72.74%      65.95%
30 Montgomery ............... Office                   6.85%        95        1.32x      62.39%      55.39%
Glenmont Gardens ............ Multifamily              7.93%       116        1.23x      78.41%      70.26%
Holiday Inn Brookline ....... Full-Service Hotel       8.50%       120        1.45x      68.31%      57.22%
Marbury Plaza Apartments..... Multifamily              7.90%       120        1.23x      74.26%      66.32%
Cambrian Apartments ......... Multifamily              8.53%       118        1.25x      76.00%      68.96%
Two Bent Tree Tower ......... Office                   8.53%       118        1.28x      78.67%      71.38%
The Falls Apartments ........ Multifamily              7.89%       141        1.20x      68.64%      58.67%
Danbury Green ............... Anchored Retail          8.10%       109        1.32x      74.54%      67.35%
Total/Weighted Average ......                          8.07%       117        1.37x      69.74%      61.74%
</TABLE>



----------
(1)   Calculated with respect to the respective Anticipated Prepayment Date for
      the APD 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)


                                      S-61
<PAGE>

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 "Periodic Payments") due for the 12-month period
immediately following the cut-off date, except with respect to:


    o 3 mortgage loans, representing approximately 3.73% of the aggregate
      principal balance of all the mortgage loans as of the cut-off date, where
      Periodic Payments are interest-only over the term of the mortgage loans;
      and


    o 1 mortgage loan, representing approximately 1.84% of the Initial Pool
      Balance, where Periodic Payments were interest-only for the first 12
      months after origination, after which date the mortgage loan amortizes
      based upon a 30-year amortization schedule.


     See "--Certain Terms and Conditions of the Mortgage Loans" above.


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




<TABLE>
<CAPTION>
                                   NUMBER OF     AGGREGATE        % OF
RANGE OF DEBT                       LOANS/     CUT-OFF DATE   INITIAL POOL
SERVICE COVERAGE RATIOS           PROPERTIES      BALANCE        BALANCE
-------------------------------- ------------ -------------- --------------
<S>                               <C>          <C>               <C>
1.07 x to 1.14x (1) ...........      1/1       $  6,760,700       0.87%
1.15 x to 1.19x ...............      3/3          8,453,000       1.09
1.20x to 1.22x.................     20/20       195,147,973      25.13
1.23x to 1.25x ................     18/19       169,119,634      21.78
1.26x to 1.29x ................     16/17        99,736,051      12.84
1.30x to 1.36x ................     15/15       106,377,600      13.70
1.37x to 1.49x ................     10/10        71,919,425       9.26
1.50x to 3.93x ................     14/14       119,073,507      15.33
                                    -----      ------------     ------
Total/Weighted Average ........     97/99      $776,587,889     100.00%
                                    =====      ============     ======



<CAPTION>
                                                      WEIGHTED AVERAGES
                                 ------------------------------------------------------------
                                               STATED                 CUT-OFF
                                              REMAINING                 DATE
RANGE OF DEBT                     MORTGAGE      TERM                    LTV      LTV RATIO AT
SERVICE COVERAGE RATIOS             RATE     (MOS.) (2)     DSCR       RATIO     MATURITY (2)
-------------------------------- ---------- ------------ ---------- ----------- -------------
<S>                              <C>        <C>          <C>        <C>         <C>
1.07 x to 1.14x (1) ............ 8.29%           109         1.07x      70.42%       63.89%
1.15 x to 1.19x ................ 8.07%           120         1.16x      72.76%       65.24%
1.20x to 1.22x ................. 8.30%           120         1.21x      75.01%       67.49%
1.23x to 1.25x ................. 8.17%           116         1.24x      75.76%       67.70%
1.26x to 1.29x ................. 8.18%           115         1.27x      75.70%       68.23%
1.30x to 1.36x ................. 7.80%           108         1.32x      67.79%       60.82%
1.37x to 1.49x ................. 8.44%           114         1.43x      65.98%       58.16%
1.50x to 3.93x ................. 7.93%           116         1.84x      55.78%       48.97%
Total/Weighted Average ......... 8.14%           116         1.35x      70.43%       62.96%
</TABLE>

----------
(1)   The 1 mortgage loan with a DSCR of 1.07x, representing approximately
      0.87% of the Initial Pool Balance, has a cash escrow as described in
      "Risk Factors-Risks Relating to Prepayments and Repurchases" in this
      prospectus supplement.

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


     The following two tables set forth the range of LTV Ratios of the mortgage
loans as of the cut-off date and the stated 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 the mortgage loan as
of that date (assuming no defaults or prepayments on the 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 of the
property obtained at or about the time of the origination of the mortgage loan.
The LTV Ratio as of the mortgage loan maturity date or Anticipated Prepayment
Date, as the case may be, described below was calculated based on the principal
balance of the related mortgage loan on the maturity date or Anticipated
Prepayment Date, as the case may be, assuming all principal payments required
to be made on or prior to the mortgage loan's maturity date or Anticipated
Prepayment Date, as the case may be (not including the balloon payment), are
made. In addition, because it is based on the value of a Mortgaged Property
determined as of loan origination, the information set forth in the table below
is not necessarily a reliable measure of the related borrower's current equity
in each Mortgaged Property. In a declining real estate market, the appraised
value of a Mortgaged Property could have decreased from the appraised value
determined at origination and the current actual loan-to-value ratio of a
mortgage loan may be higher than its LTV Ratio at origination even after taking
into account amortization since origination.


                                      S-62
<PAGE>

                  RANGE OF LTV RATIOS AS OF THE CUT-OFF DATE




<TABLE>
<CAPTION>
                             NUMBER OF     AGGREGATE        % OF
RANGE OF LTV RATIOS           LOANS/     CUT-OFF DATE   INITIAL POOL
AS OF THE CUT-OFF DATE      PROPERTIES      BALANCE        BALANCE
-------------------------- ------------ -------------- --------------
<S>                        <C>          <C>            <C>
24.70% to 59.99% .........    18/18      $138,566,448       17.84%
60.00% to 64.99% .........     8/8         61,817,792        7.96
65.00% to 68.99% .........     4/4         48,198,658        6.21
69.00% to 72.99% .........    16/16       119,320,915       15.36
73.00% to 76.99% .........    23/23       192,773,277       24.82
77.00% to 79.99% .........    22/23       186,875,519       24.06
80.00% to 84.44% .........     6/7         29,035,281        3.74
                              -----      ------------      ------
Total/Weighted Average        97/99      $776,587,889      100.00%
                              =====      ============      ======



<CAPTION>
                                                WEIGHTED AVERAGES
                           ------------------------------------------------------------
                                         STATED                 CUT-OFF
                                        REMAINING                 DATE
RANGE OF LTV RATIOS         MORTGAGE      TERM                    LTV      LTV RATIO AT
AS OF THE CUT-OFF DATE        RATE     (MOS.) (1)     DSCR       RATIO     MATURITY (1)
-------------------------- ---------- ------------ ---------- ----------- -------------
<S>                        <C>        <C>          <C>        <C>         <C>
24.70% to 59.99% .........    8.13%        116        1.76x      54.39%      48.39%
60.00% to 64.99% .........    7.63%        107        1.36x      62.18%      54.85%
65.00% to 68.99% .........    8.29%        124        1.33x      68.23%      58.48%
69.00% to 72.99% .........    8.41%        116        1.22x      71.70%      64.93%
73.00% to 76.99% .........    8.14%        115        1.28x      74.65%      67.11%
77.00% to 79.99% .........    8.11%        115        1.24x      78.84%      70.55%
80.00% to 84.44% .........    8.16%        120        1.24x      80.76%      72.57%
Total/Weighted Average        8.14%        116        1.35x      70.43%      62.96%
</TABLE>

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



          RANGE OF LTV RATIOS AS OF MORTGAGE LOAN MATURITY DATES (1)




<TABLE>
<CAPTION>
RANGE OF LTV RATIOS           NUMBER OF     AGGREGATE        % OF
AS OF MORTGAGE LOAN            LOANS/     CUT-OFF DATE   INITIAL POOL
MATURITY DATES               PROPERTIES      BALANCE        BALANCE
--------------------------- ------------ -------------- --------------
<S>                         <C>          <C>            <C>
0.00% to 44.99% ...........     8/8       $ 35,406,863       4.56%
45.00% to 57.49% ..........    19/19       180,677,376      23.27
57.50% to 62.49% ..........     5/5         36,001,975       4.64
62.50% to 66.99% ..........    28/28       217,277,464      27.98
67.00% to 69.99% ..........    12/12        95,310,550      12.27
70.00% to 72.99% ..........    23/25       199,876,644      25.74
73.00% to 77.08% ..........     2/2         12,037,016       1.55
                               -----      ------------     ------
Total/Weighted Average         97/99      $776,587,889     100.00%
                               =====      ============     ======



<CAPTION>
                                                 WEIGHTED AVERAGES
                            -----------------------------------------------------------
                                          STATED                CUT-OFF
RANGE OF LTV RATIOS                     REMAINING                 DATE
AS OF MORTGAGE LOAN          MORTGAGE      TERM                   LTV      LTV RATIO AT
MATURITY DATES                 RATE       (MOS.)      DSCR       RATIO       MATURITY
--------------------------- ---------- ----------- ---------- ----------- -------------
<S>                         <C>        <C>         <C>        <C>         <C>
0.00% to 44.99% ........... 8.00%          122     1.91x      49.61%      38.17%
45.00% to 57.49% .......... 8.01%          115     1.56x      59.85%      52.81%
57.50% to 62.49% .......... 8.05%          119     1.29x      65.96%      59.02%
62.50% to 66.99% .......... 8.21%          115     1.25x      72.68%      65.53%
67.00% to 69.99% .......... 8.35%          117     1.27x      75.45%      68.22%
70.00% to 72.99% .......... 8.12%          117     1.24x      78.98%      71.10%
73.00% to 77.08% .......... 8.35%           78     1.22x      81.38%      76.58%
Total/Weighted Average      8.14%          116     1.35x      70.43%      62.96%
</TABLE>

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



                        RANGE OF CUT-OFF DATE BALANCES




<TABLE>
<CAPTION>
                                      NUMBER OF     AGGREGATE        % OF
                                       LOANS/     CUT-OFF DATE   INITIAL POOL
RANGE OF CUT-OFF DATE BALANCES       PROPERTIES      BALANCE        BALANCE
----------------------------------- ------------ -------------- --------------
<S>                                 <C>          <C>            <C>
$1,198,218 to $3,000,000 ..........    28/29      $ 60,970,414    7.85%
$3,000,001 to $5,000,000 ..........    26/27       102,624,108   13.21
$5,000,001 to $9,000,000 ..........    12/12        79,746,120   10.27
$9,000,001 to $15,000,000 .........    15/15       176,028,871   22.67
$15,000,001 to $30,000,000 ........    14/14       274,334,989   35.33
$30,000,001 to $42,000,000 ........     1/1         34,914,071    4.50
$42,000,001 to $47,969,316 ........     1/1         47,969,316    6.18
                                       -----      ------------  ------
Total/Weighted Average ............    97/99      $776,587,889  100.00%
                                       =====      ============  ======



<CAPTION>
                                                         WEIGHTED AVERAGES
                                    ------------------------------------------------------------
                                                  STATED                 CUT-OFF
                                                 REMAINING                 DATE
                                     MORTGAGE      TERM                    LTV      LTV RATIO AT
RANGE OF CUT-OFF DATE BALANCES         RATE     (MOS.) (1)     DSCR       RATIO     MATURITY (1)
----------------------------------- ---------- ------------ ---------- ----------- -------------
<S>                                 <C>        <C>          <C>        <C>         <C>
$1,198,218 to $3,000,000 ..........    8.30%        119       1.38x       69.27%      59.71%
$3,000,001 to $5,000,000 ..........    8.31%        114       1.36x       69.63%      62.49%
$5,000,001 to $9,000,000 ..........    8.26%        112       1.32x       70.93%      63.97%
$9,000,001 to $15,000,000 .........    8.04%        114       1.38x       70.42%      63.97%
$15,000,001 to $30,000,000 ........    8.04%        117       1.28x       72.69%      64.79%
$30,000,001 to $42,000,000 ........    8.50%        118       1.22x       72.74%      65.97%
$42,000,001 to $47,969,316 ........    8.08%        119       1.79x       58.14%      50.03%
Total/Weighted Average ............    8.14%        116       1.35x       70.43%      62.96%
</TABLE>

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


                                      S-63
<PAGE>

                  RANGE OF CURRENT OCCUPANCY RATES (1)(2)(3)




<TABLE>
<CAPTION>
                                             AGGREGATE        % OF
RANGE OF                       NUMBER OF   CUT-OFF DATE   INITIAL POOL
CURRENT OCCUPANCY RATES       PROPERTIES      BALANCE        BALANCE
---------------------------- ------------ -------------- --------------
<S>                          <C>          <C>            <C>
80.00% to 84.99% ...........       3       $  7,475,909      0.96%
85.00% to 89.99% ...........       7         58,986,760      7.60
90.00% to 94.99% ...........      17        147,155,499     18.95
95.00% to 97.99% ...........      22        196,797,294     25.34
98.00% to 99.99% ...........       6         75,962,528      9.70
100.00% ....................      35        188,701,730     24.30
                                  --       ------------     -----
Total/Weighted
 Average ...................      90       $675,079,720     86.93%
                                  ==       ============     =====



<CAPTION>
                                                  WEIGHTED AVERAGES
                             ------------------------------------------------------------
                                           STATED                 CUT-OFF
                                          REMAINING                 DATE
RANGE OF                      MORTGAGE      TERM                    LTV      LTV RATIO AT
CURRENT OCCUPANCY RATES         RATE     (MOS.) (4)     DSCR       RATIO     MATURITY (4)
---------------------------- ---------- ------------ ---------- ----------- -------------
<S>                          <C>        <C>          <C>        <C>         <C>
80.00% to 84.99% ...........    8.38%        118        1.80x      69.62%      61.23%
85.00% to 89.99% ...........    8.31%        125        1.31x      69.96%      62.88%
90.00% to 94.99% ...........    7.98%        115        1.24x      76.79%      69.01%
95.00% to 97.99% ...........    8.15%        114        1.30x      72.97%      65.92%
98.00% to 99.99% ...........    7.89%        110        1.26x      69.82%      62.85%
100.00% ....................    8.20%        115        1.35x      68.73%      61.58%
Total/Weighted
 Average ...................    8.12%        115        1.30x      71.96%      64.71%
</TABLE>

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

(2)   Because this table is presented at the Mortgaged Property level, balances
      and weighted averages are based on allocated loan amounts (allocated by
      the appraised value for the Mortgaged Property) for mortgage loans
      secured by more than one Mortgaged Property. As a result, the weighted
      averages presented in this table may deviate slightly from weighted
      averages presented at the mortgage loan level in other tables in this
      prospectus supplement.

(3)   Excludes 9 hotel properties, representing approximately 13.07% of the
      Initial Pool Balance, which have occupancy rates that range from 73.78%
      to 82.20%; if the mortgage loans secured by hotel properties are
      included, the weighted average occupancy rate of all mortgaged properties
      is 93.51%.

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



                     RANGE OF YEARS BUILT/RENOVATED (1)(2)




<TABLE>
<CAPTION>
                                                              % OF
                                              AGGREGATE     INITIAL
RANGE OF                        NUMBER OF   CUT-OFF DATE      POOL
YEARS BUILT/RENOVATED (1)      PROPERTIES      BALANCE      BALANCE
----------------------------- ------------ -------------- -----------
<S>                           <C>          <C>            <C>
1955 to 1970 ................       3       $  8,990,810      1.16%
1971 to 1979 ................       8         50,009,363      6.44
1980 to 1984 ................       9         34,717,435      4.47
1985 to 1989 ................      10        114,382,723     14.73
1990 to 1994 ................       4         34,407,554      4.43
1995 to 1997 ................      14         82,910,969     10.68
1998 to 2000 ................      51        451,169,035     58.10
                                   --       ------------    ------
Total/Weighted
 Average ....................      99       $776,587,889    100.00%
                                   ==       ============    ======



<CAPTION>
                                                   WEIGHTED AVERAGES
                              ------------------------------------------------------------
                                            STATED                 CUT-OFF
                                           REMAINING                 DATE
RANGE OF                       MORTGAGE      TERM                    LTV      LTV RATIO AT
YEARS BUILT/RENOVATED (1)        RATE     (MOS.) (3)     DSCR       RATIO     MATURITY (3)
----------------------------- ---------- ------------ ---------- ----------- -------------
<S>                           <C>        <C>          <C>        <C>         <C>
1955 to 1970 ................    8.91%        116        1.32x      62.82%      56.98%
1971 to 1979 ................    7.97%        114        1.25x      77.02%      69.15%
1980 to 1984 ................    8.02%        114        1.57x      63.65%      55.17%
1985 to 1989 ................    8.16%        112        1.24x      75.87%      68.78%
1990 to 1994 ................    8.44%        120        1.39x      71.40%      61.40%
1995 to 1997 ................    8.21%        113        1.37x      67.35%      61.11%
1998 to 2000 ................    8.12%        117        1.37x      69.48%      61.97%
Total/Weighted
 Average ....................    8.14%        116        1.35x      70.43%      62.96%
</TABLE>

----------
(1)   Range of Years Built/Renovated references the later of the year built or
      the year of the most recent renovations with respect to each Mortgaged
      Property.

(2)   Because this table is presented at the Mortgaged Property level, balances
      and weighted averages are based on allocated loan amounts (allocated by
      the appraised value for the Mortgaged Property) for mortgage loans
      secured by more than one Mortgaged Property. As a result, the weighted
      averages presented in this table 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 respective Anticipated Prepayment Date for
      the APD Loans.


                                      S-64
<PAGE>

                 PREPAYMENT PROTECTION AS OF THE CUT-OFF DATE




<TABLE>
<CAPTION>
                                                                                            WEIGHTED AVERAGES
                                                                                 ---------------------------------------
                                                                       % OF       REMAINING     REMAINING       STATED
                                     NUMBER OF       AGGREGATE       INITIAL       LOCKOUT       LOCKOUT      REMAINING
                                      MORTGAGE     CUT-OFF DATE        POOL          TERM        PLUS YM         TERM
PREPAYMENT PROVISION                   LOANS          BALANCE        BALANCE        (MOS.)        PERIOD      (MOS.) (1)
---------------------------------   -----------   --------------   -----------   -----------   -----------   -----------
<S>                                 <C>           <C>              <C>           <C>           <C>           <C>
Lockout with Defeasance .........        93       $752,381,012         96.88%        113           113           116
Lockout Period
 Followed by
 Yield Maintenance ..............         4         24,206,877          3.12          25           103           106
                                         --       ------------        ------
Total ...........................        97       $776,587,889        100.00%
                                         ==       ============        ======
</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 Substitutions" 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 generally 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, tenant improvement
costs, leasing commissions, management fees and advertising), fixed expenses
(such as insurance, real estate taxes and, if applicable, ground lease
payments) and replacement reserves and an allowance for vacancies, credit
losses and for commercial properties, an estimate of the average annual
retention costs. 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.

     Underwritten Net Cash Flow reflects the calculations and adjustments used
by the Mortgage Loan Sellers for their underwriting process and any updates
thereof and may or may not reflect the amounts calculated and adjusted by S&P
and Fitch for their own analysis. In addition, Underwritten Net Cash Flow and
the DSCRs derived therefrom are not a substitute for cash flow as determined in
accordance with generally accepted accounting principles as a measure of the
results of the property's operation or a substitute for cash flows from
operating activities determined in accordance with generally accepted
accounting principles as a measure of liquidity.

     Revenue. In determining potential gross revenue for each Mortgaged
Property, the Mortgage Loan Sellers generally relied on the most recent rent
rolls supplied by the borrower as of the date of such determination and, where
the actual vacancy shown on the rent rolls and the market vacancy was less than
5.0%, assumed a 5.0% vacancy in determining revenue from rents, except that in
the case of certain Mortgaged Properties which are not secured by multifamily
properties, space occupied by the anchor or single tenants or other large
creditworthy tenants may have been disregarded in performing the vacancy
adjustment due to the length of the related leases or creditworthiness of the
tenants, in accordance with the respective Mortgage Loan Seller's underwriting
standards. Where the actual or market vacancy was not less than 5.0%, the
Mortgage Loan Sellers determined revenue from rents by generally relying on the
most recent rent rolls supplied by the borrower as of the date of such
determination and the greater of (a) actual vacancy at the related Mortgaged
Property, (b) vacancy at comparable properties in the same market as the
related Mortgaged Property, and (c) 5.0%. In determining rental revenue for
multifamily, manufactured housing and self storage properties, the Mortgage
Loan Sellers generally either reviewed rental revenue shown on the rolling
12-month operating statements or annualized the rental revenue and
reimbursement


                                      S-65
<PAGE>

of expenses shown on rent rolls or operating statements with respect to the
prior one to twelve month periods. For the other rental properties, the
Mortgage Loan Sellers generally annualized rental revenue shown on the most
recent rent rolls (as applicable), after applying the vacancy factor, generally
without further regard to the terms (including expiration dates) of the leases
shown on the rent rolls. In the case of hotel properties, gross receipts were
generally determined based upon the average occupancy not to exceed 80.0% and
daily rates achieved during the prior two to three year annual reporting
period. In general, any non-recurring items and non-property related revenue
were eliminated from the calculation.

     Expenses. In determining expenses for each Mortgaged Property, the related
Mortgage Loan Seller generally relied on rolling 12-month operating statements
and/or full-year or year-to-date financial statements supplied by the borrower.
Except that (a) if tax or insurance expense information more current than that
reflected in the financial statements was available, the newer information was
used, (b) property management fees were generally assumed to be 3.0% to 5.0% of
effective gross revenue (except with respect to single tenant properties, where
a minimum of 3.0% of gross receipts was generally assumed, with respect to
full-service hotel properties, where a minimum of 3.5% of gross receipts was
generally assumed and with respect to limited-service hotel properties, where a
minimum of 4.0% of gross receipts was generally assumed), (c) assumptions were
made with respect to reserves for leasing commissions, tenant improvement
expenses and capital expenditures and (d) expenses were assumed to include
annual replacement reserves.

     Replacement Reserves. Replacement reserves, if any, are reserves escrowed
for ongoing items such as repairs and replacements, including, in the case of
hospitality properties, reserves for furniture, fixtures and equipment. In
certain cases, however, the subject reserve will be subject to a maximum
amount, and once that maximum amount is reached the subject reserve will not be
funded except, in some cases, to the extent it is drawn upon.


ASSESSMENTS OF PROPERTY CONDITION

     Property Inspection. All of the Mortgaged Properties were inspected at or
about the time of the origination or acquisition of the related mortgage loan
to assess their 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 at or about the
time of the origination of the related mortgage loans. All of these appraisals
stated that they were performed in compliance with the Code of Professional
Ethics and Standards of Professional Conduct of the Appraisal Institute and the
Uniform Standards of Professional Appraisal Practice as adopted by the
Appraisal Standards Board of the Appraisal Foundation and accepted and
incorporated into the Financial Institutions Reform, Recovery and Enforcement
Act of 1989, as amended ("FIRREA").

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

     Environmental Reports. A "Phase I" environmental site assessment was
performed with respect to each Mortgaged Property and, in some cases, a "Phase
II" environmental site assessment or other additional testing was performed.
See "--Representations and Warranties; Repurchases and Substitutions" below.

     Building Condition Reports. At or about the time of the origination of all
mortgage loans, a licensed engineer or consultant inspected each related
Mortgaged Property to assess the condition of the structure, exterior walls,
roofing, interior structure, mechanical and electrical systems and site
improvements. The resulting reports indicated deferred maintenance items on
certain Mortgaged Properties and recommended certain capital improvements for
which escrows were generally established at origination and the reports were
used in determining underwritten net cash flow and capital reserves, if any.
Generally, with respect to the majority of the Mortgaged Properties, the
related borrowers were required to deposit with the lender an amount equal to
at least 125% of the licensed engineer's estimated cost of the recommended
repairs,


                                      S-66
<PAGE>

corrections or replacements to assure their completion. 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.

     Earthquake Analyses. An architectural and engineering consultant performed
an analysis on 19 Mortgaged Properties, securing mortgage loans representing
approximately 20.41% of the Initial Pool Balance, located primarily in the
State of California in order to evaluate the structural and seismic condition
of the property and to assess, based primarily on statistical information, the
probable maximum loss for the property in an earthquake scenario. 7 of the 19
Mortgaged Properties described above (identified as Loan No. 2, 7, 24, 35, 38,
74 and 80 on Annex A to this prospectus supplement), representing approximately
5.32% of the Initial Pool Balance, are covered by earthquake insurance in an
amount at least equal to the lesser of the replacement cost of the improvements
on such Mortgaged Property and the outstanding principal balance of the related
mortgage loan.


THE MORTGAGE LOAN SELLERS

     The Mortgage Loan Sellers are GECC, HFCF and Chase. GECC is an affiliate
of GE Capital Loan Services, Inc., a primary servicer. HFCF is a wholly-owned
subsidiary of Heller. Chase is the Master Servicer, the parent corporation of
the Depositor and an affiliate of Chase Securities Inc., one of the
Underwriters. See "The Depositor" in the prospectus. Chase directly originated
(generally, in accordance with the underwriting criteria described below with
respect to Chase) all of the mortgage loans acquired by the Depositor from
Chase. GECC directly originated (generally, in accordance with the underwriting
criteria described below with respect to GECC) all of the mortgage loans
acquired by the Depositor from GECC. Heller directly originated (generally, in
accordance with the underwriting criteria described below with respect to
Heller) all of the mortgage loans acquired by the Depositor from HFCF.

     The information set forth in this prospectus supplement concerning the
Mortgage Loan Sellers and their underwriting standards have been provided by
the Mortgage Loan Sellers, and neither the Depositor nor the Underwriters make
any representation or warranty as to the accuracy or completeness of that
information.


UNDERWRITING STANDARDS


GECC'S UNDERWRITING STANDARDS

     General. Through its GE Capital Real Estate division, GECC has been
lending and investing in the commercial real estate industry for over 25 years
and has a portfolio of approximately $18.0 billion of assets. GE Capital Real
Estate originates commercial mortgage loans through approximately 16 offices
located throughout North America. The risk-management (loan underwriting)
function is separate from loan origination.

     Loan Analysis. All GECC credit underwriting is performed by GECC
employees. GECC performs both a credit analysis and a collateral analysis with
respect to each loan. The credit analysis of the borrower includes a review of
historical tax returns, third party credit reports, judgment, lien, bankruptcy
and pending litigation searches and, if applicable, the loan payment history of
the borrower. The collateral analysis includes an analysis of the historical
property operating statements, rent rolls and a projection of future
performance and a review of tenant leases. Historical cashflow verification is
performed in most cases by staff of a "big five" accounting firm and reviewed
by GECC underwriting staff. GECC also performs a qualitative analysis which
generally 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. A member of the loan underwriting
team also conducts a site inspection to (1) confirm the occupancy rate of the
mortgaged property, (2) analyze the market and (3) assess the utility of the
mortgaged property within the market. GECC requires third party appraisals, as
well as environmental reports, building condition reports and seismic reports,
if applicable. Each report is reviewed for acceptability by a GECC staff member
for compliance with program standards and the staff member approves or rejects
the report. The results of these reviews are incorporated into the underwriting
report.


                                      S-67
<PAGE>

     Loan Approval. Prior to commitment, all mortgage loans must be approved by
GE Capital Real Estate's credit committee (the make-up of which varies by loan
size) 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.


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




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

     The debt service coverage ratio guidelines listed above are calculated
based on Underwritten Net Cash Flow. In addition, GECC's underwriting
guidelines generally permit a maximum amortization period of 30 years. However,
notwithstanding the foregoing, in certain circumstances the actual debt service
coverage ratios and loan-to-value ratios for the mortgage loans originated by
GECC may vary from these guidelines and not all of these guidelines apply to
the credit tenant lease loans which have DSCR's at origination that are equal
to at least 1.00x and LTV ratios at origination that generally range from 70%
to 95%. See "Description of the Mortgage Pool" in this prospectus supplement
and Annex A to this prospectus supplement.


     Escrow Requirements. Except with respect to certain low leverage loans or
where tenants are required in their leases to pay for the covered expenses,
GECC generally requires most borrowers to fund various escrows for taxes and
insurance, capital expenses and/or replacement reserves. In some cases, the
borrower is permitted to post a letter of credit in lieu of funding a given
reserve or escrow. Generally, the required escrows for mortgage loans
originated by GECC 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 to provide GECC with
     sufficient funds to satisfy all taxes and assessments at least one month
     prior to their respective due dates.


   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 to provide GECC with sufficient funds to
     pay all insurance premiums at least one month prior to their respective
     due dates. If the property is covered by a blanket policy of insurance,
     GECC reserves the right in the mortgage to require a separate insurance
     policy and insurance escrows in certain circumstances.


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


                                      S-68
<PAGE>

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



<TABLE>
<S>                                       <C>
  Multifamily ........................... $225-250 per unit
  Retail ................................ $0.15 per square foot
  Office ................................ $0.20 per square foot
  Industrial/Warehouse .................. $0.10-0.15 per square foot
  Hotel ................................. 4-5% of total income
  Manufactured Housing .................. $50 per unit
</TABLE>

     o    Completion Repair/Environmental Remediation--Typically, a completion
          repair or remediation reserve is required if so indicated by the
          building condition report. An initial deposit, upon funding of the
          mortgage loan generally 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 generally required.


     o    Re-tenanting--In most cases, major tenants and a significant number of
          smaller tenants have lease expirations within the mortgage loan term.
          To mitigate this risk, reserves for loans secured by commercial
          properties are (in some cases) required 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 the
          tenants.



HELLER'S UNDERWRITING STANDARDS


     General. Heller has been a commercial real estate portfolio lender since
1980. Since 1993, over $3.8 billion by principal balance of the commercial
mortgage loans that Heller has originated have been securitized. Each of HFCF's
mortgage loans was originated and underwritten by Heller or one if its
affiliates through its Heller Express Program.


     Loan Analysis. All Heller credit underwriting is performed by Heller
employees. Heller performs both a credit analysis and a collateral analysis
with respect to each loan. The credit analysis of the borrower includes a
review of personal financial statements, third party credit reports, judgment,
lien, bankruptcy and pending litigation searches and, if applicable, the loan
payment history of the borrower. The collateral analysis includes an analysis
of the historical property operating statements, rent rolls, a projection of
future performance and a review of tenant leases. Historical cashflow
verification is performed by Heller's underwriting staff. Heller also performs
a qualitative analysis which generally 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. A member of the loan underwriting team also conducts a site
inspection to (1) confirm the occupancy rate of the mortgaged property, (2)
analyze the market and (3) assess the utility of the mortgaged property within
the market. Heller requires third party appraisals, as well as environmental
reports, building condition reports and seismic reports, if applicable. Each
report is reviewed for acceptability by a Heller staff member for compliance
with program standards and the staff member approves or rejects the report. The
results of these reviews are incorporated into the underwriting report.


     Loan Approval. Prior to commitment, all mortgage loans must be approved by
Heller's credit committee (the make-up of which varies by loan size) 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.


                                      S-69
<PAGE>

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




<TABLE>
<CAPTION>
PROPERTY TYPE                             DSCR GUIDELINE     LTV RATIO GUIDELINE
--------------------------------------   ----------------   --------------------
<S>                                      <C>                <C>
       Anchored Retail ...............          1.25x                 80%
       Multifamily ...................          1.20x                 80%
       Unanchored Retail .............          1.25x                 75%
       Office ........................          1.25x                 75%
       Industrial/Warehouse ..........          1.25x                 75%
       Hotel .........................          1.40x                 65%
       Manufactured Housing ..........          1.25x                 80%
       Self-Storage ..................          1.25x                 75%
</TABLE>

     The debt service coverage ratio guidelines listed above are calculated
based on Underwritten Net Cash Flow at the time of origination. In addition,
Heller'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 Heller may vary from
these guidelines. See "Description of the Mortgage Pool" in this prospectus
supplement and Annex A to this prospectus supplement.


     Escrow Requirements. Heller requires substantially all borrowers to fund
various escrows for taxes and insurance, capital expenses and/or replacement
reserves. Generally, the required escrows for mortgage loans originated by
Heller 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/or 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, Heller reserves the right in the mortgage to require
     a separate insurance policy and insurance escrows in certain
     circumstances.


   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, as estimated in the engineering report.


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



<TABLE>
<S>                                          <C>
  Retail .................................   $0.15 per square foot
  Multifamily ............................   $250 per unit
  Office .................................   $0.20 per square foot
  Industrial/Warehouse ...................   $0.15 per square foot
  Hotel ..................................   5% of total revenue
  Manufactured Housing ...................   $50 per unit
  Self-Storage ...........................   $0.15 per square foot
</TABLE>

   o Completion Repair/Environmental Remediation--Typically, a completion
     repair reserve is required and, if necessary, an environmental remediation
     reserve may be established. 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 generally
     required.


                                      S-70
<PAGE>

   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 may be 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.

CHASE'S UNDERWRITING STANDARDS

     General. Chase's commercial mortgage banking group has, among other
things, the authority to originate fixed-rate, first lien mortgage loans for
securitization. Chase's 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 one of its predecessor
banks. The loan underwriting group is an integral component of the commercial
mortgage banking group which also includes distinct groups responsible for
origination, closing and servicing of mortgage loans.

     Loan Analysis. Chase credit underwriting is generally performed by Chase
employees, although in a few instances certain of the credit underwriting has
been contracted to third parties. 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. 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, leases, service contracts, utility
bills and a projection of future performance. A member of the loan underwriting
team also conducts a site inspection to (1) confirm the occupancy rate of the
mortgaged property, (2) analyze the market and (3) assess the utility of the
mortgaged property within the market. Chase requires third party appraisals,
environmental reports, building condition reports and seismic reports where
appropriate. Each environmental, building condition and seismic 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.

     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.

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




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

     The debt service coverage ratio guidelines listed above are calculated
based on Underwritten Net Cash Flow at the time of origination. In addition,
Chase's underwriting guidelines generally require a 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.


                                      S-71
<PAGE>

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


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

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

   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, as estimated in the engineering report.

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



<TABLE>
<S>                       <C>
  Retail ..............   $0.15 per square foot
  Multifamily .........   $250 per unit
  Office ..............   $0.20 per square foot
  Industrial ..........   $0.10 per square foot
  Hotel ...............   5% of gross revenue
</TABLE>

   o Completion Repair/Environmental Remediation--Typically, a completion
     repair reserve is required and, if necessary, an environmental remediation
     reserve may be established. 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 generally
     required.

   o Re-tenanting/Debt Service Coverage--In some cases, major tenants have
     lease expirations within or shortly after the mortgage loan term. To
     mitigate this risk, special reserves may be 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.


REPRESENTATIONS AND WARRANTIES; REPURCHASES AND SUBSTITUTIONS

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

     (a) the information set forth in the schedule of mortgage loans attached
   to the applicable Purchase Agreement (which contains certain of the
   information set forth in Annex A) is true and correct in all material
   respects as of the cut-off date;

     (b) as of the date of its origination, the mortgage loan complied in all
   material respects with, or was exempt from, all requirements of federal,
   state or local law relating to the origination and servicing of the
   mortgage loan;

     (c) immediately prior to the sale, transfer and assignment to the
   Depositor, the applicable Mortgage Loan Seller had good and indefeasible
   title to, and was the sole owner of, each mortgage loan, and is
   transferring the mortgage loan free and clear of any and all liens,
   pledges, charges, participations, assignments or security interests of any
   nature encumbering the mortgage loan;


                                      S-72
<PAGE>

     (d) the proceeds of the mortgage loan have been fully disbursed and there
   is no requirement for future advances thereunder;

     (e) each of the related Mortgage Note, related Mortgage, related
   assignment of leases, if any, and other agreements executed in connection
   with the mortgage loan are genuine, legal, valid and binding obligations of
   the related mortgagor (subject to any nonrecourse provisions therein and
   any state anti-deficiency or market value limit deficiency legislation),
   enforceable in accordance with their terms, except with respect to
   provisions relating to default interest, yield maintenance charges or
   prepayment premiums and except as the enforcement may be limited by
   bankruptcy, insolvency, reorganization, moratorium or other similar laws
   affecting the enforcement of creditors' rights generally, and by general
   principles of equity (regardless of whether the enforcement is considered
   in a proceeding in equity or at law);

     (f) as of the date of its origination, there was no valid offset,
   defense, counterclaim or right to rescission with respect to any of the
   related Mortgage Note, Mortgage(s) or other agreements executed in
   connection therewith, and, as of the Closing Date, to the best knowledge of
   the applicable Mortgage Loan Seller there is no valid offset, defense,
   counterclaim or right to rescission with respect to the Mortgage Note,
   Mortgage(s) or other agreements;

     (g) the assignment of the related Mortgage and assignment of leases, if
   the assignment of leases is in a separate instrument, in favor of the
   Trustee constitutes the legal, valid and binding assignment of the Mortgage
   to the Trustee (subject to customary limitations). Each related Mortgage
   and assignment of leases, if the assignment of leases is in a separate
   instrument, is freely assignable upon notice to the mortgagor;

     (h) the related Mortgage is a legal, valid and enforceable first lien on
   the related Mortgaged Property subject only to the exceptions set forth in
   clause (e) above and the following title exceptions (each exception, a
   "Title Exception") (A) liens for 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 adversely interferes with the current use of the Mortgaged
   Property or the security intended to be provided by the Mortgage or with
   the borrower's ability to pay its obligations under the mortgage loan when
   they become due or materially and adversely affects the value of the
   Mortgaged Property as set forth in the appraisal, (C) the exceptions
   (general and specific) and exclusions set forth in the mortgage policy of
   title insurance issued with respect to the mortgage loan and (D) other
   matters to which like properties are commonly subject, none of which,
   individually or in the aggregate, materially adversely interferes with the
   current use of the Mortgaged Property or the security intended to be
   provided by the Mortgage or with the borrower's current ability to pay its
   obligations under the mortgage loan when they become due or materially and
   adversely affects the value of the Mortgaged Property 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
   above;

     (i) all real estate taxes and governmental assessments affecting the
   Mortgaged Property that prior to the Closing Date became due and owing in
   respect of the related Mortgaged Property have been paid, or an escrow of
   funds in an amount sufficient to cover the payments has been established.
   For purposes of this representation and warranty, real estate taxes and
   governmental assessments shall not be considered delinquent or unpaid until
   the date on which interest and/or penalties would be first payable thereon;


     (j) to the applicable Mortgage Loan Seller's knowledge, each related
   Mortgaged Property was free and clear of any material damage (other than
   deferred maintenance for which escrows were established at origination)
   that would affect materially and adversely the value of the Mortgaged
   Property as security for the mortgage loan and the Mortgage Loan Seller has
   not received notice of, and has no knowledge of, any proceeding pending for
   the total or partial condemnation of the Mortgaged Property;


                                      S-73
<PAGE>

     (k) as of the date of its origination, all insurance coverage required
   under each related Mortgage, which insurance covered those risks as were
   customarily acceptable to prudent commercial and multifamily mortgage
   lending institutions lending on the security of property comparable to the
   related Mortgaged Property in the jurisdiction in which the Mortgaged
   Property is located, and with respect to a fire and extended perils
   insurance policy, was in an amount (subject to a customary deductible) at
   least equal to the replacement cost of improvements located on the
   Mortgaged Property, with no deduction for depreciation or an amount at
   least equal to the initial principal balance of the mortgage loan and in
   any event, the amount necessary to avoid the operation of any co-insurance
   provisions; and with respect to business interruption or rental loss
   insurance, in an amount at least equal to 12 months of operations of the
   related Mortgaged Property, was in full force and effect with respect to
   each related Mortgaged Property (other than manufactured housing
   communities); and with respect to comprehensive general liability, was in
   an amount at least equal to $1,000,000; and, as of the cut-off date, to the
   best knowledge of the Mortgage Loan Seller, all insurance coverage required
   under each Mortgage, which insurance covers such risks and is in such
   amounts as are customarily acceptable to prudent commercial and multifamily
   mortgage lending institutions lending on the security of property
   comparable to the related Mortgaged Property in the jurisdiction in which
   such Mortgaged Property is located, is in full force and effect with
   respect to each related Mortgaged Property; and no notice of termination or
   cancellation with respect to any such insurance policy has been received by
   the Mortgage Loan Seller; and except for certain amounts not greater than
   amounts which would be considered prudent by an institutional commercial
   Mortgage lender with respect to a similar Mortgage Loan and which are set
   forth in the related Mortgage, any insurance proceeds in respect of a
   casualty loss (other than as set forth in any ground lease), will be
   applied either to the repair or restoration of the related Mortgaged
   Property with mortgagee or a third party custodian acceptable to mortgagee
   having the right to hold and disburse the proceeds as the repair or
   restoration progresses, other than with respect to amounts that are
   customarily acceptable to commercial and multifamily mortgage lending
   institution, or the reduction or defeasance of the outstanding principal
   balance of the Mortgage Loan. The insurer with respect to each policy is
   qualified to do business in the relevant jurisdiction to the extent
   required. The insurance policies contain a standard mortgagee clause or
   names the mortgagee, its successors and assigns as additional insureds and
   provide that they are not terminable and may not be reduced below
   replacement cost without 30 days prior written notice to the mortgagee (or,
   with respect to non-payment, 10 days prior written notice to the mortgagee)
   or such lesser period as prescribed by applicable law. Each Mortgage
   requires that the mortgagor maintain insurance as described above or
   permits the mortgagee to require insurance as described above;

     (l) each mortgage loan is not, and has never been, 30 days or more past
   due in respect of any scheduled payment;

     (m) one or more Phase I environmental site assessments or updates thereof
   were performed by an environmental consulting firm independent of the
   applicable Mortgage Loan Seller and that Mortgage Loan Seller's affiliates
   with respect to each related Mortgaged Property within the 18 months prior
   to the Closing Date, and the applicable Mortgage Loan Seller, having made
   no independent inquiry other than to review the report(s) prepared in
   connection with the assessment(s) referenced herein, has no knowledge and
   has received no notice of any material and adverse environmental condition
   or circumstance affecting the Mortgaged Property that was not disclosed in
   those report(s). With respect to any material and adverse environmental
   matters disclosed in the Phase I environmental site report, either (i) the
   same have been remediated or abated in all material respects prior to the
   Closing Date, (ii) sufficient funds have been escrowed for purposes of
   effecting such remediation, (iii) the principal of the mortgagor or other
   financially responsible party is required to take such actions, or is
   liable for the failure to take such actions, with respect to such matters
   as have been recommended by the report or required by the applicable
   governmental authority, (iv) an operations and maintenance plan has been or
   will be implemented, (v) environmental insurance has been obtained with
   respect to such matters, or (vi) such conditions or circumstances were
   investigated further and based upon such additional investigation, a
   qualified environmental consultant recommended no further investigation or
   remediation. Each mortgage loan required the related mortgagor to comply,
   with all applicable federal, state and local environmental laws and
   regulations;


                                      S-74
<PAGE>

     (n) the lien of each related Mortgage as a first priority lien in the
   original principal amount of the mortgage loan (as set forth on the
   mortgage loan schedule) is insured by an ALTA lender's title insurance
   policy (or a binding commitment therefor), or its equivalent as adopted in
   the applicable jurisdiction, insuring the Mortgage Loan Seller or its
   affiliates, its successors and assigns, subject only to the Title
   Exceptions; the Mortgage Loan Seller or its affiliates or its successors or
   assigns is the sole named insured of that policy; the policy is assignable
   without the consent of the insurer and will inure to the benefit of the
   Trustee as mortgagee of record; and is in full force and effect upon the
   consummation of the transactions contemplated by the applicable Purchase
   Agreement and all premiums have been paid; no claims have been made under
   the policy, no prior holder of the related Mortgage nor the Mortgage Loan
   Seller has 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; the insurer issuing such policy is qualified to do business
   in the jurisdiction in which the related Mortgaged Property is located to
   the extent required; where available, where material and where applicable
   such policy contains no exclusions for or affirmatively insures, (a) access
   to public roads, (b) that there are no encroachments of any part of the
   building thereon over easements and (c) that the area shown on the survey
   is the same as the property described in the Mortgage;

     (o) except with respect to the APD Loan, which provides that the rate at
   which interest accrues on the APD Loan increases after the Anticipated
   Prepayment Date, the Mortgage Rate (exclusive of any default interest, late
   charges or prepayment premiums) of the mortgage loan is a fixed rate;

     (p) other than payments due but not yet 30 days or more delinquent, there
   is, to the Mortgage Loan Seller's knowledge, (A) no material default,
   breach, violation or event of acceleration existing under the related
   Mortgage Note or each related Mortgage, and (B) no event which, with the
   passage of time or with notice and the expiration of any grace or cure
   period, would constitute a material default, breach, violation or event of
   acceleration under any of the documents; the Mortgage Loan Seller has not
   waived any other material default, breach, violation or event of
   acceleration under any of those documents; and under the terms of each
   mortgage loan, each related Mortgage Note, each related Mortgage and the
   other loan documents in the related mortgage file, no person or party other
   than the mortgagee may declare an event of default or accelerate the
   related indebtedness under that mortgage loan, Mortgage Note or Mortgage;

     (q) each mortgage loan is directly secured by a Mortgage on a commercial
   or multifamily property, and either (1) substantially all of the proceeds
   of the mortgage loan were used to acquire, improve or protect the portion
   of the commercial or multifamily residential property that consists of an
   interest in real property (within the meaning of Treasury Regulations
   Sections 1.856-3(c) and 1.856-3(d)) and the interest in real property was
   the only security for the mortgage loan as of the Testing Date (as defined
   below), or (2) the fair market value, as evidenced by an MAI appraisal
   conducted within 12 months of the origination of the mortgage loan, of the
   interest in real property which secures the mortgage loan was at least
   equal to 80% of the principal amount of the mortgage loan (a) as of the
   Testing Date, or (b) as of the closing date. For purposes of the previous
   sentence, (1) the fair market value of the referenced interest in real
   property shall first be reduced by (a) the amount of any lien on the
   interest in real property that is senior to the mortgage loan, and (b) a
   proportionate amount of any lien on the interest in real property that is
   on a parity with the mortgage loan, and (2) the "Testing Date" shall be the
   date on which the referenced mortgage loan was originated unless (a) the
   mortgage loan was modified after the date of its origination in a manner
   that would cause "significant modification" of the mortgage loan within the
   meaning of Treasury Regulations Section 1.1001-3(b), and (b) the
   "significant modification" did not occur at a time when the mortgage loan
   was in default or when default with respect to the mortgage loan was
   reasonably foreseeable. However, if the referenced Mortgage Loan has been
   subjected to a "significant modification" after the date of its origination
   and at a time when such Mortgage Loan was not in default or when default
   with respect to such Mortgage Loan was not reasonably foreseeable, the
   Testing Date shall be the date upon which the latest such "significant
   modification" occurred.

     (r) each mortgage loan is a whole loan, contains no equity participation
   by the lender or shared appreciation feature and does not provide for any
   contingent or additional interest in the form of participation in the cash
   flow of the related Mortgaged Property or provide for negative amortization
   (other than the excess interest provisions of the APD Loan);


                                      S-75
<PAGE>

     (s) subject to certain exceptions, which are customarily acceptable to
   commercial and multifamily mortgage lending institutions lending on the
   security of property comparable to the related Mortgaged Property, each
   Mortgage or loan agreement contains provisions for the acceleration of the
   payment of the unpaid principal balance of the mortgage loan if, without
   (a) lender consent, (b) rating agency confirmation that such sale, transfer
   or encumbrance would not result in the downgrade, qualification or
   withdrawal of any of the then current ratings on any class of outstanding
   certificates or (c) transfer to a pre-approved entity, or entity meeting
   the underwriting requirements in the mortgage loan documents, the related
   Mortgaged Property, or any controlling interest therein, is directly
   transferred or sold or encumbered in connection with subordinate financing
   by a lien or security interest against the related Mortgaged Property,
   other than any existing permitted additional debt, or if the borrower
   incurs any unsecured indebtedness in a manner prohibited by the related
   Mortgage or loan agreement;

     (t) each Mortgaged Property was inspected by or on behalf of the related
   originator or affiliate within the 12 months prior to the Closing Date;

     (u) since origination, 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 the mortgage loans
   which permit defeasance by means of substituting for the Mortgaged Property
   (or, in the case of a mortgage loan secured by multiple Mortgaged
   Properties, one or more of the Mortgaged Properties) U.S. Treasury
   obligations sufficient to pay the mortgage loans in accordance with their
   terms, and with respect to mortgage loans which permit the related
   mortgagor to substitute a replacement property, the terms of the related
   Mortgage do not provide for release of any material portion of the
   Mortgaged Property from the lien of the Mortgage except (a) in
   consideration of payment therefor equal to not less than 125% of the
   allocated loan amount of such Mortgaged Property or (b) payment in full of
   such mortgage loan;

     (v) to the Mortgage Loan Seller's knowledge, as of the date of
   origination of the mortgage loan, based upon a letter from governmental
   authorities, a legal opinion, an endorsement to the related title policy or
   based upon other due diligence considered reasonable by prudent commercial
   conduit mortgage lenders in the lending area where the Mortgaged Property
   is located, and, to the Mortgage Loan Seller's knowledge without
   independent investigation, as of the cut-off date, there are no violations
   of any applicable zoning ordinances, building codes and land laws
   applicable to the Mortgaged Property or the use and occupancy thereof or
   any such noncompliance constitutes a legal non-conforming use or structure
   or, if such improvement does not so comply, such noncompliance does not
   materially and adversely affect the value of the related Mortgaged Property
   as determined by the appraisal performed at origination; and

     (w) all escrow deposits and payments required pursuant to the mortgage
   loan as of the Closing Date required to be deposited with the Mortgage Loan
   Seller in accordance with the mortgage loan documents have been so
   deposited, are in the possession, or under the control, of the applicable
   Mortgage Loan Seller or its agent and there are no deficiencies in
   connection therewith and all such escrows and deposits will be conveyed by
   the applicable Mortgage Loan Seller to the depositor and identified as such
   with appropriate detail on the Closing Date.

     If a Mortgage Loan Seller has been notified of a material breach of any of
the foregoing representations and warranties and if the respective 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
respective Mortgage Loan Seller will be obligated pursuant to the respective
Purchase Agreement (the relevant rights under which will be assigned, together
with its interests in the mortgage loans, to the Trustee) to (a) 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 the
mortgage loan as of the date of purchase, (2) all accrued and unpaid interest
on the mortgage loan at the related mortgage rate, in effect from time to time,
to but not including the due date in the Due Period of purchase, (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


                                      S-76
<PAGE>

be incurred by the Master Servicer, 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, including, without limitation, legal fees and expenses or (b)
substitute a Qualified Substitute Mortgage Loan and pay any shortfall amount
equal to the difference between the Purchase Price of the mortgage loan
calculated as of the date of substitution and the stated principal balance of
the Qualified Substitute Mortgage Loan as of the date of substitution;
provided, that the applicable Mortgage Loan Seller generally has an additional
90-day period to cure the breach if it is diligently proceeding with that cure,
and has delivered to S&P, Fitch and the Trustee an officer's certificate that
describes the reasons that a cure was not effected within the first 90-day cure
period and the actions it proposes to take to effect the cure and which states
that it anticipates the cure will be effected within the additional 90-day
period. Notwithstanding the foregoing, the actions specified in (a) or (b) of
the preceding sentence must be taken within 90 days following the earlier of
the Mortgage Loan Seller's receipt of notice or discovery of a breach, with no
extension, if such breach would cause the mortgage loan not to be a "qualified
mortgage" within the meaning of Section 860G(a)(3) of the Code.

     A "Qualified Substitute Mortgage Loan" is a mortgage loan which must, on
the date of substitution: (a) have an outstanding principal balance, after
application of all scheduled payments of principal and/or interest due during
or prior to the month of substitution, not in excess of the outstanding
principal balance of the deleted mortgage loan as of the due date in the
calendar month during which the substitution occurs; (b) have a Mortgage Rate
not less than the Mortgage Rate of the deleted mortgage loan; (c) have the same
due date as the deleted mortgage loan; (d) accrue interest on the same basis as
the deleted mortgage loan (for example, on the basis of a 360-day year
consisting of twelve 30-day months); (e) have an original loan-to-value ratio
not higher than that of the deleted mortgage loan and a current loan-to-value
ratio not higher than the then-current loan-to-value ratio of the deleted
mortgage loan, in each case using a "value" for the mortgaged property as
determined using an MAI appraisal; (f) materially comply with all of the
representations and warranties set forth in the applicable Purchase Agreement;
(g) have an environmental report with respect to the related Mortgaged Property
which will be delivered as a part of the related mortgage file; (h) have an
original debt service coverage ratio not less than the original debt service
coverage ratio of the deleted mortgage loan; (i) be determined by an opinion of
counsel to be a "qualified replacement mortgage" within the meaning of Section
860G(a)(4) of the Code; (j) not have a maturity date after the date two years
prior to the Rated Final Distribution Date; (k) not be substituted for a
deleted mortgage loan unless the Trustee has received prior confirmation in
writing by each of S&P and Fitch that the substitution will not result in the
withdrawal, downgrade, or qualification of the then current rating assigned by
the either of S&P or Fitch to any class of Certificates then rated by S&P or
Fitch, respectively, (the cost, if any, of obtaining the confirmation to be
paid by the applicable Mortgage Loan Seller); (l) has been approved by the
Directing Certificateholder; and (m) not be substituted for a deleted mortgage
loan if it would result in the termination of the REMIC status of either REMIC
or the imposition of tax on either REMIC other than a tax on income expressly
permitted or contemplated to be received by the terms of the Pooling and
Servicing Agreement. In the event that one or more mortgage loans are
substituted for one or more deleted mortgage loans simultaneously, then the
amounts described in clause (a) are required to be determined on the basis of
aggregate principal balances and the rates described in clause (b) above and
the remaining term to stated maturity referred to in clause (e) above are
required to be determined on a weighted average basis. When a Qualified
Substitute Mortgage Loan is substituted for a deleted mortgage loan, the
applicable Mortgage Loan Seller will be required to certify that the mortgage
loan meets all of the requirements of the above definition and send the
certification to the Trustee.

     The foregoing repurchase or substitution obligation will constitute the
sole remedy available to the Certificateholders and the Trustee for any breach
of any Mortgage Loan Seller's representations and warranties regarding the
mortgage loans. The respective Mortgage Loan Seller will be the sole warranting
party in respect of the mortgage loans sold by that Mortgage Loan Seller to the
Depositor, and none of the Depositor, the Master Servicer, the Special
Servicer, the Trustee, the Underwriters or any of their affiliates will be
obligated to repurchase any affected mortgage loan in connection with a breach
of the Mortgage Loan Seller's representations and warranties if the Mortgage
Loan Seller defaults on its obligation to do so. Heller will guarantee the
repurchase and substitution obligations of HFCF with respect to the mortgage
loans sold by HFCF to the Depositor. However, the Depositor will not include
any mortgage loan in the pool


                                      S-77
<PAGE>

of mortgage loans if anything has come to the Depositor's attention prior to
the Closing Date that causes it to believe that the representations and
warranties made by a Mortgage Loan Seller regarding 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.


LOCK BOX ACCOUNTS


     With respect to 5 mortgage loans (the "Lock Box Loans"), representing
approximately 10.47% of the Initial Pool Balance, 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 2 Lock Box
Loans (identified as Loan No. 32 and 64 on Annex A to this prospectus
supplement), representing approximately 0.55% of the Initial Pool Balance, the
related Lock Box Accounts were required to be established on the origination
dates of the related mortgage loans. With respect to the 2 LaSalle Loans
(identified as Loan No. 45 and 53 on Annex A to this prospectus supplement),
representing approximately 7.69% of the Initial Pool Balance, a cash management
account was required to be established for each loan on or about the
origination date of each mortgage loan into which the operating lessees are
required to deposit rents directly. Should the DSCR (based on trailing
twelve-month net operating income) of the respective mortgage loan drop below
1.40x (or 1.20x during the restoration period after a condemnation or
casualty), the borrower will no longer have the right to withdraw any amounts
deposited in the cash management account. The terms of 1 Lock Box Loan
(identified as Loan No. 52 on Annex A to this prospectus supplement),
representing approximately 2.23% of the Initial Pool Balance, provides for the
establishment of a Lock Box Account upon the occurrence and continuation of
certain events, generally relating to the occurrence of an event of default
under the related mortgage loan documents. Except as set forth above, the
agreements which govern the Lock Box Accounts provide that the borrower has no
withdrawal or transfer rights with respect thereto. The Lock Box Accounts will
not be assets of either REMIC.


                                      S-78
<PAGE>

                        DESCRIPTION OF THE CERTIFICATES

GENERAL

     The Certificates will be issued pursuant to a pooling and servicing
agreement, among the Depositor, the Master Servicer, the Special Servicer and
the Trustee (the "Pooling and Servicing Agreement") and will represent in the
aggregate the entire beneficial ownership interest in the trust fund consisting
of: (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/or 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
Interest Distribution Account, and the REO Account, if established; (4) the
rights of the mortgagee under all insurance policies with respect to the
mortgage loans; (5) certain rights of the Depositor under the Purchase
Agreements relating to mortgage loan document delivery requirements and the
representations and warranties of each Mortgage Loan Seller regarding the
mortgage loans; and (6) certain obligations of Heller under the HFCF Purchase
Agreement.

     The Depositor's Commercial Mortgage Pass-Through Certificates, Series
2000-3 (the "Certificates") will consist of the following eighteen classes: the
Class A-1 and Class A-2 Certificates (collectively, the "Class A Certificates")
and the Class X, Class B, Class C, Class D, Class E, Class F, Class G, Class H,
Class I, Class J, Class K, Class L, Class M, Class S, Class R and Class LR
Certificates. The Class A Certificates and the Class X Certificates are
referred to collectively in this prospectus supplement as the "Senior
Certificates". The Class B, Class C, Class D, Class E, Class F, Class G, Class
H, Class I, Class J, Class K, Class L and Class M Certificates are referred to
collectively in this prospectus supplement as the "Subordinate Certificates".
The Class B, Class C, Class D, Class E and Class F 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, Class E and Class F
Certificates are offered hereby (collectively, the "Offered Certificates"). The
Class G, Class H, Class I, Class J, Class K, Class L, Class M, Class S, Class R
and Class LR Certificates (collectively, the "Non-Offered Certificates") have
not been registered under the Securities Act of 1933 and are not offered
hereby.

     The "Certificate Balance" of any class of Certificates (other than the
Class X, Class S 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, Class S and Residual Certificates will not
have Certificate Balances 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 of the Certificate Balances of the
other Certificates on the Closing Date, in the case of the first Distribution
Date, or, for all other Distribution Dates, on the prior distribution date
(after giving effect to the distribution of principal and the allocation of
losses, if any, on that distribution 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 G, Class H, Class I, Class
J, Class K, Class L and Class M Certificates will have an aggregate initial
Certificate Balance of approximately $74,746,584.

     The Offered Certificates will be maintained and transferred in book-entry
form and issued in denominations of $10,000 initial Certificate Balance, or in
the case of the Class X Certificates, $1,000,000 initial Notional Amount, and
integral multiples of $1 in excess of that amount. The "Percentage Interest"
evidenced by any Certificate (other than the Class S and 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.


                                      S-79
<PAGE>

     The Offered Certificates will initially be represented by one or more
global Certificates registered in the name of the nominee of The Depository
Trust Company ("DTC"). The Depositor has been informed by DTC that DTC's
nominee will be Cede & Co. No person acquiring an interest in the Offered
Certificates (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 Clearstream Banking, societe anonyme ("Clearstream, Luxembourg")
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.


CERTIFICATE REGISTRAR AND AUTHENTICATING AGENT

     Pursuant to the Pooling and Servicing Agreement, the Trustee may appoint
one or more parties to serve as certificate 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"). Initially, the
Trustee will be appointed as the Certificate Registrar and the Authenticating
Agent pursuant to the Pooling and Servicing Agreement. In the event that the
Trustee resigns or is removed as Trustee, it will be removed as certificate
registrar and/or authenticating agent.


BOOK-ENTRY REGISTRATION AND DEFINITIVE CERTIFICATES

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


                                      S-80
<PAGE>

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
Clearstream, Luxembourg, 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 Clearstream,
Luxembourg 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 those processing will be
reported to the relevant Clearstream, Luxembourg Participant or Euroclear
Participant on that business day. Cash received in Clearstream, Luxembourg or
Euroclear as a result of sales of securities by or through a Clearstream,
Luxembourg 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 Clearstream, Luxembourg 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 Trustee 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 Trustee 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
Certificate Registrar, the Trustee, the Special Servicer or the Master 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 the 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 the Certificates to persons or entities that do
not participate in the DTC system, or to otherwise act with respect to the
Certificates, may be limited due to the lack of a physical certificate for the
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 the
undivided interests.

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

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


                                      S-81
<PAGE>

     None of the Depositor, the Master Servicer, the Certificate Registrar, the
Underwriters, the Special Servicer or the Trustee will have any liability for
any actions taken by DTC, Euroclear or Clearstream, Luxembourg, 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,
Clearstream, Luxembourg 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 the 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 second
to last paragraph under "Description of the Certificates--Book-Entry
Registration and Definitive Certificates", the Trustee 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 global 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 Certificate Registrar, the Trustee, the Special
Servicer and the Master 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
the book-entry records of DTC, 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 Trustee, to the extent of available funds, on the 15th day of
each month or, if the 15th day is not a business day, then on the next
succeeding business day (but in no event earlier than the fourth business day
following the related Determination Date), commencing in October 2000 (each, a
"Distribution Date"). All 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 therefor, if the
Certificateholder has provided the Trustee with written wiring instructions no
less than five business days prior to the related Record Date (which wiring
instructions may be in the form of a standing order applicable to all
subsequent distributions) and is the registered owner of Certificates with an
aggregate initial Certificate Balance or Notional Amount, as the case may be,
of at least $5,000,000, or otherwise by check mailed to the Certificateholder.
The final distribution on any Certificate is required to be made in like
manner, but only upon presentation and surrender of the 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 Master Servicer is required to establish and maintain, or cause to be
established and maintained, one or more accounts (collectively, the
"Certificate Account") as described in the Pooling and Servicing Agreement. The
Master 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, all proceeds received under any hazard, title
or other insurance policy that provides coverage with respect to a Mortgaged
Property or the related mortgage loan or in connection with the full or partial
condemnation of a Mortgaged Property (the "Insurance and Condemnation
Proceeds") and other


                                      S-82
<PAGE>

amounts received and retained in connection with the liquidation of defaulted
mortgage loans or property acquired by foreclosure or otherwise (the
"Liquidation Proceeds")), and will be permitted to make withdrawals therefrom
as set forth in the Pooling and Servicing Agreement.

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

     The Trustee 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 Trustee will be required to deposit into the Interest
Reserve Account during the related interest period, in respect of the mortgage
loans that accrue interest on an Actual/360 Basis (collectively, the "Withheld
Loans"), an amount equal to one day's interest at the Mortgage Rate for each
Withheld Loan on its Stated Principal Balance as of the Distribution Date in
the month preceding the month in which the related Servicer Remittance Date
occurs, to the extent a Periodic Payment or P&I Advance is made in respect of
the mortgage loans (all amounts so deposited in any consecutive January (if
applicable) and February, "Withheld Amounts"). On each Servicer Remittance Date
occurring in March, the Trustee 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 Trustee is required to establish and maintain an "Excess Interest
Distribution Account" in the name of the Trustee for the benefit of the Class S
Certificateholders. Prior to the applicable Distribution Date, the Master
Servicer is required to remit to the Trustee for deposit into the Excess
Interest Distribution Account an amount equal to the Excess Interest received
during the related Due Period.

     The Master Servicer is authorized but not required to direct the
investment of funds held in the Certificate Account in U.S. government
securities and other obligations that are acceptable to each of S&P and Fitch
("Permitted Investments"), and the Master Servicer will be entitled to retain
any interest or other income earned on the funds. The Master Servicer will be
required to bear any losses resulting from the investment of the funds, other
than losses which result from the insolvency of any financial institution which
was an eligible institution under the terms of the Pooling and Servicing
Agreement. Funds held in the Distribution Accounts, the Interest Reserve
Account and the Excess Interest Distribution Account will not be invested.

     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 (without duplication):

     (x) 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):

         (1) all Periodic Payments and balloon payments collected but due on a
       due date subsequent to the related Due Period;

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

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


                                      S-83
<PAGE>

         (4) 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

         (5) Excess Interest;

         (6) all Yield Maintenance Charges; and

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

     (y) all P&I Advances made by the Master Servicer or the Trustee, as
   applicable, with respect to the 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

     (z) 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 and Servicing Agreement.

     The "Due Period" for each Distribution Date 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 16 mortgage loans, representing approximately
19.17% of the Initial Pool Balance, 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
(or applicable grace period) is not a business day, any payments received with
respect to the mortgage loans relating to the related Due Period on the
business day immediately following that day will be deemed to have been
received during that Due Period and not during any other Due Period.

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


                                      S-84
<PAGE>

     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
the 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 the 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 the 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, an amount equal to the
Principal Distribution Amount (or the 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 its Certificate Balance, an amount equal to
the Principal Distribution Amount (or the 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 the 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;


                                      S-85
<PAGE>

     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
the 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
the 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;

     thirty-first, to the Class K Certificates, in respect of interest, up to
an amount equal to the Interest Distribution Amount for that class;

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

     thirty-third, to the Class K Certificates, until all amounts of Collateral
Support Deficit previously allocated to the Class K Certificates, but not
previously reimbursed, have been reimbursed in full;

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

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

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

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

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


                                      S-86
<PAGE>

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

     fortieth, to the Class R and Class LR Certificates, the amount, if any, of
the Available Distribution Amount remaining in the Upper-Tier Distribution
Account and the Lower-Tier Distribution Account, respectively, 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 a 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 interest rate (the "Pass-through Rate") applicable
to each class of Certificates (other than the Class S and Residual
Certificates) for any Distribution Date will equal the rates set forth below.

     The Pass-through Rate on the Class A-1 Certificates is a per annum rate
equal to    %.

     The Pass-through Rate on the Class A-2 Certificates is a per annum rate
equal to    %.

     The Pass-through Rate on the Class B Certificates is a per annum rate
equal to    %, subject to a maximum per annum rate equal to the WAC Rate.

     The Pass-through Rate on the Class C Certificates is a per annum rate
equal to    %, subject to a maximum per annum rate equal to the WAC Rate.

     The Pass-through Rate on the Class D Certificates is a per annum rate
equal to    %, subject to a maximum per annum rate equal to the WAC Rate.

     The Pass-through Rate on the Class E Certificates is a per annum rate
equal to the WAC Rate less    % per annum.

     The Pass-through Rate on the Class F Certificates is a per annum rate
equal to the WAC Rate less    % per annum.

     The Pass-through Rate on the Class G Certificates is a per annum rate
equal to    %.

     The Pass-through Rate on the Class H Certificates is a per annum rate
equal to    %, subject to a maximum per annum rate equal to the WAC Rate.

     The Pass-through Rate on the Class I Certificates is a per annum rate
equal to    %, subject to a maximum per annum rate equal to the WAC Rate.

     The Pass-through Rate on the Class J Certificates is a per annum rate
equal to    %, subject to a maximum per annum rate equal to the WAC Rate.

     The Pass-through Rate on the Class K Certificates is a per annum rate
equal to    %, subject to a maximum per annum rate equal to the WAC Rate.

     The Pass-through Rate on the Class L Certificates is a per annum rate
equal to    %, subject to a maximum per annum rate equal to the WAC Rate.

     The Pass-through Rate on the Class M Certificates is a per annum rate
equal to    %, subject to a maximum per annum rate equal to the WAC Rate.

     The Pass-through Rate for the Class X Certificates for any Distribution
Date will equal the excess, if any, of (a) the WAC Rate for the related
Distribution Date, over (b) the weighted average of the Pass-through Rates on
all of the other Certificates (other than the Class S and Residual
Certificates) weighted on the basis of their respective Certificate Balances
immediately prior to that Distribution Date.


                                      S-87
<PAGE>

     The Class S Certificates will not have a Pass-through Rate or be entitled
to distributions in respect of interest other than Excess Interest.

     The Pass-through Rate on each class of Offered Certificates for the first
Distribution Date is expected to be as set forth on page S-6 of this prospectus
supplement.

     The "WAC Rate" with respect to any Distribution Date is equal to 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
Closing Date, in the case of the first Distribution Date, or, for all other
Distribution Dates, the preceding Distribution Date.

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

     "Administrative Cost Rate" as of any date of determination will be equal
to the sum of the Servicing Fee Rate and the Trustee Fee Rate.

     The "Mortgage Rate" with respect to any mortgage loan is the per annum
rate at which interest accrues on the 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, for mortgage loans that
do 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 Certificates, the Mortgage Rate of the 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 the 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 required to be paid in respect of the
mortgage loan during the one-month period at the related Mortgage Rate;
provided, however, that with respect to each Withheld Loan, the Mortgage Rate
for the one month period (1) prior to 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) prior to the due date in March, will be the per annum rate stated
in the related Mortgage Note.

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

     Interest Distribution Amount. Interest will accrue for each class of
Certificates (other than the Class S and Residual Certificates) during the
related Interest Accrual Period. The "Interest Distribution Amount" of any
class of Certificates (other than the Class S and 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 Class S and 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.

     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 Periodic Payments
(excluding balloon payments and Excess Interest) 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


                                      S-88
<PAGE>

the related Servicer Remittance Date or advanced by the Master Servicer or the
Trustee, as applicable, and (b) all balloon payments to the extent received
during the related Due Period or any applicable grace 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 Master 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 Master Servicer as recoveries of previously unadvanced principal of the
related mortgage loan.

     The "Assumed Scheduled Payment" for any Due Period and with respect to any
mortgage loan that is delinquent in respect of its balloon payment (including
any REO Loan as to which the balloon payment would have been past due), is an
amount equal to the sum of (a) the principal portion of the Periodic 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 the original
amortization schedule of the mortgage loan (as calculated with interest at the
related Mortgage Rate), if applicable, assuming the related 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 Mortgage Rate (net of
the applicable rate at which the Servicing Fee is calculated).

     For purposes of the foregoing definitions of Principal Distribution
Amount, the term "Principal Shortfall" for any Distribution Date means the
amount, if any, by which (1) the Principal Distribution Amount for the prior
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, Class J, Class K, Class L and Class M 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 liquidation, the Stated Principal
Balance of the mortgage loan will be zero.

     For purposes of calculating distributions on, and allocations of
Collateral Support Deficit to, the Certificates, as well as for purposes of
calculating the Servicing Fee and Trustee Fee payable each month, each REO
Property will be treated as if there exists with respect thereto an outstanding
mortgage loan (an "REO Loan"), and all references to mortgage loan, mortgage
loans and pool of mortgage loans 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 predecessor
mortgage loan, including the same fixed Mortgage Rate (and, accordingly, the
same Net Mortgage Rate) and the same unpaid principal balance and Stated
Principal Balance. Amounts due on the predecessor mortgage loan, including any
portion of it payable or reimbursable to the Master Servicer, will continue to
be "due" in respect of the REO Loan; and


                                      S-89
<PAGE>

amounts received in respect of the related REO Property, net of payments to be
made, or reimbursement to the Master Servicer for payments previously advanced,
in connection with the operation and management of that property, generally
will be applied by the Master Servicer as if received on the predecessor
mortgage loan.

     Excess Interest. On each Distribution Date, the Trustee is required to
distribute any Excess Interest received with respect to mortgage loans during
the related Due Period to the Class S Certificates.


ALLOCATION OF YIELD MAINTENANCE CHARGES

     On any Distribution Date, Yield Maintenance Charges collected during the
related Due Period will be required to be distributed by the Trustee to the
holders of the Class X Certificates. No Yield Maintenance Charges will be
distributed to holders of any other Class of Certificates.

     For a description of 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 "Risk Factors--Risks
Relating to Enforceability of Yield Maintenance Charges or Defeasance
Provisions" in this prospectus supplement and "Certain Legal Aspects of the
Mortgage Loans--Default Interest and Limitations on Prepayments" in the
prospectus regarding the enforceability of Yield Maintenance Charges.


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 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:




<TABLE>
<CAPTION>
                         ASSUMED FINAL
CLASS DESIGNATION      DISTRIBUTION DATE
--------------------- -------------------
<S>                   <C>
  Class A-1 ......... August 15, 2008
  Class A-2 ......... September 15, 2010
  Class X ........... December 15, 2019
  Class B ........... September 15, 2010
  Class C ........... September 15, 2010
  Class D ........... October 15, 2010
  Class E ........... October 15, 2010
  Class F ........... October 15, 2010
</TABLE>

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

     In addition, the Assumed Final Distribution Dates set forth above were
calculated on the basis of a 0% CPR and assuming the APD Loans are prepaid in
full on their respective Anticipated Prepayment Dates. Since the rate of
payment (including prepayments) of the mortgage loans may exceed the scheduled
rate of payments, and could exceed the 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 Final Distribution Dates were calculated assuming that
there would not be an early termination of the trust fund.

     The "Rated Final Distribution Date" for each class of Offered Certificates
will be October 15, 2032, the first Distribution Date after the 24th month
following the end of the stated amortization term for the mortgage loan that,
as of the cut-off date, will have the longest remaining amortization term.


                                      S-90
<PAGE>

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 M Certificates will be
       subordinated to the rights of the holders of the Class L Certificates,

    o  the rights of the holders of the Class L and Class M Certificates will
       be subordinated to the rights of the holders of the Class K
       Certificates,

    o  the rights of the holders of the Class K, Class L and Class M
       Certificates will be subordinated to the rights of the holders of the
       Class J Certificates,

    o  the rights of the holders of the Class J, Class K, Class L and Class M
       Certificates will be subordinated to the rights of the holders of the
       Class I Certificates,

    o  the rights of the holders of the Class I, Class J, Class K, Class L and
       Class M 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, Class J, Class K,
       Class L and Class M 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, Class J,
       Class K, Class L and Class M 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,
       Class J, Class K, Class L and Class M Certificates will be subordinated
       to the rights of the holders of the Class E Certificates,

    o  the rights of the holders of the Class E, Class F, Class G, Class H,
       Class I, Class J, Class K, Class L and Class M 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, Class J, Class K, Class L and Class M 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, Class J, Class K, Class L and Class M
       Certificates will be subordinated to the rights of the holders of the
       Class B Certificates, and

    o  the rights of the holders of the Class B, Class C, Class D, Class E,
       Class F, Class G, Class H, Class I, Class J, Class K, Class L and Class
       M 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, the holders of the Class E Certificates and the
holders of the Class F 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, the holders of
the Class E Certificates and the holders of the Class F 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 F Certificates by
means of the subordination of the Non-Offered Certificates that are Subordinate
Certificates (the "Non-Offered Subordinate Certificates" ), to


                                      S-91
<PAGE>

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

     Allocation to the Class A Certificates (unless the Cross-Over Date has
occurred, first to the Class A-1 Certificates until the Certificate Balance has
been reduced to zero and then to the Class A-2 Certificates until the
Certificate Balance has been reduced to zero), for so long as they are
outstanding, of the entire Principal Distribution Amount for each Distribution
Date will have the effect of reducing the aggregate Certificate Balance of the
Class A Certificates at a proportionately faster rate than the rate at which
the aggregate Stated Principal Balance of the pool of mortgage loans 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, the Class E Certificates and the Class F 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, Class S 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 Trustee 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
Distribution Date (any deficit, "Collateral Support Deficit"). The Trustee will
be required to allocate any Collateral Support Deficit among the respective
classes of Certificates as follows: to the Class M, Class L, Class K, 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 all classes of Subordinate
Certificates to zero, the Trustee 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 the Class A Certificates have been reduced to zero. Any Collateral
Support Deficit allocated to a class of Certificates will be allocated among
respective Certificates of the class in proportion to the Percentage Interests
evidenced by those Certificates.

     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,
Nonrecoverable Advances made in respect of the mortgage loans, 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 Master
Servicer and the Depositor as described under "Description of the Pooling
Agreements--Certain Matters Regarding the Master Servicer and the Depositor" in
the prospectus, and certain federal, state and local taxes, and certain
tax-related expenses, payable out of the trust fund as


                                      S-92
<PAGE>

described under "Certain Federal Income Tax Consequences--Federal Income Tax
Consequences for REMIC Certificates" and "Certain Federal Income Tax
Consequences--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
is required thereafter to 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 Master Servicer will be obligated, subject to
the recoverability determination described below, to make advances (each, a
"P&I Advance") out of its own funds or, subject to the replacement of 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 Periodic Payments (net of any applicable Servicing Fees), other than
balloon payments, which were due on the mortgage loans during the related Due
Period and delinquent (or not advanced by any sub-servicer) as of the business
day preceding the related 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 applicable grace period and including any REO
Loan as to which the balloon payment would have been past due), an amount equal
to its Assumed Scheduled Payment. The Master Servicer's obligations to make P&I
Advances in respect of any mortgage loan or REO Property will continue through
liquidation of the mortgage loan or disposition of the REO Property, as the
case may be. To the extent that the Master Servicer fails to make a P&I Advance
that it is required to make under the Pooling and Servicing Agreement, the
Trustee will make the required P&I Advance in accordance with the terms of the
Pooling and Servicing Agreement.

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

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

     The Master Servicer or the Trustee, as applicable, will be entitled to
recover (after payment of any outstanding Special Servicing Fees due) 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 Master Servicer nor the Trustee will be obligated to
make any Advance that it determines in its reasonable good faith judgment
would, if made, not be recoverable (including interest on the Advance) out of
Related Proceeds (a "Nonrecoverable Advance"), and the Master Servicer or the
Trustee will be entitled to recover any Advance that it so determines to be a
Nonrecoverable Advance out of general funds on deposit in the Certificate
Account. The Trustee will be


                                      S-93
<PAGE>

entitled to rely conclusively on any non-recoverability determination of the
Master Servicer. Nonrecoverable Advances will represent a portion of the losses
to be borne by the Certificateholders. See "Description of the
Certificates--Advances in Respect of Delinquencies" and "Description of the
Pooling Agreements--Certificate Account" in the prospectus.

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

     Each Statement to Certificateholders furnished or made available by the
Trustee 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 the
Certificates--Reports to Certificateholders" in the prospectus.


APPRAISAL REDUCTIONS

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

          (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 related mortgage loan by the Special Servicer, which
     extension does not change the amount of Periodic Payments on the mortgage
     loan;

          (2) 120 days after an uncured delinquency (without regard to the
     application of any grace period) occurs in respect of a mortgage loan;

          (3) the date on which a reduction in the amount of Periodic 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 related mortgage loan by the Special
     Servicer;

          (4) the date on which a receiver has been appointed;

          (5) 60 days after a borrower declares bankruptcy;

          (6) 60 days after the date on which an involuntary petition of
     bankruptcy is filed with respect to the borrower;

          (7) 30 days after an uncured delinquency occurs in respect of a
     balloon payment for a mortgage loan if the borrower has not delivered to
     the Master Servicer on the related maturity date a written refinancing
     commitment reasonably satisfactory in form and substance to the Master
     Servicer which provides that such refinancing will occur within 60 days;
     and

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

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

     The "Appraisal Reduction" for any Distribution Date and for any mortgage
loan as to which any Appraisal Reduction Event has occurred will be an amount
calculated by the Special Servicer on the first Determination Date following
the date the Special Servicer receives or performs such appraisal equal to the
excess of (a) the outstanding Stated Principal Balance of that mortgage loan
over (b) the excess of (1) the sum of (a) 90% of the appraised value of the
related Mortgaged Property as determined (A) by one or more independent
Appraisal Institute ("MAI") appraisals with respect to any mortgage loan with
an outstanding principal balance equal to or in excess of the lesser of (x)
$2,000,000 or (y) 2% of the Stated Principal Balance of the mortgage loans (the
costs of which will be paid by the Master Servicer as an Advance), or (B) by an
internal valuation performed by the Special Servicer with respect to any
mortgage loan with an outstanding principal balance less than the lesser of (x)
$2,000,000 or (y) 2% of the Stated Principal


                                      S-94
<PAGE>

Balance of the mortgage loans, and (b) all escrows, letters of credit and
reserves in respect of such mortgage loan as of the date of calculation 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 Master Servicer or the
Trustee, all unpaid interest on that mortgage loan at a per annum rate equal to
the Mortgage Rate, (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 Master Servicer or Trustee, as applicable).

     Within 60 days after the Appraisal Reduction Event, the Special Servicer
will be required to receive an appraisal or valuation; provided, however, that
with respect to an Appraisal Reduction Event described in clause (2), the
Special Servicer will be required to receive an appraisal or valuation 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 Master Servicer and the Master
Servicer will be required to report to the Trustee, the Appraisal Reduction to
take into account the 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 Event described
in clause (2), within 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 11th day of the month in which the Distribution Date occurs or, if the 11th
day is not a business day, then the immediately succeeding 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 M Certificates, then to the Class L Certificates, then to
the Class K Certificates, then 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 will 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 the related Distribution Date. See "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 remained current for twelve consecutive
Periodic 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 will be a Servicing Advance, or to conduct
an internal valuation, as applicable. Based upon the appraisal or valuation,
the Special Servicer is required to redetermine and report to the Trustee the
amount of the Appraisal Reduction with respect to the mortgage loan.
Notwithstanding the foregoing, the Special Servicer will not be required to
obtain an appraisal or valuation 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 or valuation 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 or
valuation in calculating any Appraisal Reduction with respect to the mortgage
loan, provided that the Special Servicer is not aware of any material change to
the Mortgaged Property that has occurred that would affect the validity of the
appraisal or valuation.

     Any mortgage loan previously subject to an Appraisal Reduction which
becomes current and remains current for twelve consecutive Periodic Payments,
and with respect to which no other Appraisal Reduction Event has occurred and
is continuing, will no longer be subject to an Appraisal Reduction.


                                      S-95
<PAGE>

REPORTS TO CERTIFICATEHOLDERS; CERTAIN AVAILABLE INFORMATION

     On each Distribution Date, the Trustee will be required to furnish or make
available to each holder of a Certificate, the Master Servicer, the
Underwriters, the Special Servicer, Chase, GECC and a financial market
publisher (which is anticipated to initially be Bloomberg, L.P.), if any, a
statement (a "Statement to Certificateholders") based upon information provided
by the Master Servicer in accordance with Commercial Mortgage Securities
Association guidelines setting forth, among other things:

          (1) the amount of the distribution on the Distribution Date to the
     holders of the class of Certificates in reduction of the Certificate
     Balance of the Certificates;

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

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

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

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

          (6) 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;

          (7) the number and aggregate principal balance of mortgage loans (A)
     delinquent 30-59 days, (B) delinquent 60-89 days, (C) delinquent 90 days
     or more and (D) current but specially serviced or in foreclosure but not
     an REO Property;

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

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

          (10) the amount of the distribution on the Distribution Date to the
     holders of the Class X Certificates allocable to Yield Maintenance
     Charges;

          (11) the Pass-through Rate for the class of Certificates for the
     Distribution Date and the next succeeding Distribution Date;

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

          (13) 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 these amounts
     as a result of the allocation of any Collateral Support Deficit on the
     Distribution Date;

          (14) 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 Class S and Residual
     Certificates) immediately following the Distribution Date;

          (15) 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 that Distribution Date;

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

          (17) the amount of any remaining unpaid interest shortfalls for the
     class as of the Distribution Date;


                                      S-96
<PAGE>

          (18) 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;

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

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

          (21) the amount of the distribution on the Distribution Date to the
     holders of each class of Certificates in reimbursement of Collateral
     Support Deficit;

          (22) the aggregate unpaid principal balance of the pool of mortgage
     loans outstanding as of the close of business on the related Determination
     Date;

          (23) with respect to any mortgage loan as to which a liquidation
     occurred during the related due period (other than a payment in full), (A)
     the loan number thereof, (B) the aggregate of all Liquidation Proceeds
     which are included in the available distribution amount and other amounts
     received in connection with the liquidation (separately identifying the
     portion thereof allocable to distributions on the Certificates), and (C)
     the amount of any realized loss in connection with the liquidation;

          (24) with respect to any REO Property included in the trust as to
     which the Special Servicer determined, in accordance with accepted
     servicing standards, that all payments or recoveries with respect to the
     Mortgaged Property have been ultimately recovered during the related Due
     Period, (A) the loan number of the related mortgage loan, (B) the
     aggregate of all Liquidation Proceeds and other amounts received in
     connection with that determination (separately identifying the portion
     thereof allocable to distributions on the Certificates), and (C) the
     amount of any realized loss in respect of the related REO Loan in
     connection with that determination;

          (25) the aggregate amount of interest on P&I Advances paid to the
     Master Servicer and the Trustee during the related Due Period;

          (26) the aggregate amount of interest on Servicing Advances paid to
     the Master Servicer and the Trustee during the related Due Period;

          (27) the original and then current credit support levels for each
     class of Certificates;

          (28) the original and then current ratings for each class of
     Certificates; and

          (29) the amount of the distribution on the Distribution Date to the
     holders of the Class S and Residual Certificates.

     The Trustee will make available the Statements to Certificateholders
through its corporate trust home page on the internet, which is located at
"http://corporatetrust.statestreet.com". In addition, the Trustee may make
certain other information and reports related to the mortgage loans available,
to the extent the Trustee receives such information, through its home page.

     In the case of information furnished pursuant to clauses (1), (2), (17)
and (21) above, the amounts will 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 Trustee is required to furnish to 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 (1), (2) and (10) above as to
the applicable class, aggregated for the related calendar year or applicable
partial year during which that person was a Certificateholder, together with
any other information as the Trustee 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 Trustee will be deemed to have been satisfied to the extent
that substantially comparable information will be provided by the Trustee
pursuant to any requirements of the Code as from time to time are in force.


                                      S-97
<PAGE>

     The Trustee 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 Trustee make
available at its offices primarily responsible for administration of the trust
fund, during normal business hours upon prior written request, for review by
any holder of an Offered Certificate, the Mortgage Loan Sellers, the Depositor,
the Special Servicer, the Master Servicer, S&P, Fitch or any other person to
whom the Trustee believes the disclosure is appropriate, originals or copies
of, among other things, the following items:

          (1) the Pooling and Servicing Agreement and any amendments to that
     agreement;

          (2) all Statements to Certificateholders made available to holders of
     the relevant class of Offered Certificates since the Closing Date;

          (3) all officer's certificates delivered to the Trustee 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 Trustee 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 Master Servicer or the Special Servicer and delivered to the
     Trustee 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 Master Servicer or the Special
     Servicer and delivered to the Trustee; and

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

Copies of any and all of the foregoing items will be available to
Certificateholders from the Trustee upon request; however, the Trustee 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 Master Servicer will be responsible for enforcing all provisions
of the mortgage loan documents relating to the submission of financial and
property information.

     The Pooling and Servicing Agreement will require the Master Servicer and
the Trustee, subject to certain restrictions set forth in the Pooling and
Servicing Agreement, to provide certain of the reports or, in the case of the
Master Servicer, access to the reports available to Certificateholders set
forth above, as well as certain other information received by the Master
Servicer or the Trustee, as the case may be, to any Certificateholder, the
Underwriters, the Mortgage Loan Sellers, any Certificate Owner or any
prospective investor so identified by a Certificate Owner or an Underwriter,
that requests reports or information; provided that the Trustee and the Master
Servicer will be permitted to require payment of a sum sufficient to cover the
reasonable costs and expenses of providing copies of these 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 Certificate
Owners, will be governed by arrangements among them, subject to any statutory
or regulatory requirements as may be in effect from time to time. Except as
otherwise set forth in this paragraph, the Master Servicer, the Special
Servicer, the Trustee, the Depositor and the Certificate Registrar are required
to recognize as Certificateholders only those persons in whose names the
Certificates are registered on the books and records of the Certificate
Registrar. The initial registered holder of the Offered Certificates will be
Cede & Co., as nominee for DTC.


                                      S-98
<PAGE>

VOTING RIGHTS

     At all times during the term of the Pooling and Servicing Agreement, the
voting rights for the Certificates (the "Voting Rights") will be allocated
among the respective classes of Certificateholders as follows: (1) 4% in the
case of the Class X Certificates, and (2) in the case of any other class of
Certificates (other than the Class S and Residual Certificates), a percentage
equal to the product of 96% and a fraction, the numerator of which is equal to
the aggregate Certificate Balance of the class, in each case, determined as of
the prior Distribution Date, and the denominator of which is equal to the
aggregate Certificate Balance of all classes of Certificates, each determined
as of the prior Distribution Date. None of the Class S, the Class R nor the
Class LR Certificates will be entitled to any Voting Rights. For purposes of
determining Voting Rights, the Certificate Balance of each class will not 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 will be allocated among the Certificateholders in proportion
to the Percentage Interests evidenced by their respective Certificates. Solely
for purposes of giving any consent, approval or waiver pursuant to the Pooling
and Servicing Agreement, neither the Master Servicer, the Special Servicer nor
the Depositor will be entitled to exercise any Voting Rights with respect to
any Certificates registered in its name, if the 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 Master Servicer or the holders of
the Class LR Certificates. Written notice of termination of the Pooling and
Servicing Agreement will be given to each Certificateholder, and the final
distribution will be made only upon surrender and cancellation of the
Certificates at the office of the Certificate Registrar or other location
specified in the notice of termination.

     The holders of the Controlling Class, the Special Servicer, the Master
Servicer and the holders of the Class LR Certificates (in that order) will have
the right to purchase all of the assets of the trust fund. 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 Master Servicer and the Trustee, and
approved by more than 50% of the Voting Rights of the classes of Certificates
then outstanding, other than the Controlling Class, unless the Controlling
Class is the only class of Certificates outstanding, plus the reasonable
out-of-pocket expenses of the Master Servicer related to such purchase, unless
the Master Servicer is the purchaser. This purchase will effect early
retirement of the then outstanding Offered Certificates, but the rights of the
holders of the Controlling Class, the Special Servicer, the Master Servicer or
the holders of the Class LR Certificates to effect the termination is subject
to the requirement that the then aggregate Stated Principal Balance of the pool
of mortgage loans be less than 1% of the Initial Pool Balance.

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


                                      S-99
<PAGE>

     Any optional termination by the holders of the Controlling Class, the
Special Servicer, the Master Servicer, the Depositor 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 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


     State Street Bank and Trust Company will act as Trustee of the trust fund.
The corporate trust office of the Trustee responsible for administration of the
trust is located at 2 Avenue de Lafayette, 6th Floor, Boston, Massachusetts
02111, Attention: Global Investor Services Group, Corporate Trust Department,
Ref. Chase Commercial Mortgage Securities Corp., Series 2000-3. In its
Consolidated Report of Condition as of December 31, 1999, State Street Bank and
Trust Company, a Massachusetts chartered institution, and foreign and domestic
subsidiaries reported total assets of $60,896,000,000. As compensation for the
performance of its routine duties, the Trustee will be paid a fee (the "Trustee
Fee"). The Trustee Fee will be payable monthly from amounts received in respect
of the mortgage loans 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 date on which the mortgage loans are
due) equal to 0.001% per annum, and will be computed on the basis of the Stated
Principal Balance of the related mortgage loan as of the preceding Distribution
Date. 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 routine expenses incurred in the ordinary course
of performing its duties as Trustee under the Pooling and Servicing Agreement,
and not including any expense, disbursement or advance as may arise from its
willful misfeasance, negligence or bad faith. See "Description of the Pooling
Agreements--The Trustee," "--Duties of the Trustee," "--Certain Matters
Regarding the Trustee" and "--Resignation and Removal of the Trustee" in the
prospectus.


                                     S-100
<PAGE>

                        SERVICING OF THE MORTGAGE LOANS


GENERAL

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

     Each of the Master Servicer (directly or through one or more
sub-servicers) and the Special Servicer will be required to service and
administer the mortgage loans for which it is responsible. The Master Servicer
will appoint GE Capital Loan Services, Inc. ("GE Capital") as sub-servicer with
respect to the mortgage loans sold by GECC to the Depositor and Midland Loan
Services, Inc. ("Midland") as sub-servicer with respect to the mortgage loans
sold by HFCF to the Depositor. In addition to the sub-servicing by GE Capital
and Midland of the mortgage loans, the Master Servicer may delegate and/or
assign some or all of its servicing obligations and duties with respect to some
or all of the mortgage loans to one or more affiliates so long as 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 each of S&P and Fitch. Each primary
servicer will be permitted to appoint sub-servicers with respect to their
servicing obligations and duties and each of GE Capital and Chase intend to use
one or more subservicers with respect to certain of the mortgage loans sold to
the Depositor by GECC and Chase, respectively. Except in certain limited
circumstances set forth in the Pooling and Servicing Agreement, the Special
Servicer will not be permitted to appoint sub-servicers with respect to any of
its servicing obligations and duties.

     The Master Servicer and the Special Servicer will be required to service
and administer the mortgage loans for which each is responsible in the best
interests of and for the benefit of the Certificateholders (as determined by
the Master Servicer or the Special Servicer in the exercise of its good faith
and reasonable judgment) in accordance with applicable law, the terms of the
Pooling and Servicing Agreement and the mortgage loans and, to the extent
consistent with the foregoing, in accordance with 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 Master 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 Master Servicer or the Special
Servicer, as the case may be, services and administers commercial and
multifamily mortgage loans owned by the Master Servicer or the Special
Servicer, as the case may be, 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 Master Servicer or the Special
Servicer, as the case may be, in its reasonable judgment, but without regard
to: (A) any relationship that the Master Servicer or the Special Servicer, as
the case may be, or any affiliate of either, may have with the related
borrower, any Mortgage Loan Seller or any other party to the Pooling and
Servicing Agreement; (B) the ownership of any Certificate by the Master
Servicer or the Special Servicer, as the case may be, or any affiliate of
either; (C) the Master Servicer's obligation to make Advances; (D) the Master
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 ownership, servicing or
management for others of any other mortgage loans or mortgaged properties by
the Master Servicer or Special Servicer; and (F) any obligation of the Master
Servicer or any of its affiliates (in their capacity as a Mortgage Loan Seller)
to cure a breach of a representation or warranty or repurchase the mortgage
loan (the foregoing, collectively referred to as the "Servicing Standards").


                                     S-101
<PAGE>

     Except as otherwise described under "--Inspections; Collection of
Operating Information" below, the Master Servicer initially will be responsible
for the servicing and administration of the entire pool of mortgage loans. 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 date or, in the case of a balloon payment,
such payment is more than 60 days delinquent and the borrower has not delivered
to the Master Servicer on the related maturity date a written refinancing
commitment reasonably satisfactory in form and substance to the Master Servicer
which provides that such refinancing will occur within 60 days, provided that
if such refinancing does not occur, at such time the related mortgage loan will
become a Specially Serviced Mortgage Loan, (2) as to which any Periodic 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 case dismissed
within 60 days that mortgage loan will 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 Master Servicer has 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 Master Servicer, a payment default is imminent and is not
likely to be cured by the borrower within 60 days, or (6) as to which a default
of which the Master Servicer has notice (other than a failure by the related
borrower to pay principal or interest) and which materially and adversely
affects the interests of the Certificateholders has occurred and remains
unremediated for the applicable grace period specified in the mortgage loan (or
if no grace period is specified for events of default which are capable of
cure, 60 days), the Master Servicer will be required to transfer its servicing
responsibilities to the Special Servicer, but will be required to continue to
receive payments on 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 the mortgage loan. If the related Mortgaged
Property is acquired in respect of any 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 Master
Servicer will 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 3 Periodic Payments (provided
no additional event of default is foreseeable in the reasonable judgment of the
Special Servicer), the Special Servicer will be required to return servicing of
that mortgage loan (a "Corrected Mortgage Loan") to the Master Servicer.

     The Special Servicer will be required to prepare a report (an "Asset
Status Report") for each mortgage loan which becomes a Specially Serviced
Mortgage Loan not later than 30 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), the Mortgage
Loan Sellers, S&P and Fitch; provided, however, that 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. 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 the
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;


                                     S-102
<PAGE>

provided, however, in the event that the Directing Certificateholder and the
Special Servicer have not agreed upon an Asset Status Report with respect to a
Specially Serviced Mortgage Loan within 90 days of the Directing
Certificateholder's receipt of the initial Asset Status Report with respect to
such Specially Serviced Mortgage Loan, the Special Servicer will implement the
actions described in the most recent Asset Status Report submitted to the
Directing Certificateholder by the Special Servicer.

     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 Certificate
Registrar 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 Certificate Registrar 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 25% of the initial Certificate Balance of that Class.
For purposes of determining identity of the Controlling Class, the Certificate
Balance of each Class will not be reduced by the amount allocated to that class
of any Appraisal Reductions. The Controlling Class as of the Closing Date will
be the Class M 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 MASTER SERVICER

     The Chase Manhattan Bank will act as servicer (in that capacity, the
"Master Servicer") and in that capacity will be responsible for servicing the
mortgage loans. The principal offices of the Master Servicer are located at 380
Madison Avenue, New York, New York 10017. As of June 1, 2000, Chase's
commercial mortgage banking group was the servicer of a portfolio of
multifamily and commercial mortgage loans, secured by properties located
throughout the United States and totaling approximately $8.8 billion in
aggregate outstanding principal amounts. The Master Servicer will appoint GE
Capital as sub-servicer with respect to the mortgage loans sold by GECC to the
Depositor and Midland as sub-servicer with respect to the mortgage loans sold
by HFCF to the Depositor.


THE PRIMARY SERVICERS

     GE Capital will act as servicer of the mortgage loans sold by GECC to the
Depositor pursuant to a subservicing agreement, dated as of the cut-off date,
between GE Capital and the Master Servicer. In such capacity, GE Capital will
be responsible for servicing the mortgage loans sold to the Depositor by GECC
and performing the duties of the Master Servicer in accordance with the terms
of the subservicing agreement which incorporates the servicing terms of the
Pooling and Servicing Agreement. GE Capital's principal offices are located at
363 North Sam Houston Parkway East, Suite 200, Houston, Texas 77060. As of
August 31, 2000, GE Capital had a total commercial and multifamily mortgage
loan servicing portfolio of approximately $28.5 billion. GE Capital may elect
to subservice some or all of its primary servicing duties with respect to each
of the mortgage loans sold by GECC to the Depositor.

     Midland will act as servicer of the mortgage loans sold by HFCF to the
Depositor pursuant to a subservicing agreement, dated as of the cut-off date,
between Midland and the Master Servicer. In such capacity, Midland will be
responsible for servicing the mortgage loans sold to the Depositor by HFCF and
performing the duties of the Master Servicer in accordance with the terms of
the subservicing agreement which incorporates the applicable servicing terms of
the Pooling and Servicing Agreement. Midland's principal offices are located at
210 West 10th Street, Kansas City, Missouri 64105. As of August 31, 2000,


                                     S-103
<PAGE>

Midland was the servicer of a portfolio of approximately 13,938 multifamily and
commercial mortgage loans, secured by properties located throughout the United
States and Canada and totaling approximately $48.8 billion in aggregate
outstanding principal amounts.

     The Master Servicer will be responsible for the primary servicing of the
mortgage loans sold to the Depositor by Chase. Chase may elect to subservice
some or all of its primary servicing duties with respect to each of the
mortgage loans sold by Chase to the Depositor. The Master Servicer, its
affiliates and affiliates of GE Capital and Midland own and are in the business
of acquiring assets similar in type to the assets of the trust. Accordingly,
their assets may compete with the Mortgaged Properties for tenants, purchasers,
financing and other parties and services relevant to the business of acquiring
similar assets.


THE SPECIAL SERVICER

     Lennar Partners, Inc., a Florida corporation and a subsidiary of LNR
Property Corporation (the "Special Servicer"), will initially be appointed as
special servicer of the Mortgage Loans. The principal executive offices of the
Special Servicer are located at 760 N.W. 107th Avenue, Miami, Florida 33172,
and its telephone number is (305) 485-2000. As of September 1, 2000, the
Special Servicer and its affiliates were managing a portfolio including over
11,000 assets in most states with an original face value of over $52 billion,
most of which are commercial real estate assets. Included in this managed
portfolio are $47 billion of commercial real estate assets representing 63
securitization transactions, for which the Special Servicer is servicer or
special servicer. The Special Servicer and its affiliates own and are in the
business of acquiring assets similar in type to the assets of the trust.
Accordingly, the assets of the Special Servicer and its affiliates may,
depending upon the particular circumstances including the nature and location
of such assets, compete with the Mortgaged Properties for tenants, purchasers,
financing and so forth.

     The information set forth in this prospectus supplement concerning the
Special Servicer has been provided by the Special Servicer, and neither the
Depositor nor the Underwriters make any representation or warranty as to the
accuracy or completeness of 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 of S&P and Fitch 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 Master Servicer (the "Servicing Fee") will be payable
monthly from amounts received in respect of the mortgage loans, 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 a per annum rate ranging from
0.050% to 0.090%. As of the cut-off date the weighted average Servicing Fee
Rate will be 0.061% per annum. In addition to the Servicing Fee, the Master
Servicer will be entitled to retain, as additional servicing compensation, (1)
all application fees with respect to assumptions, extensions and modifications
and defeasance fees with respect to all mortgage loans which are not Specially
Serviced Mortgage Loans, (2) with respect to certain non-material modifications
permitted to be performed by the Master Servicer under the Pooling and
Servicing Agreement with respect to non-Specially Serviced Mortgage Loans, all
assumption and modification fees paid by the borrowers on those mortgage loans
and (3) 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 or certain additional trust fund
expenses incurred during the preceding twelve months with respect to the trust
as a whole. Additionally, with respect to certain mortgage loans, the Master
Servicer will be entitled to retain a percentage of all assumption and
modification fees. The Master Servicer also is authorized but not required to
invest or direct the investment of funds held in the Certificate Account in
Permitted Investments, and the Master Servicer will be entitled to retain any
interest or other income earned on those funds and will bear any


                                     S-104
<PAGE>

losses resulting from the investment of these funds, except as set forth in the
Pooling and Servicing Agreement. The Master 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 principal compensation to be paid to the Special Servicer in respect
of its special servicing activities will be the Special Servicing Fee, the
Workout Fee and the Liquidation Fee.

     The "Special Servicing Fee" will accrue with respect to each Specially
Serviced Mortgage Loan at a rate equal to 0.25% per annum (the "Special
Servicing Fee Rate") calculated on the basis of the Stated Principal Balance of
the related Specially Serviced Mortgage Loans and on the basis of a 360-day
year consisting of twelve 30-day months, and will be payable monthly from the
trust fund.

     The "Workout Fee" will generally be payable with respect to each Corrected
Mortgage Loan and will be calculated by application of a "Workout Fee Rate" of
1% to each collection of interest and principal (including scheduled payments,
prepayments, balloon payments, and payments at maturity) received on 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
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) or resigns,
it shall retain the right to receive any and all Workout Fees payable in
respect to mortgage loans that became Corrected Mortgage Loans during the
period that it acted as special servicer and remained Corrected Mortgage Loans
at the time of that termination or resignation but such fee will cease to be
payable if the Corrected Mortgage Loan again becomes a Specially Serviced
Mortgage Loan. The successor special servicer will not be entitled to any
portion of those Workout Fees.

     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 (or unscheduled partial payment to the extent such prepayment
is required by the Special Servicer as a condition to a workout) from the
related borrower and, except as otherwise described below, with respect to any
Specially Serviced Mortgage Loan or REO Property as to which the Special
Servicer receives any Liquidation Proceeds. The Liquidation Fee for each
Specially Serviced Mortgage Loan will be payable from, and will be calculated
by application of a "Liquidation Fee Rate" of 1% to the related payment or
proceeds. Notwithstanding anything to the contrary described above, no
Liquidation Fee will be payable based on, or out of, Liquidation Proceeds
received in connection with the repurchase of any mortgage loan by a 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 majority holder of the Controlling Class, the Special
Servicer or the Master 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, the 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 all application fees and all assumption, extension
and modification fees received on or with respect to the mortgage loans, other
than such fees that the Master Servicer is entitled to receive, as described
above. The Special Servicer will also be entitled to late payment charges and
default interest paid by the borrowers on Specially Serviced Mortgage Loans,
but only to the extent those amounts are not needed to pay interest on Advances
or certain additional trust fund expenses incurred during the preceding twelve
months with respect to the trust as a whole. The Special Servicer will not be
entitled to retain any portion of Excess Interest paid on the APD Loans.

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


                                     S-105
<PAGE>

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

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


MAINTENANCE OF INSURANCE

     To the extent permitted by the related mortgage loan and required by the
Servicing Standards, the Master Servicer will be required to use its reasonable
best efforts to cause each borrower to maintain, and if the borrower does not
maintain, will be required to itself maintain to the extent available at
commercially reasonable rates (as determined by the Master Servicer in
accordance with the Servicing Standards), 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. After the
Master Servicer determines that a Mortgaged Property is located in an area
identified as a federally designated special flood hazard area (and flood
insurance has been made available), the Master Servicer will be required to use
its reasonable best efforts to cause each borrower to maintain (to the extent
required by the related mortgage loan), and if the borrower does not so
maintain, will be required to itself maintain to the extent available at
commercially reasonable rates (as determined by the Master Servicer in
accordance with the Servicing Standards) a flood insurance policy in an amount
representing coverage not less than the lesser of the outstanding principal
balance of the related mortgage loan and 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 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) the full
replacement cost of the improvements on REO Property, or (2) the outstanding
principal balance owing on the related mortgage loan and in any event, the
amount necessary to avoid the operation of any co-insurance provisions. 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 Master Servicer and
the Special Servicer may satisfy their respective obligations to cause each
borrower to maintain a hazard insurance policy by maintaining a blanket or
master single interest policy insuring against hazard losses on the mortgage
loans and REO Properties. Any losses incurred with respect to mortgage loans or
REO Properties due to uninsured risks (including earthquakes, mudflows and
floods) or insufficient hazard insurance proceeds may adversely affect payments
to Certificateholders. Any cost incurred by the Master Servicer or Special
Servicer in maintaining that kind of insurance policy if the borrower defaults
on its obligation to do so will be advanced by the Master Servicer as a
Servicing Advance and will be charged to the related borrower. Generally, no
borrower is required by the mortgage loan documents to maintain earthquake
insurance on any Mortgaged Property and the Special Servicer will not be
required to maintain earthquake insurance on any REO Properties. Any cost of
maintaining that kind of required insurance or other earthquake insurance


                                     S-106
<PAGE>

obtained by the Special Servicer will be paid out of a segregated custodial
account created and maintained by the Special Servicer on behalf of the Trustee
in trust for the Certificateholders (the "REO Account") or advanced by the
Master Servicer as a Servicing Advance.

     The costs of the insurance may be recovered by the Master Servicer or
Trustee, as applicable, from reimbursements received from the borrower or, if
the borrower does not pay those amounts, as a Servicing Advance 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 any extension
entered into by the Special Servicer will 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 and not the
related fee interest, the date twenty years prior to the expiration of the
leasehold estate; provided 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, with respect to non-material
modifications, waivers and amendments, the Master Servicer) may not waive,
modify or amend (or consent to 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 Servicer or the Special
Servicer, as applicable, has provided the Trustee with an opinion of counsel
that the waiver, modification or amendment will not constitute a "significant
modification." The Master Servicer will be permitted under the Pooling and
Servicing Agreement to agree to certain non-material modifications, waivers and
amendments without the consent of the Special Servicer.

     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 net 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 and not the related fee interest,
     the date twenty years prior to the expiration of the leasehold; or

          (2) provide for the deferral of interest unless (A) interest accrues
     on the mortgage loan, generally, at the related Mortgage Rate and (B) the
     aggregate amount of 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


                                     S-107
<PAGE>

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, will be added to the Certificate Balance of the class or classes.

     The Special Servicer or the Master Servicer, as the case may be, will be
required to notify each other, the Mortgage Loan Sellers, S&P, Fitch, 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 the
modification, waiver or amendment, promptly following the execution. Copies of
each agreement whereby the 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 Trustee. 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
for by the Master 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, 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 majority holder of the
Controlling Class, the Special Servicer and the Master Servicer, in that order,
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 the above-referenced three year
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


                                     S-108
<PAGE>

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 the property. The independent
contractor generally will be permitted to perform construction (including
renovation) on a foreclosed property only if the construction was at least 10%
completed at the time default on the related mortgage loan became imminent. 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
therefore possible that a portion of the rental income with respect to a
Mortgaged Property owned by the trust fund, presumably allocated based on the
value of any non-qualifying services, would not constitute rents from real
property. Rents from real property also do not include income from the
operation of a trade or business on the Mortgaged Property, such as a hotel.
Any of the foregoing types of income may instead constitute "net income from
foreclosure property," which would be taxable to the Lower-Tier REMIC at the
highest marginal federal corporate rate (currently 35%) and may also be subject
to state or local taxes. The Pooling and Servicing Agreement provides that the
Special Servicer will be permitted to cause the Lower-Tier REMIC to earn "net
income from foreclosure property" that is subject to tax if it determines that
the net after-tax benefit to Certificateholders is greater than another method
of operating or net leasing the Mortgaged Property. Because these sources of
income, if they exist, are already in place with respect to the Mortgaged
Properties, it is generally viewed as beneficial to Certificateholders to
permit the trust 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--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 those
Servicing Advances) incurred with respect to the mortgage loan, then the trust
fund will realize a loss in the amount of the shortfall. The Trustee, the
Master Servicer and/or the Special Servicer will be entitled to reimbursement
out of the Liquidation Proceeds recovered on any mortgage loan, prior to the
distribution of those Liquidation Proceeds to Certificateholders, of any and
all amounts that represent unpaid servicing compensation in respect of the
related 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 Master Servicer or Trustee
on these 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 Master Servicer will not be required to


                                     S-109
<PAGE>

advance the 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 Master Servicer, as the case may be, for its
expenses and (2) the Master 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 Master Servicer will be required to perform or cause to be performed
(at its own expense), physical inspections of each Mortgaged Property securing
a Mortgage Note with a Stated Principal Balance of (A) $2,000,000 or more once
every 12 months and (B) less than $2,000,000 once every 24 months; provided
that the mortgage loan secured by a Credit Tenant Lease must only be inspected
every 36 months, in each case commencing in calendar year 2001; 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 after the
mortgage loan becomes a Specially Serviced Mortgage Loan and annually
thereafter for so long as the mortgage loan remains a Specially Serviced
Mortgage Loan (the cost of which inspection will be an expense of the trust
fund). The Special Servicer or the Master Servicer, as applicable, will be
required to prepare a written report of the inspection describing, among other
things, the condition of and any damage to the Mortgaged Property and
specifying the existence of any material vacancies in the Mortgaged Property of
which it has knowledge, 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 Master Servicer, as applicable,
is also required to collect and review the annual operating statements of the
related Mortgaged Property. Most of the Mortgages obligate the related borrower
to deliver annual property operating statements. However, we cannot assure you
that any operating statements required to be delivered will in fact be
delivered, nor is the Special Servicer or the Master Servicer likely to have
any practical means of compelling 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 Trustee. See "Description of the
Certificates--Reports to Certificateholders; Certain Available Information" in
this prospectus supplement.


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

     The Pooling and Servicing Agreement permits the Master Servicer and the
Special Servicer to resign from their respective obligations only upon (a) in
the case of the Master Servicer only, the appointment of, and the acceptance of
the appointment by, a successor and receipt by the Trustee of written
confirmation from each of S&P and Fitch that the resignation and appointment
will, in and of itself, not cause a downgrade, withdrawal or qualification of
the rating assigned by S&P or Fitch to any class of certificates; provided that
with respect to the resignation of the Master Servicer, GE Capital will have
been offered the opportunity to accept the appointment and GE Capital and the
Master Servicer have been unable to agree upon terms or GE Capital has declined
or otherwise been unable to accept that appointment, or (b) a determination
that their respective obligations are no longer permissible with respect to the
Master 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 Master Servicer or
Special Servicer, as the case may be, under the Pooling and Servicing
Agreement.

     The Pooling and Servicing Agreement will provide that none of the Master
Servicer, the Special Servicer (or the Special Servicer's members and
managers), the Depositor or any member, manager, director, officer, employee or
agent of any of them will be under any liability to the trust fund or the
Certificateholders for any action taken, or not taken, in good faith pursuant
to the Pooling and Servicing Agreement or for errors in judgment; provided,
however, that none of the Master Servicer, the Special Servicer, the Depositor
or


                                     S-110
<PAGE>

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 Master Servicer, the Special
Servicer (or the Special Servicer's members and managers), the Depositor and
any director, officer, employee or agent of any of them will be entitled to
indemnification by the trust fund against any loss, liability or expense
incurred in connection with any legal action or claim 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, members, managers, employees and
agents, any violation by any of them of any state or federal securities law.

     In addition, the Pooling and Servicing Agreement will provide that none of
the Master Servicer, the Special Servicer or the Depositor will be under any
obligation to appear in, prosecute or defend any legal action that is not
incidental to its respective responsibilities under the Pooling and Servicing
Agreement or that in its opinion may involve it in any expense or liability not
reimbursed by the trust. However, each of the Master 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 Master 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 Master Servicer and
Special Servicer will each be required to maintain a fidelity bond and errors
and omissions policy or their equivalent that provides coverage against losses
that may be sustained as a result of an officer's or employee's
misappropriation of funds or errors and omissions, subject to certain
limitations as to amount of coverage, deductible amounts, conditions,
exclusions and exceptions permitted by the Pooling and Servicing Agreement.
Notwithstanding the foregoing, the Master Servicer will be allowed to
self-insure with respect to an errors and omission policy and a fidelity bond
so long as certain conditions set forth in the Pooling and Servicing Agreement
are met.

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


EVENTS OF DEFAULT

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

     (a) (A) any failure by the Master Servicer to make a required deposit to
   the Certificate Account on the day such deposit was first required to be
   made, which failure is not remedied within 1 business day, or (B) any
   failure by the Master Servicer to deposit into, or remit to the Trustee for
   deposit into, the Distribution Account any amount required to be so
   deposited or remitted, which failure is not remedied by 10:00 a.m. (New
   York City time) on the relevant Distribution Date;

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


                                     S-111
<PAGE>

     (c) any failure by the Master Servicer or the Special Servicer duly to
   observe or perform in any material respect any of its other covenants or
   obligations under the Pooling and Servicing Agreement, which failure
   continues unremedied for thirty days (10 days in the case of the Master
   Servicer's failure to make a Servicing Advance or 15 days in the case of a
   failure to pay the premium for any insurance policy required to be
   maintained under the Pooling and Servicing Agreement) after written notice
   of the failure has been given to the Master Servicer or the Special
   Servicer, as the case may be, by any other party to the Pooling and
   Servicing Agreement, or to the Master Servicer or the Special Servicer, as
   the case may be, with a copy to each other party to the related Pooling and
   Servicing Agreement, by Certificateholders of any class, evidencing, as to
   that class, percentage interests aggregating not less than 25%; provided,
   however, if that failure 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, will 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 Master Servicer or the Special Servicer, and certain actions by or on
   behalf of the Master Servicer or the Special Servicer indicating its
   insolvency or inability to pay its obligations; and

     (f) the Trustee has received written notice from Fitch that the
   continuation of the Master Servicer or the Special Servicer in that
   capacity would result, or has resulted, in a downgrade or withdrawal of any
   rating then assigned by Fitch to any class of Certificates; and

     (g) the Master Servicer or the Special Servicer is removed from S&P's
   approved master servicer list or approved special servicer list, as
   applicable, and the ratings on the certificates are downgraded, qualified
   or withdrawn by S&P in connection with the removal.


RIGHTS UPON EVENT OF DEFAULT

     If an Event of Default occurs with respect to the Master Servicer or the
Special Servicer under the Pooling and Servicing Agreement, then, so long as
the Event of Default remains unremedied, the Depositor or the Trustee will be
authorized, and at the direction of Certificateholders entitled to not less
than 51% of the Voting Rights, the Trustee will be required, to terminate all
of the rights and obligations of the defaulting party as Master Servicer or
Special Servicer, as applicable, under the Pooling and Servicing Agreement. If
the Master Servicer is terminated due to certain Events of Default, subject to
the rights of GE Capital, as described below, the Trustee will solicit bids for
such servicing rights and deliver the net proceeds of any resulting sale to the
Master Servicer. If the Master Servicer is terminated, GE Capital will be
offered the opportunity to accept the appointment. If GE Capital and the Master
Servicer have been unable to agree upon terms or GE Capital has declined or
otherwise been unable to accept that appointment, then subject to the bid
process described above, the Trustee will succeed to all of the
responsibilities, duties and liabilities of the Master Servicer as described
below. The Trustee, or the Master Servicer with respect to a termination of the
Special Servicer, will then succeed to all of the responsibilities, duties and
liabilities of the defaulting party as Master Servicer or Special Servicer, as
applicable, under the Pooling and Servicing Agreement and will be entitled to
similar compensation arrangements. If the Trustee is unwilling or unable so to
act, it may (or, at the written request of Certificateholders entitled to not
less than 51% of the Voting Rights, it will be required to) appoint, or
petition a court of competent jurisdiction to appoint, a loan servicing
institution or


                                     S-112
<PAGE>

other entity that would not result in the downgrading, qualification or
withdrawal of the ratings assigned to any class of Certificates by either of
S&P or Fitch to act as successor to the Master Servicer or Special Servicer, as
the case may be, under the Pooling and Servicing Agreement.

     No Certificateholder will have any right under the Pooling and Servicing
Agreement to institute any proceeding with respect to the Certificates or the
Pooling and Servicing Agreement unless 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 a 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 Servicer Remittance Date shall in no event be later than the related
   Distribution Date, (B) 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 (C) the change would not result in the downgrading, qualification or
   withdrawal of the ratings assigned to any class of Certificates by either
   of S&P or Fitch, as evidenced by a letter from each of S&P and Fitch;

       (d) to modify, eliminate or add to any of its provisions (A) to the
   extent as will be necessary to maintain the qualification of either the
   Upper-Tier REMIC or Lower-Tier REMIC as a REMIC, to maintain the grantor
   trust portion of the trust fund as a grantor trust or to avoid or minimize
   the risk of imposition of any tax on the trust fund, provided that the
   Trustee has received an opinion of counsel (at the expense of the party
   requesting the amendment) to the effect that (1) the action is necessary or
   desirable to maintain 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--Tax-Related
   Restrictions on Transfer 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 required action will not adversely affect in any material
   respect the interests of any Certificateholder, as evidenced by an opinion
   of counsel and written confirmation that the change would not result in the
   downgrading, qualification or withdrawal of the ratings assigned to any
   class of Certificates by either of S&P or Fitch;

       (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 of S&P and Fitch, as evidenced by written
   confirmation that the change would not result in the downgrading,
   qualification or withdrawal of the ratings assigned to any class of
   Certificates by either of S&P or Fitch;


                                     S-113
<PAGE>

provided; that no amendment may be made that changes in any manner the
obligations of any Mortgage Loan Seller under a Purchase Agreement without the
consent of each Mortgage Loan Seller.


     The Pooling and Servicing Agreement may also be amended by the parties
thereto with the consent of the holders of Certificates of each class affected
thereby evidencing, in each case, not less than 66 2/3% of the aggregate
Percentage Interests constituting 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 that Certificate, (2) reduce the
aforesaid percentage of Certificates of any class the holders of which are
required to consent to the amendment without the consent of the holders of all
Certificates of that class then outstanding, (3) adversely affect the Voting
Rights of any class of Certificates, (4) amend the Servicing Standard without
the consent of the holders of all Certificates of the classes then outstanding
or (5) change in any manner the obligations of any Mortgage Loan Seller under a
Purchase Agreement without the consent of each Mortgage Loan Seller.


     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 is permitted under the Pooling and Servicing Agreement and that
the amendment or the exercise of any power granted to the Master Servicer, the
Special Servicer, the Depositor, the Trustee or any other specified person in
accordance with the amendment, will not result in the imposition of a tax on
any portion of the trust fund or cause either the Upper-Tier REMIC or
Lower-Tier REMIC to fail to qualify as a REMIC or cause the grantor trust
portion of the trust fund to fail to qualify as a grantor trust.


                                     S-114
<PAGE>

                       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 the Certificate; (3) the aggregate amount of distributions on the
Certificate; and (4) the aggregate amount of Collateral Support Deficit amounts
allocated to a 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, Lockout Periods, Yield Maintenance Charges, the
dates on which balloon payments are due, any extensions of maturity dates by
the Master Servicer or the Special Servicer and the rate and timing of
principal prepayments and other unscheduled collections on the mortgage loans
(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 the APD Loans may have certain
incentives to prepay the APD Loans on their Anticipated Prepayment Dates, we
cannot assure you that the borrowers will be able to prepay the APD Loans on
their Anticipated Prepayment Dates. The failure of a borrower to prepay an APD
Loan on its Anticipated Prepayment Date will not be an event of default under
the terms of the APD Loans, and pursuant to the terms of the Pooling and
Servicing Agreement, neither the Master Servicer nor the Special Servicer will
be permitted to take any enforcement action with respect to a borrower's
failure to pay Excess Interest, other than requests for collection, until the
scheduled maturity of the respective APD Loan; provided, that the Master
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 Loan 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 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. We are 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 the 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


                                     S-115
<PAGE>

anticipated rate of principal payments on the mortgage loans will result in an
actual yield to the 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.

     Principal payments (whether resulting from differences in amortization
terms, prepayments following expirations of the respective prepayment Lockout
Periods or otherwise) on the mortgage loans will affect the Pass-through Rate
of the Class X, Class E and Class F Certificates and, to the extent the
weighted average Net Mortgage Rate would be reduced below the fixed
Pass-through Rate on those classes, the Class B, Class C and Class D
Certificates, for one or more future periods and therefore will also affect the
yield on those classes.

     The yield on the Class X, Class B, Class C, Class D, Class E and Class F
Certificates could be adversely affected if mortgage loans with higher interest
rates pay faster than the mortgage loans with lower interest rates, since those
classes bear interest at a rate limited by the weighted average net mortgage
rate of the mortgage loans. The pass-through rates on those classes of
certificates may be limited by the weighted average of the net interest rates
on the mortgage loans even if principal prepayments do not occur.

     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 M, Class L, Class K, 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, the resulting 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 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 pool of mortgage loans 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 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 in the Mortgaged
Property, 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-116
<PAGE>

     Delay in Payment of Distributions. Because each monthly distribution is
made on each Distribution Date, which is at least 15 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 periodic payments of principal and/or interest on the
     mortgage loans will be received on a timely basis and will be distributed
     on each Distribution Date, beginning in October 2000;

          (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 periodic 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;

          (d) no Mortgage Loan Seller will be required to repurchase any
     mortgage loan, and none of the Master Servicer, the Special Servicer, the
     holders of the Controlling Class or the holders of the Class LR
     Certificates will exercise its option to purchase all the mortgage loans
     and thereby cause an early termination of the trust fund;

          (e) any principal prepayments on the mortgage loans are prepayments
     in full and will be received on their respective due dates after the
     expiration of any applicable Lockout Period at the respective levels of
     CPR set forth in the tables;


                                     S-117
<PAGE>

          (f) no Yield Maintenance Charges are included in any allocations or
     calculations;


          (g) the Closing Date is September 28, 2000;


          (h) the APD Loans prepay on their Anticipated Prepayment Dates; and


          (i) the Pass-through Rates and initial Certificate Balances of the
     respective classes of Certificates are as described in this prospectus
     supplement.


     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 the class of the Offered Certificate that would be outstanding after each of
the dates shown at the indicated CPRs.


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




<TABLE>
<CAPTION>
DATE                                               0% CPR         3% CPR         6% CPR         9% CPR         12% CPR
---------------------------------------------   ------------   ------------   ------------   ------------   ------------
<S>                                             <C>            <C>            <C>            <C>            <C>
Initial Percent .............................          100            100            100            100            100
September 15, 2001 ..........................           95             95             95             95             95
September 15, 2002 ..........................           90             90             90             90             90
September 15, 2003 ..........................           84             84             83             82             82
September 15, 2004 ..........................           78             77             76             75             74
September 15, 2005 ..........................           62             60             59             57             56
September 15, 2006 ..........................           55             53             51             49             47
September 15, 2007 ..........................           39             36             34             32             30
September 15, 2008 ..........................            0              0              0              0              0
Weighted Average Life (Years)(1) ............         5.70           5.61           5.53           5.45           5.38
Estimated Month of First Principal ..........     10/15/00       10/15/00       10/15/00       10/15/00       10/15/00
Estimated Month of Maturity .................      8/15/08        8/15/08        8/15/08        8/15/08        8/15/08
</TABLE>

----------
(1)   The weighted average life of the Class A-1 Certificates is determined by
      (a) 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 Date, (b) summing the results and (c)
      dividing the sum by the aggregate amount of the reductions in the
      principal balance of the Class A-1 Certificates.


                                     S-118
<PAGE>

                  PERCENT OF THE INITIAL CERTIFICATE BALANCE
             OF THE CLASS A-2 CERTIFICATES AT THE RESPECTIVE CPRS
                               SET FORTH BELOW:




<TABLE>
<CAPTION>
DATE                                               0% CPR        3% CPR        6% CPR        9% CPR       12% CPR
---------------------------------------------   -----------   -----------   -----------   -----------   -----------
<S>                                             <C>           <C>           <C>           <C>           <C>
Initial Percent .............................         100           100           100           100           100
September 15, 2001 ..........................         100           100           100           100           100
September 15, 2002 ..........................         100           100           100           100           100
September 15, 2003 ..........................         100           100           100           100           100
September 15, 2004 ..........................         100           100           100           100           100
September 15, 2005 ..........................         100           100           100           100           100
September 15, 2006 ..........................         100           100           100           100           100
September 15, 2007 ..........................         100           100           100           100           100
September 15, 2008 ..........................          95            94            94            93            93
September 15, 2009 ..........................          92            91            91            90            90
September 15, 2010 ..........................           0             0             0             0             0
Weighted Average Life (Years)(1) ............        9.62          9.61          9.61          9.60          9.59
Estimated Month of First Principal ..........     8/15/08       8/15/08       8/15/08       8/15/08       8/15/08
Estimated Month of Maturity .................     9/15/10       9/15/10       9/15/10       9/15/10       9/15/10
</TABLE>

----------
(1)   The weighted average life of the Class A-2 Certificates is determined by
      (a) 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, (b) summing the results and (c)
      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 B CERTIFICATES AT THE RESPECTIVE CPRS
                               SET FORTH BELOW:




<TABLE>
<CAPTION>
DATE                                               0% CPR        3% CPR        6% CPR        9% CPR       12% CPR
---------------------------------------------   -----------   -----------   -----------   -----------   -----------
<S>                                             <C>           <C>           <C>           <C>           <C>
Initial Percent .............................         100           100           100           100           100
September 15, 2001 ..........................         100           100           100           100           100
September 15, 2002 ..........................         100           100           100           100           100
September 15, 2003 ..........................         100           100           100           100           100
September 15, 2004 ..........................         100           100           100           100           100
September 15, 2005 ..........................         100           100           100           100           100
September 15, 2006 ..........................         100           100           100           100           100
September 15, 2007 ..........................         100           100           100           100           100
September 15, 2008 ..........................         100           100           100           100           100
September 15, 2009 ..........................         100           100           100           100           100
September 15, 2010 ..........................           0             0             0             0             0
Weighted Average Life (Years)(1) ............        9.96          9.96          9.96          9.96          9.96
Estimated Month of First Principal ..........     9/15/10       9/15/10       9/15/10       9/15/10       9/15/10
Estimated Month of Maturity .................     9/15/10       9/15/10       9/15/10       9/15/10       9/15/10
</TABLE>

----------
(1)   The weighted average life of the Class B Certificates is determined by
      (a) 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, (b) summing the results and (c) dividing
      the sum by the aggregate amount of the reductions in the principal
      balance of the Class B Certificates.


                                     S-119
<PAGE>

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




<TABLE>
<CAPTION>
DATE                                               0% CPR        3% CPR        6% CPR        9% CPR       12% CPR
---------------------------------------------   -----------   -----------   -----------   -----------   -----------
<S>                                             <C>           <C>           <C>           <C>           <C>
Initial Percent .............................         100           100           100           100           100
September 15, 2001 ..........................         100           100           100           100           100
September 15, 2002 ..........................         100           100           100           100           100
September 15, 2003 ..........................         100           100           100           100           100
September 15, 2004 ..........................         100           100           100           100           100
September 15, 2005 ..........................         100           100           100           100           100
September 15, 2006 ..........................         100           100           100           100           100
September 15, 2007 ..........................         100           100           100           100           100
September 15, 2008 ..........................         100           100           100           100           100
September 15, 2009 ..........................         100           100           100           100           100
September 15, 2010 ..........................           0             0             0             0             0
Weighted Average Life (Years)(1) ............        9.96          9.96          9.96          9.96          9.96
Estimated Month of First Principal ..........     9/15/10       9/15/10       9/15/10       9/15/10       9/15/10
Estimated Month of Maturity .................     9/15/10       9/15/10       9/15/10       9/15/10       9/15/10
</TABLE>

----------
(1)   The weighted average life of the Class C Certificates is determined by
      (a) 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, (b) summing the results and (c) 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:




<TABLE>
<CAPTION>
DATE                                               0% CPR         3% CPR         6% CPR         9% CPR        12% CPR
---------------------------------------------   ------------   ------------   ------------   ------------   -----------
<S>                                             <C>            <C>            <C>            <C>            <C>
Initial Percent .............................          100            100            100            100           100
September 15, 2001 ..........................          100            100            100            100           100
September 15, 2002 ..........................          100            100            100            100           100
September 15, 2003 ..........................          100            100            100            100           100
September 15, 2004 ..........................          100            100            100            100           100
September 15, 2005 ..........................          100            100            100            100           100
September 15, 2006 ..........................          100            100            100            100           100
September 15, 2007 ..........................          100            100            100            100           100
September 15, 2008 ..........................          100            100            100            100           100
September 15, 2009 ..........................          100            100            100            100           100
September 15, 2010 ..........................           54             50             45             40            35
September 15, 2011 ..........................            0              0              0              0             0
Weighted Average Life (Years)(1) ............        10.01          10.01          10.00          10.00          9.99
Estimated Month of First Principal ..........      9/15/10        9/15/10        9/15/10        9/15/10       9/15/10
Estimated Month of Maturity .................     10/15/10       10/15/10       10/15/10       10/15/10      10/15/10
</TABLE>

----------
(1)   The weighted average life of the Class D Certificates is determined by
      (a) 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, (b) summing the results and (c) dividing
      the sum by the aggregate amount of the reductions in the principal
      balance of the Class D Certificates.


                                     S-120
<PAGE>

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




<TABLE>
<CAPTION>
DATE                                               0% CPR         3% CPR         6% CPR         9% CPR         12% CPR
---------------------------------------------   ------------   ------------   ------------   ------------   ------------
<S>                                             <C>            <C>            <C>            <C>            <C>
Initial Percent .............................          100            100            100            100            100
September 15, 2001 ..........................          100            100            100            100            100
September 15, 2002 ..........................          100            100            100            100            100
September 15, 2003 ..........................          100            100            100            100            100
September 15, 2004 ..........................          100            100            100            100            100
September 15, 2005 ..........................          100            100            100            100            100
September 15, 2006 ..........................          100            100            100            100            100
September 15, 2007 ..........................          100            100            100            100            100
September 15, 2008 ..........................          100            100            100            100            100
September 15, 2009 ..........................          100            100            100            100            100
September 15, 2010 ..........................          100            100            100            100            100
September 15, 2011 ..........................            0              0              0              0              0
Weighted Average Life (Years)(1) ............        10.05          10.05          10.05          10.05          10.05
Estimated Month of First Principal ..........     10/15/10       10/15/10       10/15/10       10/15/10       10/15/10
Estimated Month of Maturity .................     10/15/10       10/15/10       10/15/10       10/15/10       10/15/10
</TABLE>

----------
(1)   The weighted average life of the Class E Certificates is determined by
      (a) 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, (b) summing the results and (c) dividing
      the sum by the aggregate amount of the reductions in the principal
      balance of the Class E Certificates.


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




<TABLE>
<CAPTION>
DATE                                               0% CPR         3% CPR         6% CPR         9% CPR         12% CPR
---------------------------------------------   ------------   ------------   ------------   ------------   ------------
<S>                                             <C>            <C>            <C>            <C>            <C>
Initial Percent .............................          100            100            100            100            100
September 15, 2001 ..........................          100            100            100            100            100
September 15, 2002 ..........................          100            100            100            100            100
September 15, 2003 ..........................          100            100            100            100            100
September 15, 2004 ..........................          100            100            100            100            100
September 15, 2005 ..........................          100            100            100            100            100
September 15, 2006 ..........................          100            100            100            100            100
September 15, 2007 ..........................          100            100            100            100            100
September 15, 2008 ..........................          100            100            100            100            100
September 15, 2009 ..........................          100            100            100            100            100
September 15, 2010 ..........................          100            100            100            100            100
September 15, 2011 ..........................            0              0              0              0              0
Weighted Average Life (Years)(1) ............        10.05          10.05          10.05          10.05          10.05
Estimated Month of First Principal ..........     10/15/10       10/15/10       10/15/10       10/15/10       10/15/10
Estimated Month of Maturity .................     10/15/10       10/15/10       10/15/10       10/15/10       10/15/10
</TABLE>

----------
(1)   The weighted average life of the Class E Certificates is determined by
      (a) multiplying the amount of each principal distribution on it by the
      number of years from the date of issuance of the Class F Certificates to
      the related Distribution Date, (b) summing the results and (c) dividing
      the sum by the aggregate amount of the reductions in the principal
      balance of the Class F Certificates.


                                     S-121
<PAGE>

YIELD SENSITIVITY OF THE OFFERED CERTIFICATES

     The tables beginning on page     (the "Yield Tables") indicate the
sensitivity of the pre-tax corporate bond equivalent yields to maturity of the
Class A-1, Class A-2, Class B, Class C, Class D, Class E and Class F
Certificates at various prices and constant prepayment rates. The allocations
and calculations do not take account of any Yield Maintenance Charges. The
Yield Tables have been prepared based on the assumption that distributions are
made in accordance with "Description of the Certificates" in this prospectus
supplement, the assumptions described in clauses (a) through (i) on pages S-117
and S-118 and, where applicable, the specified assumed purchase prices (which
prices do not include accrued interest). Assumed purchase prices are expressed
in 32nds (i.e., 100/04 means 1004/32%) as a percentage of the initial
Certificate Balance of each class of Offered Certificates.

     The yields set forth in the Yield Tables were calculated by determining
the monthly discount rates which, when applied to the assumed stream of cash
flows to be paid on each class of Offered Certificates, would cause the
discounted present value of the assumed stream of cash flows to equal the
assumed purchase prices, plus accrued interest from and including September 1,
2000 to, but excluding September 28, 2000, and by converting the monthly rates
to semi-annual corporate bond equivalent rates. This calculation does 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 Offered
Certificates and consequently does not purport to reflect the return on any
investment in the classes of Offered Certificates when the reinvestment rates
are considered. For purposes of the Yield Tables (except in the case of the
Class X Certificates), "modified duration" has been calculated using the
modified Macaulay Duration as specified in the "PSA Standard Formulas". The
Macaulay Duration is calculated as the present value weighted average time to
receive future payments of principal and/or interest, and the PSA Standard
Formula modified duration is calculated by dividing the Macaulay Duration by
the appropriate semi-annual compounding factor. The duration of a security may
be calculated according to various methodologies; accordingly, no
representation is made by the Depositor or any other person that the "modified
duration" approach used in this prospectus supplement is appropriate. Duration,
like yield, will be affected by the prepayment rate of the mortgage loans and
extensions in respect of balloon payments that actually occur during the life
of the Class A-1, Class A-2, Class B, Class C, Class D, Class E and Class F
Certificates and by the actual performance of the mortgage loans, all of which
may differ, and may differ significantly, from the assumptions used in
preparing the Yield Tables.

     The characteristics of the mortgage loans differ in certain respects from
those assumed in preparing the Yield Tables, and the Yield Tables are presented
for illustrative purposes only. In particular, none of the mortgage loans
permit voluntary partial prepayments. Thus neither the pool of mortgage loans
nor any mortgage loan will prepay at any constant rate, and it is unlikely that
the mortgage loans will prepay in a manner consistent with the designated
scenario for the Yield Tables. 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, that the actual
pre-tax yields on, or any other payment characteristics of, any class of
Offered Certificates will correspond to any of the information shown in the
Yield Tables, or that the aggregate purchase prices of the Offered Certificates
will be as assumed. Accordingly, investors must make their own decisions as to
the appropriate assumptions (including prepayment assumptions) to be used in
deciding whether to purchase the Offered 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 pool of mortgage loans could
result in the failure by investors in the Class X Certificates to fully recoup
their initial investments.

     ANY OPTIONAL TERMINATION BY THE SPECIAL SERVICER, THE MASTER SERVICER, THE
HOLDERS OF THE CONTROLLING CLASS, THE DEPOSITOR 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


                                     S-122
<PAGE>

WOULD HAVE AN EFFECT SIMILAR TO A PRINCIPAL PREPAYMENT IN FULL OF THE MORTGAGE
LOANS 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 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 respective 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 (a)
through (i) on pages S-117 and S-118 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 September 1, 2000 to the Closing Date.


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




<TABLE>
<CAPTION>
ASSUMED PURCHASE PRICE      0% CPR     3% CPR     6% CPR     9% CPR     12% CPR
------------------------   --------   --------   --------   --------   --------
<S>                        <C>        <C>        <C>        <C>        <C>
   % ...................
   % ...................
   % ...................
</TABLE>

     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.


                                     S-123
<PAGE>

                    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, exclusive of the
Excess Interest and the Excess Interest Distribution Account, will qualify as
two separate real estate mortgage investment conduits (the "Upper-Tier REMIC"
and the "Lower-Tier REMIC", respectively, and each a "REMIC") within the
meaning of Sections 860A through 860G (the "REMIC Provisions") of the Code, and
(1) the Class A-1, Class A-2, Class X, Class B, Class C, Class D, Class E,
Class F, Class G, Class H, Class I, Class J, Class K, Class L and Class M
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. In addition, in the opinion of Cadwalader, Wickersham & Taft,
the portion of the trust fund consisting of the Excess Interest and the Excess
Interest Distribution Account will be treated as a grantor trust for federal
income tax purposes under subpart E, Part I of subchapter J of the Code.

     Because they represent regular interests, each class of Offered
Certificates generally will be treated as newly originated debt instruments for
federal income tax purposes. Holders of the classes of Offered Certificates
will be required to include in income all interest on the regular interests
represented by their Certificates in accordance with the accrual method of
accounting, regardless of a Certificateholder's usual method of accounting. It
is anticipated that the regular interests represented by the Class
Certificates will be issued with original issue discount ("OID") for federal
income tax purposes in an amount equal to the excess of the initial Certificate
Balances of those Certificates (plus 13 days of interest at the Pass-through
Rates thereon) over their respective issue prices (including accrued interest).
It is also anticipated that the Class    , Class    , Class    , Class     and
Class     Certificates will be issued at a premium for federal income tax
purposes 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 Loans prepay on their Anticipated
Prepayment Dates (the "Prepayment Assumption"). No representation is made that
the mortgage loans will prepay at that rate or at any other rate. See "Certain
Federal Income Tax Consequences--Federal Income Tax Consequences for REMIC
Certificates--Taxation of Regular Certificates" in the prospectus.

     Although unclear for federal income tax purposes, it is anticipated that
the regular interests represented by 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 its
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 Tax Consequences--Federal Income Tax Consequences for REMIC
Certificates--Taxation of Regular Certificates--Original Issue Discount" in the
prospectus.

     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 Yield Maintenance Charges" in
this prospectus supplement. It is not entirely clear under the Code when the
amount of Yield Maintenance Charges so allocated should be taxed to the holder
of an Offered Certificate, but it is not


                                     S-124
<PAGE>

expected, for federal income tax reporting purposes, that Yield Maintenance
Charges will be treated as giving rise to any income to the holder of an
Offered Certificate prior to the Master Servicer's actual receipt of a Yield
Maintenance Charge. Yield Maintenance Charges, if any, may be treated as
ordinary income, although authority exists for treating such amounts as capital
gain if they are treated as paid upon the retirement or partial retirement of a
Certificate. Certificateholders should consult their own tax advisers
concerning the treatment of 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 and manufactured housing community
properties. As of the cut-off date, 19 and 9 mortgage loans representing
approximately 24.32% and 4.35%, respectively, of the Initial Pool Balance are
secured by multifamily properties and manufactured housing community
properties, respectively. See "Certain Federal Income Tax Consequences--Federal
Income Tax Consequences for REMIC Certificates--Status of REMIC Certificates"
in the prospectus.


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


                                     S-125
<PAGE>

                             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"), among Chase Securities Inc., Deutsche Bank
Securities Inc. and Salomon Smith Barney Inc. (collectively, the
"Underwriters") and the Depositor, the Depositor has agreed to sell to the
Underwriters, and the Underwriters have severally but not jointly agreed to
purchase from the Depositor the respective Certificate Balances, or Notional
Amounts, as applicable, of each class of Offered Certificates set forth below
subject in each case to a variance of 10%.




<TABLE>
<CAPTION>
CLASS                   CHASE SECURITIES INC.     DEUTSCHE BANK SECURITIES INC.     SALOMON SMITH BARNEY INC.
--------------------   -----------------------   -------------------------------   --------------------------
<S>                    <C>                       <C>                               <C>
Class A-1 ..........            $                             $                              $
Class A-2 ..........            $                             $                              $
Class X ............            $                             $                              $
Class B ............            $                             $                              $
Class C ............            $                             $                              $
Class D ............            $                             $                              $
Class E ............            $                             $                              $
Class F ............            $                             $                              $
</TABLE>

     In the Underwriting Agreement, the Underwriters have severally but not
jointly agreed, subject to the terms and conditions set forth in the
Underwriting Agreement, to purchase all of the Offered Certificates if any
Offered Certificates are purchased. In the event of a default by any
Underwriter, the Underwriting Agreement provides that, in certain
circumstances, purchase commitments of the non-defaulting Underwriter may be
increased or the Underwriting Agreement may be terminated. Further, the
Depositor has agreed to indemnify the Underwriters and the Mortgage Loan
Sellers, and the Underwriters have agreed to indemnify the Depositor, against
certain liabilities, including liabilities under the Securities Act of 1933, as
amended.

     The Depositor has been advised by the Underwriters that they propose to
offer the Offered Certificates to the public from time to time in one or more
negotiated transactions, or otherwise, at varying prices to be determined at
the time of sale. Proceeds to the Depositor from the sale of Offered
Certificates before deducting expenses payable by the Depositor estimated to be
approximately $   , will be    % of the initial aggregate Certificate Balance
of the Offered Certificates, plus accrued interest on the Offered Certificates
from September 1, 2000. The Underwriters may effect the transactions by selling
the Offered Certificates to or through dealers, and the dealers may receive
compensation in the form of underwriting discounts, concessions or commissions
from the Underwriters. In connection with the purchase and sale of the Offered
Certificates offered hereby, the Underwriters may be deemed to have received
compensation from the Depositor in the form of underwriting discounts.

     Chase Securities Inc. is an affiliate of the Depositor and Chase, one of
the Mortgage Loan Sellers and the Master 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 Underwriters
expect to make, but are not obligated to make, a secondary market in the
Offered Certificates. The primary source of ongoing information available to
investors concerning the Offered Certificates will be the monthly statements
discussed in the prospectus under "Description of the Certificates--Reports to
Certificateholders," which will include information as to the outstanding
principal balance of the Offered Certificates and the status of the applicable
form of credit enhancement. Except as described 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, we are 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.


                                     S-126
<PAGE>

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


                                 LEGAL MATTERS

     The validity of the Certificates will be passed upon for the Depositor by
Cadwalader, Wickersham & Taft, New York, New York, and for the Underwriters by
Winston & Strawn, Chicago, Illinois. In addition, certain federal income tax
matters will be passed upon for the Depositor by Cadwalader, Wickersham & Taft.



                                    RATINGS

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




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

     A securities rating on mortgage pass-through certificates addresses the
likelihood of the timely receipt by their holders of interest and the ultimate
repayment of principal to which they are entitled by the Rated Final
Distribution Date. The rating takes into consideration the credit quality of
the pool of mortgage loans, structural and legal aspects associated with the
certificates, and the extent to which the payment stream from the pool of
mortgage loans 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, yield maintenance charges or net
default interest. 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 the 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.

     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 S&P or Fitch.

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


                                LEGAL INVESTMENT

     The Certificates will not constitute "mortgage related securities" for
purposes of the Secondary Mortgage Market Enhancement Act of 1984, as amended.


                                     S-127
<PAGE>

     No representations are 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 those
plans, annuities, accounts or arrangements are invested, including insurance
company general accounts, that is subject to the fiduciary responsibility rules
of the Employee Retirement Income Security Act of 1974, as amended ("ERISA"),
or Section 4975 of the Code (an "ERISA Plan") or which is a governmental plan,
as defined in Section 3(32) of ERISA, subject to any federal, state or local
law ("Similar Law") which is, to a material extent, similar to the foregoing
provisions of ERISA or the Code (collectively, with an ERISA Plan, a "Plan")
should review with its legal advisors whether the purchase or holding of
Offered Certificates could give rise to a transaction that is prohibited or is
not otherwise permitted either under ERISA, the Code or Similar Law or whether
there exists any statutory or administrative exemption applicable thereto.
Moreover, each Plan fiduciary should determine whether an investment in the
Offered Certificates is appropriate for the Plan, taking into account the
overall investment policy of the Plan and the composition of the Plan's
investment portfolio.

     The U.S. Department of Labor has issued to Chase Securities Inc. an
individual prohibited transaction exemption, PTE 90-33, 55 Fed. Reg. 23,151
(June 6, 1990) (the "Exemption") as subsequently amended. The Exemption
generally exempts from the application of the prohibited transaction provisions
of Sections 406 and 407 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
the pools of mortgage loans, such as the pool of mortgage loans, and the
purchase, sale and holding of mortgage pass-through certificates, such as the
Senior Certificates, underwritten by the respective 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 S&P, Moody's Investors Service, Inc. ("Moody's") or Fitch.
Fourth, the Trustee cannot be an affiliate of any other member of the
"Restricted Group" which consists of any Underwriter, the Depositor, the
Trustee, the Master Servicer, the Special Servicer, any sub-servicer, any
entity that provides insurance or other credit support to the trust fund and
any mortgagor with respect to mortgage loans constituting more than 5% of the
aggregate unamortized principal balance of the mortgage loans as of the date of
initial issuance of the Senior Certificates, and any affiliate of any of the
foregoing entities. Fifth, the sum of all payments made to and retained by the
Underwriters must represent not more than reasonable compensation for
underwriting the Senior Certificates, the sum of all payments made to and
retained by the Depositor pursuant to the assignment of the mortgage loans to
the trust fund must represent not more than the fair market value of
obligations and the sum of all payments made to and retained by the Master
Servicer, the Special Servicer and any sub-servicer must represent not more
than reasonable compensation for that person's services under the Pooling and
Servicing Agreement and reimbursement of the person's reasonable expenses in
connection therewith. Sixth, the investing Plan must be an accredited investor
as defined in Rule 501(a)(1) of Regulation D of the Securities and Exchange
Commission under the Securities Act of 1933, as amended.


                                     S-128
<PAGE>

     Because the Class A and Class X Certificates are not subordinated to any
other class of Certificates, the second general condition set forth above is
satisfied with respect to those Certificates. It is a condition of the issuance
of the Class A and Class X Certificates that they be rated not lower than "AAA"
by S&P and Fitch. As of the Closing Date, the fourth general condition set
forth above will be satisfied with respect to the Senior Certificates. A
fiduciary of a Plan contemplating purchasing a Class A or Class X Certificate
in the secondary market must make its own determination that, at the time of
purchase, that 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 the related 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 related 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, Moody's or Fitch 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 Underwriters and a Plan when the Depositor, either of the Underwriters, the
Trustee, the Master Servicer, the Special Servicer, a sub-servicer or a
borrower is a Party in Interest with respect to the investing Plan, (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 Underwriters 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
pool of mortgage loans.

     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 Law. See
"Certain ERISA Considerations" in the prospectus. A purchaser of a Senior
Certificate should be aware, however, that even if the conditions specified in
one or more exemptions are satisfied, the scope of relief provided by an
exemption may not cover all acts which might be construed as prohibited
transactions.


                                     S-129
<PAGE>

     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, or some other exemption. The Plan or person to whom a
transfer of the Certificate or interest in it is made on behalf of the Plan
will be deemed to have represented to the Depositor, the Master Servicer, the
Special Servicer, the Trustee, each of the Underwriters, 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, or some other exemption. See "Certain ERISA
Considerations" in the prospectus.


     The Department of Labor has proposed amendments (the "Proposed
Amendments") to the Exemption that, if finalized in current form, generally
will be effective as of August 23, 2000. Among other changes, it is anticipated
that the amended Exemption would permit Plans to purchase subordinated
Certificates rated in any of the four highest ratings categories (provided that
all other requirements of the Exemption are met). It is not certain if and when
the Proposed Amendments will be finalized and whether the Proposed Amendments,
if finalized, will contain the same relief as is currently proposed. Plan
fiduciaries should, and other potential investors who may be analyzing the
potential liquidity of their investment may wish to, consult with their
advisors regarding the Proposed Amendments.


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




                                     S-130
<PAGE>

                         INDEX OF PRINCIPAL DEFINITIONS




<TABLE>
<CAPTION>
                                                    PAGE
                                                  ------
<S>                                               <C>
Actual/360 Basis ..............................     S-54
Administrative Cost Rate ......................     S-88
Advances ......................................     S-93
Anticipated Prepayment Date ...................     S-53
APD Loans .....................................     S-53
Appraisal Reduction ...........................     S-94
Appraisal Reduction Amount ....................     S-95
Appraisal Reduction Event .....................     S-94
Asset Status Report ...........................    S-102
Assumed Final Distribution Date ...............     S-90
Assumed Scheduled Payment .....................     S-89
Authenticating Agent ..........................     S-80
Available Distribution Amount .................     S-83
Certificate Account ...........................     S-82
Certificate Balance ...........................     S-79
Certificate Owner .............................     S-80
Certificate Registrar .........................     S-80
Certificateholders ............................     S-50
Certificates ..................................     S-79
Chase .........................................     S-50
Chubb .........................................     S-53
Class A Certificates ..........................     S-79
Clearstream, Luxembourg .......................     S-80
Closing Date ..................................     S-50
Code ..........................................    S-124
Collateral Support Deficit ....................     S-92
Constant Prepayment Rate ......................    S-117
Controlling Class .............................    S-103
Controlling Class Certificateholder ...........    S-103
Corrected Mortgage Loan .......................    S-102
CPR ...........................................    S-117
Credit Tenant Lease ...........................     S-53
Cross-Over Date ...............................     S-87
Cut-off Date Balance ..........................     S-50
Debt Service Coverage Ratio ...................     S-61
Defeasance Lockout Period .....................     S-55
Defeasance Option .............................     S-55
Depositor .....................................     S-50
Depositories ..................................     S-80
Determination Date ............................     S-95
Direct Participants ...........................     S-80
Directing Certificateholder ...................    S-103
Distributable Certificate Interest ............     S-88
Distribution Accounts .........................     S-83
Distribution Date .............................     S-82
DSCR ..........................................     S-61
DTC ...........................................     S-80
Due Period ....................................     S-84
ERISA .........................................    S-128
ERISA Plan ....................................    S-128
Euroclear .....................................     S-80


</TABLE>

<TABLE>
<CAPTION>
                                                    PAGE
                                                  ------
<S>                                               <C>
Events of Default .............................    S-111
Excess Interest ...............................     S-88
Excess Interest Distribution Account ..........     S-83
Excluded Plan .................................    S-129
Exemption .....................................    S-128
FIRREA ........................................     S-66
Form 8-K ......................................     S-57
GE Capital ....................................    S-101
GECC ..........................................     S-50
Heller ........................................     S-50
HFCF ..........................................     S-50
Indirect Participants .........................     S-80
Initial Pool Balance ..........................     S-50
Initial Rate ..................................     S-53
Insurance and Condemnation Proceeds ...........     S-82
Interest Distribution Amount ..................     S-88
Interest Reserve Account ......................     S-83
IRS ...........................................    S-108
LaSalle Loans .................................     S-52
Le Meridien Loan ..............................     S-52
Liquidation Fee ...............................    S-105
Liquidation Fee Rate ..........................    S-105
Liquidation Proceeds ..........................     S-83
Lock Box Accounts .............................     S-78
Lock Box Loans ................................     S-78
Lockout Period ................................     S-54
Lower-Tier Distribution Account ...............     S-83
Lower-Tier REMIC ..............................    S-124
LTV Ratio .....................................     S-62
MAI ...........................................     S-94
Master Servicer ...............................    S-103
Midland .......................................    S-101
Monthly Amount ................................     S-54
Monthly Rental Payments .......................     S-53
Moody's .......................................    S-128
Mortgage ......................................     S-50
Mortgage Loan Sellers .........................     S-50
Mortgage Note .................................     S-50
Mortgage Rate .................................     S-88
Mortgaged Property ............................     S-50
Net Mortgage Rate .............................     S-88
Non-Offered Certificates ......................     S-79
Non-Offered Subordinate Certificates ..........     S-91
Nonrecoverable Advance ........................     S-93
Notional Amount ...............................     S-79
Offered Certificates ..........................     S-79
OID ...........................................    S-124
P&I Advance ...................................     S-93
Participants ..................................     S-80
Pass-through Rate .............................     S-87
Percentage Interest ...........................     S-79
</TABLE>

                                      S-131
<PAGE>




<TABLE>
<CAPTION>
                                                      PAGE
                                                    ------
<S>                                                 <C>
Periodic Payments ...............................     S-62
Permitted Investments ...........................     S-83
Plan ............................................    S-128
Pooling and Servicing Agreement .................     S-79
Prepayment Assumption ...........................    S-124
Prime Rate ......................................     S-94
Principal Distribution Amount ...................     S-88
Principal Shortfall .............................     S-89
Proposed Amendments .............................    S-130
Purchase Agreements .............................     S-50
Purchase Price ..................................     S-76
Qualified Substitute Mortgage Loan ..............     S-77
Rated Final Distribution Date ...................     S-90
Record Date .....................................     S-82
Reimbursement Rate ..............................     S-94
Related Proceeds ................................     S-93
Release Date ....................................     S-55
REMIC ...........................................    S-124
REMIC Provisions ................................    S-124
rents from real property ........................    S-109
REO Account .....................................    S-107
REO Loan ........................................     S-89
REO Property ....................................    S-102
Residual Certificates ...........................     S-79
Restricted Group ................................    S-128
Revised Rate ....................................     S-53
Rules ...........................................     S-81
S&P .............................................    S-127
Scheduled Principal Distribution Amount .........     S-88
Section 8 .......................................     S-50
Senior Certificates .............................     S-79
Servicer Remittance Date ........................     S-93
Servicing Advances ..............................     S-93
Servicing Fee ...................................    S-104


</TABLE>
<TABLE>
<CAPTION>
                                                      PAGE
                                                    ------
<S>                                                 <C>
Servicing Fee Rate ..............................    S-104
Servicing Standards .............................    S-101
Similar Law .....................................    S-128
Special Servicer ................................    S-104
Special Servicing Fee ...........................    S-105
Special Servicing Fee Rate ......................    S-105
Specially Serviced Mortgage Loans ...............    S-102
Stated Principal Balance ........................     S-89
Statement to Certificateholders .................     S-96
Subordinate Certificates ........................     S-79
Subordinate Offered Certificates ................     S-79
Terms and Conditions ............................     S-81
Testing Date ....................................     S-75
Title Exception .................................     S-73
Trustee .........................................     S-50
Trustee Fee .....................................    S-100
Trustee Fee Rate ................................    S-100
U.S. Securities Rate ............................     S-54
Underwriters ....................................    S-126
Underwriting Agreement ..........................    S-126
Underwritten Net Cash Flow ......................     S-65
Unscheduled Principal Distribution Amount             S-89
Upper-Tier Distribution Account .................     S-83
Upper-Tier REMIC ................................    S-124
Voting Rights ...................................     S-99
WAC Rate ........................................     S-88
Withheld Amounts ................................     S-83
Withheld Loans ..................................     S-83
Workout Fee .....................................    S-105
Workout Fee Rate ................................    S-105
Yield Maintenance Charge ........................     S-54
Yield Maintenance Period ........................     S-54
Yield Tables ....................................    S-122
</TABLE>

                                     S-132
<PAGE>
CHASE COMMERCIAL MORTGAGE SECURITIES CORP., SERIES 2000-3

ANNEX A - CERTAIN CHARACTERISTICS OF THE MORTGAGE LOANS AND MORTGAGED PROPERTIES

<TABLE>
<CAPTION>

                                                                % OF                  MORTGAGE
                                                             INITIAL POOL   # OF        LOAN     ORIGINAL
 ID                        PROPERTY NAME                       BALANCE   PROPERTIES  SELLER (1)  BALANCE
-----------------------------------------------------------------------------------------------------------
<S>    <C>                                                      <C>           <C>   <C>         <C>
  1    1400 East Victoria Avenue                                0.64%         1         CMB      4,995,000
  2    1575 & 1609 Westwood Boulevard                           0.43%         1         GECC     3,350,000
  3    1701 Pearl Street                                        0.30%         1         GECC     2,300,000
  4    201 Providence Road                                      0.40%         1        Heller    3,150,000
  5    240 North Brand Boulevard                                0.67%         1        Heller    5,200,000
-----------------------------------------------------------------------------------------------------------
  6    30 Montgomery Street                                     3.53%         1        Heller   27,935,320
  7    500 South Sepulveda Boulevard                            0.52%         1         GECC     4,000,000
  8    5650 Hollis Street                                       1.22%         1        Heller    9,500,000
  9    591 West Putnam Building                                 0.85%         1         GECC     6,600,000
 10    7700 Building                                            4.50%         1         CMB     34,940,000
-----------------------------------------------------------------------------------------------------------
 11    777 North First Street                                   1.29%         1        Heller   10,000,000
 12    7777 Leesburg Pike                                       0.64%         1        Heller    5,000,000
 13    803 West Broad Street                                    0.62%         1        Heller    4,833,345
 14    ABC Carpet Building                                      0.90%         1         CMB      7,000,000
 15    Albertoni Business Center                                0.57%         1         GECC     4,400,000
-----------------------------------------------------------------------------------------------------------
 16    Amberly Village Townhomes                                1.06%         1         GECC     8,240,000
 17    Arbor Professional Centre                                0.45%         1         GECC     3,460,000
 18    Avalon Birches Apartments                                2.20%         1        Heller   17,050,000
 19    Bank of America Building                                 0.41%         1         CMB      3,200,000
 20    Bass Lofts                                               1.45%         1         GECC    11,250,000
-----------------------------------------------------------------------------------------------------------
 21    Bayou Crossing Apartments                                1.27%         1        Heller    9,900,000
 22    Birch Business Center                                    0.67%         1         GECC     5,202,000
 23    Buena Vista Self-Storage Facility/Bi-City Self-Storage
       Facility                                                 0.25%         1         GECC     1,912,000
 24    California Pavilion                                      0.58%         1         GECC     4,470,000
 25    Cambrian Apartments                                      2.42%         1         GECC    18,785,000
-----------------------------------------------------------------------------------------------------------
 26    Canyon Point Marketplace                                 1.80%         1         GECC    14,000,000
 27    Chelsea Woods Apartments                                 0.49%         1        Heller    3,800,000
 28    Colonial Park Apartments                                 0.49%         1        Heller    3,840,000
 29    Country Place Townhomes                                  0.35%         1         GECC     2,720,000
 30    Courtyard by Marriott - Beaumont                         0.50%         1         GECC     3,875,000
-----------------------------------------------------------------------------------------------------------
 31    Crystal Building                                         1.31%         1         GECC    10,182,000
 32    CVS - Nashua (3)                                         0.22%         1         GECC     1,700,000
 33    Danbury Green                                            2.30%         1        Heller   18,000,000
 34    Delray North Business Center                             0.27%         1         CMB      2,100,000
 35    Executive Complex                                        2.10%         1         GECC    16,300,000
-----------------------------------------------------------------------------------------------------------
 36    Fairfield Inn - Beaumont                                 0.35%         1         GECC     2,700,000
 37    Fairfield Inn - Suwanee                                  0.34%         1         GECC     2,650,000
 38    Franklin Apartments                                      0.90%         1        Heller    7,000,000
 39    Galt Mobile Estates                                      0.27%         1         GECC     2,070,000
-----------------------------------------------------------------------------------------------------------
 40    Galvin's & Scottsdale MHP                                0.48%         2         GECC     3,700,000
    a  Galvin's MHP                                             0.28%                   GECC     2,188,172
    b  Scottsdale MHP                                           0.19%                   GECC     1,511,828
 41    Glenmont Gardens & Tower                                 3.53%         1         GECC    27,500,000
 42    Hampton Inn - Roanoke                                    0.36%         1         GECC     2,775,000
-----------------------------------------------------------------------------------------------------------
 43    Highland Enclave Apartments                              1.41%         1         GECC    10,950,000
 44    Hillcrest Shopping Center                                2.24%         1         GECC    17,400,000
 45    Holiday Inn Beachside                                    1.51%         1         GECC    11,750,000
 46    Holiday Inn Brookline                                    3.03%         1         CMB     23,500,000
 47    Huntington Collection Retail Center                      1.06%         1         CMB      8,230,000
-----------------------------------------------------------------------------------------------------------
 48    I-97 Business Park                                       0.56%         1         CMB      4,320,000
 49    International Village Apartments                         0.53%         1         GECC     4,100,000
 50    Kings Park                                               0.87%         1        Heller    6,800,000
 51    Kroger Fairmont Parkway Shopping Center                  0.28%         1         GECC     2,200,000
 52    Lakepointe Office and Tech Buildings                     2.23%         1        Heller   17,400,000
-----------------------------------------------------------------------------------------------------------
 53    Le Meridien                                              6.18%         1         GECC    48,000,000
 54    Lone Star Shopping Center                                0.71%         1         CMB      5,500,000
 55    Marbury Plaza Apartments                                 2.90%         1         GECC    22,500,000
 56    Marriott Courtyard - Six Flags                           0.40%         1         GECC     3,100,000
 57    Marriott Courtyard - Suwanee                             0.41%         1         GECC     3,200,000
-----------------------------------------------------------------------------------------------------------
 58    McClintock Plaza                                         0.44%         1        Heller    3,500,000
 59    Middlebrook MHP                                          0.55%         1         GECC     4,300,000
 60    Motor City Mini Storage                                  0.16%         1        Heller    1,275,000
 61    Nationwide Mobile Home Park                              1.84%         1        Heller   14,400,000
 62    Nexus Lot 101                                            1.90%         1        Heller   14,750,000
-----------------------------------------------------------------------------------------------------------
 63    Norwest Bank Building                                    0.28%         1        Heller    2,250,000
 64    Office Depot - San Carlos                                0.33%         1        Heller    2,600,000
 65    One Fortune Drive                                        0.45%         1         GECC     3,500,000
 66    Palm West Mobile Home Park                               0.26%         1         GECC     1,997,000
 67    Pavilions at San Mateo                                   1.80%         1         CMB     14,000,000
-----------------------------------------------------------------------------------------------------------
 68    Pine Hill Mobile Home Park/Pine Creek Mobile Home Park   0.25%         2         GECC     1,906,000
    a  Pine Hill Mobile Home Park                               0.06%                   GECC       461,453
    b  Pine Creek Mobile Home Park                              0.19%                   GECC     1,444,547
 69    Regal Court I & II                                       0.63%         1        Heller    4,950,000
 70    Riverton Apartments                                      0.29%         1         GECC     2,240,000
-----------------------------------------------------------------------------------------------------------
 71    Roswell Business Center                                  1.39%         1        Heller   11,000,000
 72    Royal Palms Mobile Home Park                             0.22%         1         GECC     1,735,000
 73    Sam's Club at Eastern Beltway Center                     0.28%         1         CMB      2,160,000
 74    Shanalee Plaza                                           0.44%         1        Heller    3,450,000
 75    Shawnee Station                                          2.07%         1         GECC    16,100,000
-----------------------------------------------------------------------------------------------------------
 76    Shaw's Portfolio - Dover                                 1.15%         1         CMB      8,938,000
 77    Shaw's Portfolio - Fairhaven                             0.28%         1         CMB      2,149,000
 78    Shaw's Portfolio - Hanson                                0.71%         1         CMB      5,520,000
 79    Shaw's Portfolio - Nashua                                0.55%         1         CMB      4,240,000
 80    Sherman Oaks-Fossildon Office Building                   0.35%         1        Heller    2,750,000
-----------------------------------------------------------------------------------------------------------
 81    Silverlake Plaza Shopping Center                         0.27%         1         GECC     2,120,000
 82    Southern Mobile Home Park                                0.33%         1         GECC     2,594,000
 83    Tanglewood Apartments                                    0.50%         1        Heller    3,956,429
 84    The Crossings                                            0.55%         1         GECC     4,240,000
 85    The Crossroads Retail and Office Park                    1.50%         1        Heller   11,700,000
-----------------------------------------------------------------------------------------------------------
 86    The Falls Apartments                                     2.34%         1         CMB     18,250,000
 87    The Koger Center                                         2.06%         1         GECC    16,000,000
 88    Town Park Apartments                                     0.72%         1        Heller    5,600,000
 89    Toys 'R' Us Center                                       0.29%         1        Heller    2,300,000
 90    Trinity Place Housing Community                          0.15%         1        Heller    1,200,000
-----------------------------------------------------------------------------------------------------------
 91    Two Bent Tree Tower                                      2.38%         1         GECC    18,500,000
 92    Villages of Oriole Plaza                                 1.64%         1        Heller   12,750,000
 93    Walden Pointe Apartments                                 1.33%         1         GECC    10,300,000
 94    Walgreen's - Flagstaff                                   0.36%         1         GECC     2,800,000
 95    Walgreen's - Mesa                                        0.29%         1         GECC     2,225,000
 96    Walgreen's - Surprise                                    0.32%         1         GECC     2,493,000
 97    Walther Apartments                                       0.15%         1         GECC     1,200,000
</TABLE>

<TABLE>
<CAPTION>

    CUT-OFF              GENERAL                  DETAILED                                                 INTEREST
     DATE               PROPERTY                  PROPERTY             MORTGAGE        ADMINISTRATIVE       ACCRUAL
    BALANCE               TYPE                      TYPE                 RATE             FEE RATE           BASIS
----------------------------------------------------------------------------------------------------------------------
<S>             <C>                       <C>                        <C>              <C>                 <C>
      4,989,017 Industrial                Office/Manufacturing          8.880%             0.0910%          ACT/360
      3,348,705 Office                    Office                        8.390%             0.0510%          ACT/360
      2,298,165 Retail                    Unanchored                    8.320%             0.0510%          ACT/360
      3,089,541 Office                    Office                        6.910%             0.0810%          ACT/360
      5,188,032 Retail                    Anchored                      8.580%             0.0810%          ACT/360
----------------------------------------------------------------------------------------------------------------------
     27,451,993 Office                    Office                        6.850%             0.0810%          ACT/360
      4,000,000 Office                    Office                        8.400%             0.0510%          ACT/360
      9,500,000 Office                    Office                        8.580%             0.0810%          30/360
      6,591,271 Office                    Office                        8.580%             0.0510%          ACT/360
     34,914,071 Office                    Office                        8.500%             0.0560%          ACT/360
----------------------------------------------------------------------------------------------------------------------
     10,000,000 Office                    Office                        8.370%             0.0810%          ACT/360
      5,000,000 Office                    Office                        8.250%             0.0810%          ACT/360
      4,825,661 Office                    Office                        8.850%             0.0810%          ACT/360
      7,000,000 Retail                    Anchored                      7.700%             0.0560%          ACT/360
      4,400,000 Office                    Office                        8.200%             0.0510%          ACT/360
----------------------------------------------------------------------------------------------------------------------
      8,237,016 Multifamily               Conventional                  8.550%             0.0510%          ACT/360
      3,457,369 Industrial                Office/Warehouse              8.440%             0.0510%          ACT/360
     17,050,000 Multifamily               Conventional                  8.020%             0.0810%          ACT/360
      3,195,230 Office                    Office                        8.930%             0.0560%          ACT/360
     11,240,235 Multifamily               Conventional                  8.100%             0.0510%          ACT/360
----------------------------------------------------------------------------------------------------------------------
      9,900,000 Multifamily               Conventional                  7.910%             0.0810%          ACT/360
      5,202,000 Office                    Office                        8.430%             0.0510%          ACT/360
      1,909,005 Self Storage              Self Storage                  8.250%             0.0510%          ACT/360
      4,466,778 Retail                    Unanchored                    8.570%             0.0510%          ACT/360
     18,771,232 Multifamily               Conventional                  8.530%             0.0510%          ACT/360
----------------------------------------------------------------------------------------------------------------------
     14,000,000 Retail                    Anchored                      8.210%             0.0510%          ACT/360
      3,800,000 Multifamily               Conventional                  7.930%             0.0810%          ACT/360
      3,840,000 Multifamily               Conventional                  8.060%             0.0810%          ACT/360
      2,714,608 Multifamily               Conventional                  8.090%             0.0510%          ACT/360
      3,875,000 Hotel                     Limited Service               8.750%             0.0510%          ACT/360
----------------------------------------------------------------------------------------------------------------------
     10,173,877 Office                    Office                        8.320%             0.0510%          ACT/360
      1,700,000 CTL                       CTL                           7.810%             0.0510%          ACT/360
     17,890,343 Retail                    Anchored                      8.100%             0.0810%          ACT/360
      2,100,000 Industrial                Office/Warehouse              8.380%             0.0910%          ACT/360
     16,286,376 Office                    Office                        8.200%             0.0510%          ACT/360
----------------------------------------------------------------------------------------------------------------------
      2,700,000 Hotel                     Limited Service               8.750%             0.0510%          ACT/360
      2,650,000 Hotel                     Limited Service               8.750%             0.0510%          ACT/360
      7,000,000 Multifamily               Conventional                  8.190%             0.0810%          ACT/360
      2,068,489 Manufactured Housing      Manufactured Housing          8.540%             0.0510%          ACT/360
----------------------------------------------------------------------------------------------------------------------
      3,700,000 Manufactured Housing      Manufactured Housing          8.160%             0.0510%          ACT/360
      2,188,172 Manufactured Housing      Manufactured Housing
      1,511,828 Manufactured Housing      Manufactured Housing
     27,442,709 Multifamily               Conventional                  7.930%             0.0510%          ACT/360
      2,771,364 Hotel                     Limited Service               8.940%             0.0510%          ACT/360
----------------------------------------------------------------------------------------------------------------------
     10,950,000 Multifamily               Conventional                  8.150%             0.0510%          ACT/360
     17,384,954 Retail                    Anchored                      8.110%             0.0510%          ACT/360
     11,742,489 Hotel                     Full Service                  8.080%             0.0510%          ACT/360
     23,500,000 Hotel                     Full Service                  8.500%             0.0560%          ACT/360
      8,214,795 Retail                    Anchored                      8.310%             0.0560%          ACT/360
----------------------------------------------------------------------------------------------------------------------
      4,318,436 Office                    Office                        8.550%             0.0560%          ACT/360
      4,096,957 Multifamily               Conventional                  8.500%             0.0510%          ACT/360
      6,760,700 Office                    Office                        8.290%             0.0810%          ACT/360
      2,199,156 Retail                    Anchored (4)                  8.410%             0.0510%          ACT/360
     17,316,218 Office                    Office                        7.820%             0.0810%          ACT/360
----------------------------------------------------------------------------------------------------------------------
     47,969,316 Hotel                     Full Service                  8.080%             0.0510%          ACT/360
      5,500,000 Retail                    Anchored                      7.815%             0.0560%          ACT/360
     22,500,000 Multifamily               Conventional                  7.900%             0.0510%          ACT/360
      3,100,000 Hotel                     Limited Service               8.750%             0.0510%          ACT/360
      3,200,000 Hotel                     Limited Service               8.750%             0.0510%          ACT/360
----------------------------------------------------------------------------------------------------------------------
      3,437,471 Office                    Office                        7.000%             0.0810%          ACT/360
      4,300,000 Manufactured Housing      Manufactured Housing          8.270%             0.0510%          ACT/360
      1,266,904 Self Storage              Self Storage                  8.970%             0.0810%          ACT/360
     14,258,201 Manufactured Housing      Manufactured Housing          6.910%             0.0810%          ACT/360
     14,750,000 Industrial                Office/Manufacturing          8.230%             0.0810%          ACT/360
----------------------------------------------------------------------------------------------------------------------
      2,208,363 Office                    Office                        7.070%             0.0810%          ACT/360
      2,591,653 Retail                    Anchored                      8.490%             0.0810%          ACT/360
      3,491,652 Industrial                Office/Warehouse              8.630%             0.0510%          ACT/360
      1,995,542 Manufactured Housing      Manufactured Housing          8.540%             0.0510%          ACT/360
     14,000,000 Retail                    Anchored                      7.808%             0.0860%          ACT/360
----------------------------------------------------------------------------------------------------------------------
      1,905,281 Manufactured Housing      Manufactured Housing          8.450%             0.0510%          ACT/360
        461,279 Manufactured Housing      Manufactured Housing
      1,444,002 Manufactured Housing      Manufactured Housing
      4,916,870 Office                    Office                        8.160%             0.0810%          ACT/360
      2,229,170 Multifamily               Conventional                  8.170%             0.0510%          ACT/360
----------------------------------------------------------------------------------------------------------------------
     10,800,746 Office                    Office                        6.940%             0.0810%          ACT/360
      1,734,289 Manufactured Housing      Manufactured Housing          8.240%             0.0510%          ACT/360
      2,160,000 Retail                    Anchored                      8.080%             0.0560%          ACT/360
      3,445,655 Office                    Office                        8.730%             0.0810%          ACT/360
     16,100,000 Retail                    Anchored                      8.310%             0.0510%          ACT/360
----------------------------------------------------------------------------------------------------------------------
      8,934,447 Retail                    Anchored                      8.320%             0.0560%          ACT/360
      2,148,166 Retail                    Anchored                      8.380%             0.0560%          ACT/360
      5,517,857 Retail                    Anchored                      8.380%             0.0560%          ACT/360
      4,238,354 Retail                    Anchored                      8.380%             0.0560%          ACT/360
      2,738,123 Office                    Office                        8.230%             0.0810%          ACT/360
----------------------------------------------------------------------------------------------------------------------
      2,119,210 Retail                    Unanchored                    8.480%             0.0510%          ACT/360
      2,594,000 Manufactured Housing      Manufactured Housing          8.320%             0.0510%          ACT/360
      3,851,412 Multifamily               Section 8                     6.890%             0.0810%          ACT/360
      4,240,000 Retail                    Anchored (4)                  8.260%             0.0510%          ACT/360
     11,671,867 Office                    Office                        8.900%             0.0810%          ACT/360
----------------------------------------------------------------------------------------------------------------------
     18,154,724 Multifamily               Conventional                  7.890%             0.0560%          ACT/360
     16,000,000 Office                    Office                        8.460%             0.0510%          ACT/360
      5,600,000 Multifamily               Conventional                  7.910%             0.0810%          ACT/360
      2,254,051 Retail                    Anchored                      6.900%             0.0810%          ACT/360
      1,198,218 Manufactured Housing      Manufactured Housing          8.210%             0.0810%          ACT/360
----------------------------------------------------------------------------------------------------------------------
     18,486,441 Office                    Office                        8.530%             0.0510%          ACT/360
     12,750,000 Retail                    Anchored                      8.250%             0.0810%          ACT/360
     10,291,457 Multifamily               Conventional                  8.220%             0.0510%          ACT/360
      2,800,000 Retail                    Anchored                      8.450%             0.0510%          ACT/360
      2,224,160 Retail                    Anchored                      8.450%             0.0510%          ACT/360
      2,493,000 Retail                    Anchored                      8.270%             0.0510%          ACT/360
      1,199,496 Multifamily               Conventional                  8.180%             0.0510%          ACT/360
</TABLE>

<TABLE>
<CAPTION>

    ORIGINAL TERM TO           STATED REMAINING            ORIGINAL          REMAINING          FIRST       MATURITY      ANNUAL
     MATURITY OR APD           TERM TO MATURITY          AMORTIZATION       AMORTIZATION       PAYMENT        DATE         DEBT
         (MOS.)                  OR APD (MOS.)           TERM (MOS.)        TERM (MOS.)         DATE         OR APD      SERVICE
------------------------------------------------------------------------------------------------------------------------------------
<S>                           <C>                    <C>                <C>                 <C>          <C>        <C>
           120                        117                    360                357            7/10/00      6/10/10         477,124
           120                        119                    360                359            9/1/00        8/1/10         305,975
           120                        118                    360                358            8/1/00        7/1/10         208,709
           119                        95                     360                336            10/1/98       8/1/08         249,204
           120                        115                    360                355            5/1/00        4/1/10         483,344
------------------------------------------------------------------------------------------------------------------------------------
           116                        95                     356                335            1/1/99        8/1/08       2,204,212
           120                        120                    360                360            10/1/00       9/1/10         365,682
           84                         84                      0                  0             10/1/00       9/1/07         815,100
           120                        117                    360                357            7/1/00        6/1/10         613,476
           120                        118                    360                358            8/10/00      7/10/10       3,223,901
------------------------------------------------------------------------------------------------------------------------------------
           120                        120                    360                360            10/1/00       9/1/10         911,663
           120                        120                    360                360            10/1/00       9/1/10         450,760
           123                        119                    357                353            6/1/00        8/1/10         461,222
           120                        120                    240                240           11/10/00      10/10/10        687,008
           120                        120                    360                360            11/1/00      10/1/10         394,814
------------------------------------------------------------------------------------------------------------------------------------
           60                         59                     360                359            9/1/00        8/1/05         763,808
           120                        118                    360                358            8/1/00        7/1/10         317,489
           120                        120                    360                360            11/1/00      10/1/10       1,504,136
           60                         56                     360                356            6/10/00      5/10/05         307,043
           120                        118                    360                358            8/1/00        7/1/10       1,000,009
------------------------------------------------------------------------------------------------------------------------------------
           120                        120                    360                360            11/1/00      10/1/10         864,270
           120                        120                    360                360            10/1/00       9/1/10         476,893
           120                        118                    300                298            8/1/00        7/1/10         180,902
           120                        118                    360                358            8/1/00        7/1/10         415,109
           120                        118                    360                358            8/1/00        7/1/10       1,738,080
------------------------------------------------------------------------------------------------------------------------------------
           120                        120                    360                360            11/1/00      10/1/10       1,257,407
           120                        120                    360                360            11/1/00      10/1/10         332,374
           120                        120                    360                360            11/1/00      10/1/10         340,048
           120                        116                    360                356            6/1/00        5/1/10         241,552
           120                        120                    300                300            11/1/00      10/1/10         382,297
------------------------------------------------------------------------------------------------------------------------------------
           120                        118                    360                358            8/1/00        7/1/10         923,947
           231                        231                    231                231            10/1/00      12/1/19         160,094
           120                        109                    360                349            11/1/99      10/1/09       1,600,015
           120                        120                    360                360           10/10/00      9/10/10         191,627
           120                        118                    360                358            8/1/00        7/1/10       1,462,608
------------------------------------------------------------------------------------------------------------------------------------
           120                        120                    300                300            11/1/00      10/1/10         266,375
           120                        120                    300                300            11/1/00      10/1/10         261,442
           120                        120                    360                360            10/1/00       9/1/10         627,524
           120                        118                    360                358            8/1/00        7/1/10         191,703
------------------------------------------------------------------------------------------------------------------------------------
           120                        120                    360                360            10/1/00       9/1/10         330,757


           120                        116                    360                356            6/1/00        5/1/10       2,405,339
           120                        118                    300                298            8/1/00        7/1/10         278,085
------------------------------------------------------------------------------------------------------------------------------------
           120                        120                    360                360            10/1/00       9/1/10         977,942
           120                        118                    360                358            8/1/00        7/1/10       1,548,142
           120                        119                    324                323            9/1/00        8/1/10       1,071,182
           120                        120                    300                300           10/10/00      9/10/10       2,270,740
           120                        116                    360                356            6/10/00      5/10/10         746,121
------------------------------------------------------------------------------------------------------------------------------------
           120                        119                    360                359            9/10/00      8/10/10         400,443
           120                        118                    360                358            8/1/00        7/1/10         378,305
           120                        109                    360                349            11/1/99      10/1/09         615,330
           120                        119                    360                359            9/1/00        8/1/10         201,312
           120                        112                    360                352            2/1/00        1/1/10       1,505,982
------------------------------------------------------------------------------------------------------------------------------------
           120                        119                    324                323            9/1/00        8/1/10       4,375,891
           121                        120                     0                  0             9/10/00      9/10/10         435,795
           120                        120                    360                360            10/1/00       9/1/10       1,962,375
           120                        120                    300                300            11/1/00      10/1/10         305,837
           120                        120                    300                300            11/1/00      10/1/10         315,703
------------------------------------------------------------------------------------------------------------------------------------
           119                        96                     360                337            11/1/98       9/1/08         279,427
           120                        120                    360                360            10/1/00       9/1/10         388,379
           120                        112                    300                292            2/1/00        1/1/10         128,083
           120                        95                     360                347            9/1/98        8/1/08       1,139,217
           120                        120                    360                360            11/1/00      10/1/10       1,327,254
------------------------------------------------------------------------------------------------------------------------------------
           119                        95                     360                336            10/1/98       8/1/08         180,903
           120                        116                    300                296            6/1/00        5/1/10         251,021
           120                        117                    300                297            7/1/00        6/1/10         341,883
           120                        118                    360                358            8/1/00        7/1/10         184,942
           121                        120                     0                  0             9/10/00      9/10/10       1,108,231
------------------------------------------------------------------------------------------------------------------------------------
           120                        119                    360                359            9/1/00        8/1/10         175,056


           120                        108                    360                348            10/1/99       9/1/09         442,500
           120                        111                    360                351            1/1/00       12/1/09         200,431
------------------------------------------------------------------------------------------------------------------------------------
           119                        96                     360                337            11/1/98       9/1/08         872,887
           120                        119                    360                359            9/1/00        8/1/10         156,267
           120                        120                    360                360           10/10/00      9/10/10         191,639
           120                        117                    360                357            7/1/00        6/1/10         325,103
           120                        120                    360                360            10/1/00       9/1/10       1,459,604
------------------------------------------------------------------------------------------------------------------------------------
           120                        119                    360                359            9/10/00      8/10/10         811,063
           120                        119                    360                359            9/10/00      8/10/10         196,098
           120                        119                    360                359            9/10/00      8/10/10         503,706
           120                        119                    360                359            9/10/00      8/10/10         386,904
           120                        112                    360                352            2/1/00        1/1/10         247,454
------------------------------------------------------------------------------------------------------------------------------------
           120                        119                    360                359            9/1/00        8/1/10         195,251
           120                        120                    360                360            10/1/00       9/1/10         235,388
           119                        89                     348                318            4/1/98        2/1/08         315,695
           120                        120                    360                360            10/1/00       9/1/10         382,602
           120                        114                    360                354            4/1/00        3/1/10       1,119,603
------------------------------------------------------------------------------------------------------------------------------------
           150                        141                    360                351            1/10/00      6/10/12       1,590,183
           120                        120                    360                360            10/1/00       9/1/10       1,470,874
           120                        120                    360                360            11/1/00      10/1/10         488,880
           120                        95                     360                335            9/1/98        8/1/08         181,774
           120                        117                    360                357            7/1/00        6/1/10         107,778
------------------------------------------------------------------------------------------------------------------------------------
           120                        118                    360                358            8/1/00        7/1/10       1,711,710
           120                        120                    360                360            11/1/00      10/1/10       1,149,438
           120                        118                    360                358            8/1/00        7/1/10         925,960
           120                        120                    360                360            10/1/00       9/1/10         257,165
           120                        119                    360                359            9/1/00        8/1/10         204,354
           120                        120                    360                360            10/1/00       9/1/10         225,170
           120                        119                    360                359            9/1/00        8/1/10         107,475
</TABLE>

<TABLE>
<CAPTION>

       MONTHLY               REMAINING                                                           CROSSED
        DEBT                INTEREST-ONLY                                     APD                 WITH                        GRACE
       SERVICE              PERIOD (MOS.)                 LOCKBOX          (YES/NO)            OTHER LOANS        DSCR       PERIOD
-----------------------------------------------------------------------------------------------------------------------------------
<S>                       <C>                        <C>                <C>                   <C>              <C>           <C>
       39,760                       -                                            No                  No             1.24          0
       25,498                       -                                            No                  No             1.31          5
       17,392                       -                                            No                  No             1.21          5
       20,767                       -                                            No                  No             1.31          5
       40,279                       -                                            No                  No             1.36          5
-----------------------------------------------------------------------------------------------------------------------------------
      183,684                       -                                            No                  No             1.32          5
       30,474                       -                                            No                  No             1.26          5
       67,925 (2)                  84                                            No                  No             1.45          5
       51,123                       -                                            No                  No             1.31          5
      268,658                       -                                            No                  No             1.22          0
-----------------------------------------------------------------------------------------------------------------------------------
       75,972                       -                                            No                  No             1.30          5
       37,563                       -                                            No                  No             1.85          5
       38,435                       -                                            No                  No             1.25          5
       57,251                       -                                            No                  No             1.73          0
       32,901                       -                                            No                  No             1.23          5
-----------------------------------------------------------------------------------------------------------------------------------
       63,651                       -                                            No                  No             1.25          5
       26,457                       -                                            No                  No             1.21          5
      125,345                       -                                            No                  No             1.20          5
       25,587                       -                                            No                  No             1.20          0
       83,334                       -                                            No                  No             1.21          5
-----------------------------------------------------------------------------------------------------------------------------------
       72,023                       -                                            No                  No             1.23          5
       39,741                       -                                            No                  No             1.20          5
       15,075                       -                                            No                  No             1.34          5
       34,592                       -                                            No                  No             1.29          5
      144,840                       -                                            No                  No             1.25          5
-----------------------------------------------------------------------------------------------------------------------------------
      104,784                       -                                            No                  No             1.25          5
       27,698                       -                                            No                  No             1.15          5
       28,337                       -                                            No                  No             1.26          5
       20,129                       -                                            No                  No             1.23          5
       31,858                       -                                            No                  No             1.49          5
-----------------------------------------------------------------------------------------------------------------------------------
       76,996                       -                                            No                  No             1.20          5
       13,341                       -                  Hard                      No                  No             1.24          5
      133,335                       -                                            No                  No             1.32          5
       15,969                       -                                            No                  No             1.30          0
      121,884                       -                                            No                  No             1.30          5
-----------------------------------------------------------------------------------------------------------------------------------
       22,198                       -                                            No                  No             1.49          5
       21,787                       -                                            No                  No             1.54          5
       52,294                       -                                            No                  No             1.20          5
       15,975                       -                                            No                  No             1.31          5
-----------------------------------------------------------------------------------------------------------------------------------
       27,563                       -                                            No                  No             1.29          5


      200,445                       -                                            No                  No             1.23          5
       23,174                       -                                            No                  No             1.42          5
-----------------------------------------------------------------------------------------------------------------------------------
       81,495                       -                                            No                  No             1.21          5
      129,012                       -                                            No                  No             1.41          5
       89,265                       -          Soft, Springing Hard             Yes                  No             2.05          5
      189,228                       -                                            No                  No             1.45          0
       62,177                       -                                            No                  No             1.21          0
-----------------------------------------------------------------------------------------------------------------------------------
       33,370                       -                                            No                  No             1.28          0
       31,525                       -                                            No                  No             1.39          5
       51,277                       -                                            No                  No             1.07          5
       16,776                       -                                            No                  No             1.23          5
      125,498                       -             Springing Hard                 No                  No             1.23          5
-----------------------------------------------------------------------------------------------------------------------------------
      364,658                       -             Springing Hard                Yes                  No             1.79          5
       36,316 (2)                 120                                            No                  No             1.96          0
      163,531                       -                                            No                  No             1.23          5
       25,486                       -                                            No                  No             1.65          5
       26,309                       -                                            No                  No             1.52          5
-----------------------------------------------------------------------------------------------------------------------------------
       23,286                       -                                            No                  No             2.19          5
       32,365                       -                                            No                  No             1.37          5
       10,674                       -                                            No                  No             3.93          5
       94,935                       -                                            No                  No             1.28          5
      110,605                       -                                            No                  No             1.25          5
-----------------------------------------------------------------------------------------------------------------------------------
       15,075                       -                                            No                  No             1.98          5
       20,918                       -                  Hard                      No                  No             1.37          5
       28,490                       -                                            No                  No             1.28          5
       15,412                       -                                            No                  No             1.29          5
       92,353 (2)                 120                                            No                  No             1.98          0
-----------------------------------------------------------------------------------------------------------------------------------
       14,588                       -                                            No                  No             1.24          5


       36,875                       -                                            No                  No             1.27          5
       16,703                       -                                            No                  No             1.34          5
-----------------------------------------------------------------------------------------------------------------------------------
       72,741                       -                                            No                  No             1.51          5
       13,022                       -                                            No                  No             1.23          5
       15,970                       -                                            No                  No             1.19          0
       27,092                       -                                            No                  No             1.27          5
      121,634                       -                                            No                  No             1.21          5
-----------------------------------------------------------------------------------------------------------------------------------
       67,589                       -                                            No                  No             1.25          0
       16,342                       -                                            No                  No             1.21          0
       41,975                       -                                            No                  No             1.20          0
       32,242                       -                                            No                  No             1.28          0
       20,621                       -                                            No                  No             1.26          5
-----------------------------------------------------------------------------------------------------------------------------------
       16,271                       -                                            No                  No             1.32          5
       19,616                       -                                            No                  No             1.22          5
       26,308                       -                                            No                  No             1.35          5
       31,884                       -                                            No                  No             1.27          5
       93,300                       -                                            No                  No             1.22          5
-----------------------------------------------------------------------------------------------------------------------------------
      132,515                       -                                            No                  No             1.20          0
      122,573                       -                                            No                  No             1.27          5
       40,740                       -                                            No                  No             1.26          5
       15,148                       -                                            No                  No             1.30          5
        8,981                       -                                            No                  No             1.61          5
-----------------------------------------------------------------------------------------------------------------------------------
      142,643                       -                                            No                  No             1.28          5
       95,786                       -                                            No                  No             1.20          5
       77,163                       -                                            No                  No             1.22          5
       21,430                       -                                            No                  No             1.23          5
       17,030                       -                                            No                  No             1.22          5
       18,764                       -                                            No                  No             1.15          5
        8,956                       -                                            No                  No             1.42          5

</TABLE>

<TABLE>
<CAPTION>
                                         CUT-OFF           LTV
     PAYMENT          APPRAISED         DATE LTV         RATIO AT
      DATE              VALUE             RATIO          MATURITY
----------------------------------------------------------------------
<S>                        <C>            <C>             <C>
       10                  6,500,000      76.8%           70.2%
        1                  5,000,000      67.0%           60.5%
        1                  3,150,000      73.0%           65.9%
        1                  4,449,000      69.4%           61.8%
        1                  8,700,000      59.6%           54.2%
----------------------------------------------------------------------
        1                 44,000,000      62.4%           55.4%
        1                  5,400,000      74.1%           66.9%
        1                 16,500,000      57.6%           57.6%
        1                  9,200,000      71.6%           65.1%
       10                 48,000,000      72.7%           66.0%
----------------------------------------------------------------------
        1                 17,950,000      55.7%           50.3%
        1                 14,300,000      35.0%           31.5%
        1                  6,700,000      72.0%           65.4%
       10                 13,100,000      53.4%           37.5%
        1                  6,100,000      72.1%           64.9%
----------------------------------------------------------------------
        1                 10,300,000      80.0%           77.1%
        1                  4,700,000      73.6%           66.6%
        1                 21,550,000      79.1%           70.9%
       10                  4,800,000      66.6%           64.5%
        1                 14,400,000      78.1%           70.1%
----------------------------------------------------------------------
        1                 12,400,000      79.8%           71.3%
        1                  7,250,000      71.8%           64.9%
        1                  2,550,000      74.9%           62.4%
        1                  6,000,000      74.4%           67.6%
        1                 24,700,000      76.0%           69.0%
----------------------------------------------------------------------
        1                 19,500,000      71.8%           64.6%
        1                  4,500,000      84.4%           75.5%
        1                  4,800,000      80.0%           71.7%
        1                  3,830,000      70.9%           63.7%
        1                  6,200,000      62.5%           52.7%
----------------------------------------------------------------------
        1                 14,500,000      70.2%           63.4%
        1                  2,200,000      77.3%            0.0%
        1                 24,000,000      74.5%           67.4%
       10                  2,800,000      75.0%           67.7%
        1                 22,000,000      74.0%           66.7%
----------------------------------------------------------------------
        1                  4,350,000      62.1%           52.4%
        1                  4,700,000      56.4%           47.6%
        1                  9,400,000      74.5%           67.0%
        1                  3,400,000      60.8%           55.2%
----------------------------------------------------------------------
        1                  4,650,000      79.6%           71.5%
                           2,750,000
                           1,900,000

        1                 35,000,000      78.4%           70.3%
        1                  3,700,000      74.9%           63.6%
----------------------------------------------------------------------
        1                 13,650,000      80.2%           72.1%
        1                 28,500,000      61.0%           54.8%
        1                 22,500,000      52.2%           44.9%
       10                 34,400,000      68.3%           57.2%
       10                 10,720,000      76.6%           69.3%
----------------------------------------------------------------------
       10                  5,400,000      80.0%           72.5%
        1                  5,500,000      74.5%           67.5%
        1                  9,600,000      70.4%           63.9%
        1                  2,850,000      77.2%           69.8%
        1                 23,600,000      73.4%           65.7%
----------------------------------------------------------------------
        1                 82,500,000      58.1%           50.0%
       10                 10,500,000      52.4%           52.4%
        1                 30,300,000      74.3%           66.3%
        1                  6,000,000      51.7%           43.6%
        1                  5,800,000      55.2%           46.5%
----------------------------------------------------------------------
        1                  6,900,000      49.8%           44.4%
        1                  5,340,000      80.5%           72.5%
        1                  5,130,000      24.7%           21.1%
        1                 18,150,000      78.6%           70.5%
        1                 19,400,000      76.0%           68.5%
----------------------------------------------------------------------
        1                  4,000,000      55.2%           49.3%
        1                  4,000,000      64.8%           54.5%
        1                  5,400,000      64.7%           54.5%
        1                  2,500,000      79.8%           72.4%
       10                 27,000,000      51.9%           51.9%
----------------------------------------------------------------------
        1                  2,375,000      80.2%           72.6%
                             575,000
                           1,800,000
        1                  6,800,000      72.3%           65.4%
        1                  2,800,000      79.6%           72.0%
----------------------------------------------------------------------
        1                 14,650,000      73.7%           65.6%
        1                  2,320,000      74.8%           67.3%
       10                  4,640,000      46.6%           41.8%
        1                  6,700,000      51.4%           46.9%
        1                 20,500,000      78.5%           70.8%
----------------------------------------------------------------------
       10                 11,500,000      77.7%           70.1%
       10                  2,900,000      74.1%           66.9%
       10                  6,900,000      80.0%           72.3%
       10                  5,300,000      80.0%           72.3%
        1                  3,850,000      71.1%           64.3%
----------------------------------------------------------------------
        1                  2,900,000      73.1%           66.2%
        1                  3,350,000      77.4%           69.8%
        1                  5,250,000      73.4%           64.9%
        1                  5,300,000      80.0%           72.0%
        1                 16,500,000      70.7%           64.9%
----------------------------------------------------------------------
       10                 26,450,000      68.6%           58.7%
        1                 21,500,000      74.4%           67.3%
        1                  7,500,000      74.7%           66.7%
        1                  3,600,000      62.6%           55.7%
        1                  2,040,000      58.7%           52.9%
----------------------------------------------------------------------
        1                 23,500,000      78.7%           71.4%
        1                 16,100,000      79.2%           71.3%
        1                 13,000,000      79.2%           71.3%
        1                  3,920,000      71.4%           64.6%
        1                  3,093,000      71.9%           65.1%
        1                  3,210,000      77.7%           70.0%
        1                  1,500,000      80.0%           71.9%
</TABLE>

<TABLE>
<CAPTION>
                                                                                                                    YEAR
ADDRESS                                                 CITY                        STATE         ZIP CODE         BUILT
-----------------------------------------------------------------------------------------------------------------------------
<S>                                                   <C>                          <C>           <C>             <C>
1400 East Victoria Avenue                               San Bernardino                CA            92408           1979
1575 & 1609 Westwood Boulevard                          Westwood                      CA            90024           1960
1701 Pearl Street                                       Boulder                       CO            80302           1900
201 Providence Road                                     Charlotte                     NC            28207           1992
240 North Brand Boulevard                               Glendale                      CA            91203           1955
-----------------------------------------------------------------------------------------------------------------------------
30 Montgomery Street                                    Jersey City                   NJ            07302           1974
500 South Sepulveda Boulevard                           Manhattan Beach               CA            90266           1976
5650 Hollis Street                                      Emeryville                    CA            94608           1946
591 West Putnam Avenue                                  Greenwich                     CT            06830           1977
7700 Irvine Center Drive                                Irvine                        CA            92618           1989
-----------------------------------------------------------------------------------------------------------------------------
777 North First Street                                  San Jose                      CA            95112           1963
7777 Leesburg Pike                                      Falls Church                  VA            22043           1970
803 West Broad Street                                   Falls Church                  VA            22046           1965
880-888 Broadway                                        New York                      NY            10003           1888
637 & 649 East Albertoni Street and 17420
& 17450 South Avalon Boulevard                          Carson                        CA            90746           1982
-----------------------------------------------------------------------------------------------------------------------------
2735 North Garland Avenue                               Garland                       TX            75040           1986
275 Curry Hollow Road                                   Pittsburgh                    PA            15236           1970
1700 Birch Trail Circle                                 Chesapeake                    VA            23320           1986
4625 Lindell Boulevard                                  St. Louis                     MO            63108           1972
1080 Euclid Avenue                                      Atlanta                       GA            30307           1924
-----------------------------------------------------------------------------------------------------------------------------
1350 Greens Parkway                                     Houston                       TX            77067           1982
20320 Southwest Birch Street                            Newport Beach                 CA            92660           2000
4434 Buena Vista Road / 1125 Floyd Road                 Columbus                      GA            31907           1996
12265 Ventura Boulevard                                 Los Angeles                   CA            91604           1989
15601 East Caspian Circle                               Aurora                        CO            80013           1982
-----------------------------------------------------------------------------------------------------------------------------
19705 - 19745 East Colima Road                          Rowland Heights               CA            91748           1989
1601 East Anderson Lane                                 Austin                        TX            78752           1984
7626 East 21st Street                                   Tulsa                         OK            74129           1975
1502-1524 Park Lane, 1501-1524 Barbara Drive            Lewisville                    TX            75067           1999
2275 Interstate 10 South                                Beaumont                      TX            77705           1998
-----------------------------------------------------------------------------------------------------------------------------
1401 Pearl Street                                       Boulder                       CO            80302           1900
214 Daniel Webster Highway                              Nashua                        NH            03060           1999
115 Mill Plain Road                                     Danbury                       CT            06811           1999
1395 Northwest 17th Avenue                              Delray Beach                  FL            33486           1988
1010 Second Avenue                                      San Diego                     CA            92101           1962
-----------------------------------------------------------------------------------------------------------------------------
2265 Interstate 10 South                                Beaumont                      TX            77705           1998
105 Gwinco Boulevard                                    Suwanee                       GA            30174           1998
7230 Franklin Avenue                                    Los Angeles                   CA            90046           1974
820 North Lincoln Way                                   Galt                          CA            95632           1970
-----------------------------------------------------------------------------------------------------------------------------
Various                                                 Various                    Various         Various        Various
1612 Hennessey Road                                     Walworth                      NY            14519           1968
Route 30 Whitesville Road                               Laurel                        DE            19956           1968
6902-G Lachlan Circle                                   Baltimore                     MD            21239           1970
7922 Plantation Road                                    Roanoke                       VA            24019           1998
-----------------------------------------------------------------------------------------------------------------------------
1204 Brockett Road                                      Clarkston                     GA            30021           1983
1905 East Main Street                                   Spartanburg                   SC            29307           1958
3841 North Roosevelt Boulevard                          Key West                      FL            33040           1959
1200 Beacon Street                                      Brookline                     MA            02146           1964
16672 Beach Boulevard                                   Huntington Beach              CA            92647           1963
-----------------------------------------------------------------------------------------------------------------------------
1111 Benfield Boulevard                                 Millersville                  MD            21108           1998
4301 South 6th Street                                   Terre Haute                   IN            47802           1976
5700 Plano Parkway                                      Plano                         TX            75287           1998
1400 West Fairmont Parkway                              LaPorte                       TX            77571           1999
401 Corporate Drive                                     Lewisville                    TX            75057           1999
-----------------------------------------------------------------------------------------------------------------------------
614 Canal Street                                        New Orleans                   LA            70130           1984
711 Texas Avenue South                                  College Station               TX            77840           1997
2300 Good Hope Road SE                                  Washington                    DC            20020           1967
950 Bob Arnold Boulevard                                Lithia Springs                GA            30122           1999
310 Gwinco Boulevard                                    Suwanee                       GA            30174           1999
-----------------------------------------------------------------------------------------------------------------------------
1202 Kettner Boulevard                                  San Diego                     CA            92101           1925
19515 Frederick Road                                    Germantown                    MD            20876           1957
914 Motor City Drive                                    Colorado Springs              CO            80906           1978
1941 North Black Horse Pike                             Williamstown                  NJ            08094           1960
5810 & 5820 Nancy Ridge Drive                           San Diego                     CA            92121           1999
-----------------------------------------------------------------------------------------------------------------------------
3500 JFK Parkway                                        Fort Collins                  CO            80525           1984
1113 Industrial Road                                    San Carlos                    CA            94070           1999
One Fortune Drive                                       Billerica                     MA            01821           1980
300 West Lower Buckeye Road                             Avondale                      AZ            85323           1983
4410-5010 Cutler Avenue                                 Albuquerque                   NM            87110           1998
-----------------------------------------------------------------------------------------------------------------------------
Various                                                 Various                    Various         Various        Various
1051 Cedar                                              Marshall                      TX            75672           1970
1000 Acadian Boulevard                                  Princeton                     LA            71067           1975
27472 and 27550 Schoenherr Road                         Warren                        MI            48093           1992
7408 Northwest 10th Street                              Oklahoma City                 OK            73116           1972
-----------------------------------------------------------------------------------------------------------------------------
11660 Alpharetta Highway                                Roswell                       GA            30076           1986
342 South 40th Street                                   Mesa                          AZ            85206           1970
2310 East Serene Avenue                                 Las Vegas                     NV            89123           1999
1990 Westwood Boulevard                                 Westwood                      CA            90025           1983
NWQ Shawnee Mission Parkway & Lackman                   Shawnee                       KS            66205           1998
-----------------------------------------------------------------------------------------------------------------------------
851 Central Avenue                                      Dover                         NH            03820           1984
11 Berdon Way                                           Fairhaven                     MA            02719           1974
430 Liberty Street                                      Hanson                        MA            02341           1965
143 Daniel Webster Highway                              Nashua                        NH            03060           1986
15456 Ventura Boulevard                                 Sherman Oaks                  CA            91403           1988
-----------------------------------------------------------------------------------------------------------------------------
3402 FM 518                                             Pearland                      TX            77581           1999
2560 62nd Avenue North                                  St. Petersburg                FL            33706           1960
5050 East Fifth Street                                  Tucson                        AZ            85711           1977
2340 North Main Street                                  Crossville                    TN            38555           1999
2201-2301 West Sample Road                              Pompano Beach                 FL            33073           1983
-----------------------------------------------------------------------------------------------------------------------------
3925 Satellite Boulevard                                Duluth                        GA            30096           1986
444 Executive Center Boulevard                          El Paso                       TX            79902           1966
10201 Harwin Drive                                      Houston                       TX            77036           1972
8014-8050 & 8148 South Cicero Avenue                    Burbank                       IL            60652           1972
3855 Trinity Hills Lane                                 Fort Worth                    TX            76040           1999
-----------------------------------------------------------------------------------------------------------------------------
16479 Dallas Parkway                                    Addison                       TX            75001           1982
7239 West Atlantic Avenue                               Delray Beach                  FL            33446           1983
701 Carver Road                                         Griffin                       GA            30224           1999
1025 South Milton Road                                  Flagstaff                     AZ            86001           1999
4420 East Brown Road                                    Mesa                          AZ            85205           1998
15490 West Bell Road                                    Surprise                      AZ            85374           1999
6601-6611 Walther Avenue                                Baltimore                     MD            21206           1961
</TABLE>

<TABLE>
<CAPTION>
                                  NET                  UNITS               LOAN PER NET
         YEAR                  RENTABLE                 OF                RENTABLE AREA              PREPAYMENT
      RENOVATED              AREA SF/UNITS            MEASURE               SF/UNITS                 PROVISIONS
----------------------------------------------------------------------------------------------------------------------------------
<S>                          <C>                    <C>              <C>                     <C>
                                235,000               Sq. Ft.                 21.23            L(2.25),D(7.50),O(0.25)
         1983                    29,825               Sq. Ft.                112.28            L(2.08),D(7.67),O(0.25)
         1999                    10,486               Sq. Ft.                219.17            L(2.17),D(7.58),O(0.25)
         1998                    26,082               Sq. Ft.                118.45            L(4.00),D(5.67),O(0.25)
                                 57,418               Sq. Ft.                 90.36            L(2.92),D(6.83),O(0.25)
----------------------------------------------------------------------------------------------------------------------------------
         2000                   286,302               Sq. Ft.                 95.88            L(3.75),D(5.67),O(0.25)
                                 32,321               Sq. Ft.                123.76            L(2.00),D(7.75),O(0.25)
         2000                    53,863               Sq. Ft.                176.37            L(2.92),D(3.83),O(0.25)
         1999                    33,850               Sq. Ft.                194.72            L(2.25),D(7.50),O(0.25)
                                208,753               Sq. Ft.                167.25            L(2.17),D(7.58),O(0.25)
----------------------------------------------------------------------------------------------------------------------------------
         1995                    88,742               Sq. Ft.                112.69            L(2.92),D(6.83),O(0.25)
         1996                    96,240               Sq. Ft.                 51.95            L(2.92),D(6.83),O(0.25)
         1997                    51,591               Sq. Ft.                 93.54            L(3.17),D(6.83),O(0.25)
         1981                    93,333               Sq. Ft.                 75.00            L(1.92),D(7.83),O(0.25)
         1996                    66,154               Sq. Ft.                 66.51            L(1.92),D(7.83),O(0.25)
----------------------------------------------------------------------------------------------------------------------------------
                                    148                Units              55,655.52            L(2.08),D(2.84),O(0.08)
         1999                    89,329               Sq. Ft.                 38.70            L(2.17),D(7.58),O(0.25)
                                    312                Units              54,647.44            L(2.92),D(6.83),O(0.25)
         1997                    73,106               Sq. Ft.                 43.71            L(2.33),D(2.42),O(0.25)
         1998                       133                Units              84,513.05            L(2.17),D(7.58),O(0.25)
----------------------------------------------------------------------------------------------------------------------------------
         1997                       382                Units              25,916.23            L(2.92),D(6.83),O(0.25)
                                 34,945               Sq. Ft.                148.86            L(2.00),D(7.75),O(0.25)
         1998                    78,150               Sq. Ft.                 24.43            L(2.17),D(7.58),O(0.25)
         1996                    27,500               Sq. Ft.                162.43            L(2.17),D(7.58),O(0.25)
         2000                       383                Units              49,011.05            L(2.17),D(7.58),O(0.25)
----------------------------------------------------------------------------------------------------------------------------------
                                137,513               Sq. Ft.                101.81            L(1.92),D(7.83),O(0.25)
                                     96                Units              39,583.33            L(2.92),D(6.83),O(0.25)
                                    208                Units              18,461.54            L(2.92),D(6.83),O(0.25)
                                     36                Units              75,405.78            L(2.33),D(7.42),O(0.25)
                                     78                Units              49,679.49            L(1.92),D(7.83),O(0.25)
----------------------------------------------------------------------------------------------------------------------------------
         1999                    60,146               Sq. Ft.                169.15            L(2.17),D(7.58),O(0.25)
                                 10,125               Sq. Ft.                167.90            L(2.00),D(17.00),O(0.25)
                                 95,358               Sq. Ft.                187.61            L(2.92),YMor1%(6.83),O(0.25)
                                 50,079               Sq. Ft.                 41.93            L(2.00),D(7.75),O(0.25)
         1998                   324,798               Sq. Ft.                 50.14            L(2.17),D(7.58),O(0.25)
----------------------------------------------------------------------------------------------------------------------------------
                                     79                Units              34,177.22            L(1.92),D(7.83),O(0.25)
                                     79                Units              33,544.30            L(1.92),D(7.83),O(0.25)
         2000                        80                Units              87,500.00            L(2.92),D(6.83),O(0.25)
                                     98                Units              21,107.03            L(2.17),D(7.58),O(0.25)
----------------------------------------------------------------------------------------------------------------------------------
       Various                      205                Units              18,048.78            L(2.00),D(7.75),O(0.25)
         1974                       105                Units              20,839.73
         1994                       100                Units              15,118.28
         1972                       827                Units              33,183.44            L(2.33),D(7.42),O(0.25)
                                     60                Units              46,189.40            L(2.17),D(7.58),O(0.25)
----------------------------------------------------------------------------------------------------------------------------------
         1999                       208                Units              52,644.23            L(2.00),D(7.75),O(0.25)
         1999                   392,890               Sq. Ft.                 44.25            L(2.17),D(7.50),O(0.33)
         1999                       222                Units              52,894.09            L(2.08),D(7.42),O(0.50)
         1994                       225                Units             104,444.44            L(2.00),D(7.67),O(0.33)
         1984                    92,352               Sq. Ft.                 88.95            L(2.33),D(7.42),O(0.25)
----------------------------------------------------------------------------------------------------------------------------------
                                 40,800               Sq. Ft.                105.84            L(2.08),D(7.67),O(0.25)
         1987                       267                Units              15,344.41            L(2.17),D(7.58),O(0.25)
                                 50,331               Sq. Ft.                134.32            L(2.92),D(6.83),O(0.25)
                                 21,308               Sq. Ft.                103.21            L(2.08),D(7.67),O(0.25)
                                159,143               Sq. Ft.                108.81            L(2.92),D(6.83),O(0.25)
----------------------------------------------------------------------------------------------------------------------------------
         1999                       494                Units              97,103.88            L(2.08),D(7.42),O(0.50)
                                106,922               Sq. Ft.                 51.44            L(2.08),D(7.75),O(0.25)
         1999                       672                Units              33,482.14            L(2.00),D(7.75),O(0.25)
                                     78                Units              39,743.59            L(1.92),D(7.83),O(0.25)
                                     78                Units              41,025.64            L(1.92),D(7.83),O(0.25)
----------------------------------------------------------------------------------------------------------------------------------
         1983                    58,015               Sq. Ft.                 59.25            L(3.92),D(5.75),O(0.25)
         1999                       184                Units              23,369.57            L(2.00),D(7.75),O(0.25)
         1980                   122,249               Sq. Ft.                 10.36            L(2.92),YMor1%(6.83),O(0.25)
         1985                       661                Units              21,570.65            L(4.08),D(5.67),O(0.25)
                                 87,298               Sq. Ft.                168.96            L(2.92),D(6.83),O(0.25)
----------------------------------------------------------------------------------------------------------------------------------
                                 37,900               Sq. Ft.                 58.27            L(4.00),D(5.67),O(0.25)
                                 25,053               Sq. Ft.                103.45            L(2.92),D(6.83),O(0.25)
         1997                    64,851               Sq. Ft.                 53.84            L(2.25),D(7.50),O(0.25)
                                    141                Units              14,152.78            L(2.17),D(7.58),O(0.25)
                                205,602               Sq. Ft.                 68.09            L(2.08),D(7.75),O(0.25)
----------------------------------------------------------------------------------------------------------------------------------
       Various                      263                Units               7,244.41            L(2.08),D(7.67),O(0.25)
         1992                        73                Units               6,318.88
                                    190                Units               7,600.01
         1995                    42,219               Sq. Ft.                116.46            L(3.00),D(6.75),O(0.25)
         1999                       190                Units              11,732.47            L(2.75),D(7.00),O(0.25)
----------------------------------------------------------------------------------------------------------------------------------
         1996                   157,299               Sq. Ft.                 68.66            L(3.92),D(5.75),O(0.25)
                                     78                Units              22,234.47            L(2.08),D(7.67),O(0.25)
                                135,863               Sq. Ft.                 15.90            L(2.00),D(7.75),O(0.25)
                                 47,947               Sq. Ft.                 71.86            L(2.92),D(6.83),O(0.25)
                                187,234               Sq. Ft.                 85.99            L(2.00),D(7.75),O(0.25)
----------------------------------------------------------------------------------------------------------------------------------
         1990                   158,267               Sq. Ft.                 56.45            L(2.08),D(7.67),O(0.25)
         1997                    44,907               Sq. Ft.                 47.84            L(2.08),D(7.67),O(0.25)
         1998                    85,786               Sq. Ft.                 64.32            L(2.08),D(7.67),O(0.25)
                                 83,149               Sq. Ft.                 50.97            L(2.08),D(7.67),O(0.25)
                                 29,183               Sq. Ft.                 93.83            L(2.92),D(6.83),O(0.25)
----------------------------------------------------------------------------------------------------------------------------------
                                 22,771               Sq. Ft.                 93.07            L(2.08),D(7.67),O(0.25)
         1997                       169                Units              15,349.11            L(2.00),D(7.75),O(0.25)
                                    184                Units              20,931.58            L(3.92),YMor1%(5.75),O(0.25)
                                 57,388               Sq. Ft.                 73.88            L(2.00),D(7.75),O(0.25)
         1995                   175,086               Sq. Ft.                 66.66            L(2.92),D(6.83),O(0.25)
----------------------------------------------------------------------------------------------------------------------------------
         1999                       520                Units              34,912.93            L(2.75),D(9.50),O(0.25)
         1999                   316,000               Sq. Ft.                 50.63            L(2.00),D(7.75),O(0.25)
         1998                       340                Units              16,470.59            L(2.92),D(6.83),O(0.25)
                                 61,366               Sq. Ft.                 36.73            L(4.08),D(5.67),O(0.25)
                                     77                Units              15,561.28            L(4.83),YMor1%(4.92),O(0.25)
----------------------------------------------------------------------------------------------------------------------------------
         1998                   172,513               Sq. Ft.                107.16            L(2.17),D(7.58),O(0.25)
         1989                   158,791               Sq. Ft.                 80.29            L(2.92),D(6.83),O(0.25)
                                    216                Units              47,645.63            L(2.17),D(7.58),O(0.25)
                                 13,905               Sq. Ft.                201.37            L(2.00),D(7.75),O(0.25)
                                 13,905               Sq. Ft.                159.95            L(2.08),D(7.67),O(0.25)
                                 13,905               Sq. Ft.                179.29            L(2.00),D(7.75),O(0.25)
         1999                        64                Units              18,742.13            L(2.08),D(7.67),O(0.25)
</TABLE>

<TABLE>
<CAPTION>
                                                                                                     ACTUAL,
                                                                            ACTUAL                ANNUALIZED, OR
 ID             PROPERTY NAME                                              1998 NOI             TTM 1999/2000 NOI
---------------------------------------------------------------------------------------------------------------------------
<S>        <C>                                                      <C>                      <C>
  1        1400 East Victoria Avenue
  2        1575 & 1609 Westwood Boulevard                              379,535                        508,181
  3        1701 Pearl Street                                                                          280,771
  4        201 Providence Road                                         127,660                        432,325
  5        240 North Brand Boulevard
--------------------------------------------------------------------------------------------------------------
  6        30 Montgomery Street                                      2,483,646                      3,250,673
  7        500 South Sepulveda Boulevard                               390,076                        450,217
  8        5650 Hollis Street                                                                         407,547
  9        591 West Putnam Building                                                                   957,837
 10        7700 Building                                             2,423,634                      2,822,488
--------------------------------------------------------------------------------------------------------------
 11        777 North First Street                                      854,071                        987,843
 12        7777 Leesburg Pike                                          792,187                        892,731
 13        803 West Broad Street                                       579,547                        692,819
 14        ABC Carpet Building                                       1,325,770                      1,317,856
 15        Albertoni Business Center                                                                  441,670
--------------------------------------------------------------------------------------------------------------
 16        Amberly Village Townhomes                                   905,550                      1,022,475
 17        Arbor Professional Centre                                   259,629                        366,934
 18        Avalon Birches Apartments                                 1,769,145                      1,875,232
 19        Bank of America Building                                                                   443,070
 20        Bass Lofts                                                  745,581                      1,248,404
--------------------------------------------------------------------------------------------------------------
 21        Bayou Crossing Apartments                                   959,749                      1,127,531
 22        Birch Business Center
 23        Buena Vista Self-Storage Facility
            /Bi-City Self-Storage Facility                              76,107                        207,207
 24        California Pavilion                                         403,062                        503,304
 25        Cambrian Apartments                                       1,821,850                      2,149,381
--------------------------------------------------------------------------------------------------------------
 26        Canyon Point Marketplace                                  1,663,532                      1,730,245
 27        Chelsea Woods Apartments                                    280,282
 28        Colonial Park Apartments                                    335,636                        441,469
 29        Country Place Townhomes
 30        Courtyard by Marriott - Beaumont                            355,827                        741,599
--------------------------------------------------------------------------------------------------------------
 31        Crystal Building                                                                         1,171,022
 32        CVS - Nashua (3)
 33        Danbury Green                                                                            1,205,294
 34        Delray North Business Center                                148,091                        217,782
 35        Executive Complex                                         1,421,121                         69,812
--------------------------------------------------------------------------------------------------------------
 36        Fairfield Inn - Beaumont                                    252,052                        476,101
 37        Fairfield Inn - Suwanee                                     207,440                        565,061
 38        Franklin Apartments
 39        Galt Mobile Estates                                         249,588                        261,643
--------------------------------------------------------------------------------------------------------------
 40        Galvin's & Scottsdale MHP                                   396,647                        465,031
       a   Galvin's MHP                                                248,778                        280,270
       b   Scottsdale MHP                                              147,869                        184,761
 41        Glenmont Gardens & Tower                                  3,316,559                      3,380,001
 42        Hampton Inn - Roanoke                                                                      547,442
--------------------------------------------------------------------------------------------------------------
 43        Highland Enclave Apartments                                                              1,235,305
 44        Hillcrest Shopping Center                                                                1,776,572
 45        Holiday Inn Beachside                                     2,347,266                      2,672,544
 46        Holiday Inn Brookline                                     3,522,880                      3,927,994
 47        Huntington Collection Retail Center                         959,525                      1,107,577
--------------------------------------------------------------------------------------------------------------
 48        I-97 Business Park                                                                         528,539
 49        International Village Apartments                            518,372                        610,753
 50        Kings Park                                                                                 558,175
 51        Kroger Fairmont Parkway Shopping Center                                                    254,693
 52        Lakepointe Office and Tech Buildings                                                     2,094,658
--------------------------------------------------------------------------------------------------------------
 53        Le Meridien                                               8,510,378                      9,779,603
 54        Lone Star Shopping Center                                   558,303                        873,955
 55        Marbury Plaza Apartments                                                                 2,358,002
 56        Marriott Courtyard - Six Flags                                                             651,430
 57        Marriott Courtyard - Suwanee                                                               525,321
--------------------------------------------------------------------------------------------------------------
 58        McClintock Plaza                                            767,428                        906,699
 59        Middlebrook MHP                                             616,183                        602,689
 60        Motor City Mini Storage                                     566,540                        569,023
 61        Nationwide Mobile Home Park                                                              1,525,892
 62        Nexus Lot 101                                                                            1,174,639
--------------------------------------------------------------------------------------------------------------
 63        Norwest Bank Building                                       358,907                        477,214
 64        Office Depot - San Carlos
 65        One Fortune Drive
 66        Palm West Mobile Home Park                                  176,425                        242,624
 67        Pavilions at San Mateo                                    2,154,202                      2,560,233
--------------------------------------------------------------------------------------------------------------
 68        Pine Hill Mobile Home Park/Pine Creek Mobile Home Park      139,207                        237,521
       a   Pine Hill Mobile Home Park                                   46,470                         67,091
       b   Pine Creek Mobile Home Park                                  92,737                        170,430
 69        Regal Court I & II                                          612,389                        622,501
 70        Riverton Apartments                                         123,040                        249,110
--------------------------------------------------------------------------------------------------------------
 71        Roswell Business Center                                     562,624                      1,640,017
 72        Royal Palms Mobile Home Park                                172,880                        201,909
 73        Sam's Club at Eastern Beltway Center
 74        Shanalee Plaza                                              610,876                        271,464
 75        Shawnee Station                                             425,958                      1,040,746
--------------------------------------------------------------------------------------------------------------
 76        Shaw's Portfolio - Dover
 77        Shaw's Portfolio - Fairhaven
 78        Shaw's Portfolio - Hanson
 79        Shaw's Portfolio - Nashua
 80        Sherman Oaks-Fossildon Office Building                                                     322,249
--------------------------------------------------------------------------------------------------------------
 81        Silverlake Plaza Shopping Center
 82        Southern Mobile Home Park                                                                  303,409
 83        Tanglewood Apartments                                       499,929                        492,111
 84        The Crossings                                                                              419,718
 85        The Crossroads Retail and Office Park                                                    1,538,634
--------------------------------------------------------------------------------------------------------------
 86        The Falls Apartments                                      2,286,771                      2,109,617
 87        The Koger Center                                          2,235,369                      2,441,596
 88        Town Park Apartments                                        305,603                        719,938
 89        Toys 'R' Us Center                                          176,169                        340,405
 90        Trinity Place Housing Community                                                             43,211
--------------------------------------------------------------------------------------------------------------
 91        Two Bent Tree Tower                                       1,370,227                      2,478,530
 93        Villages of Oriole Plaza                                  1,461,843
 92        Walden Pointe Apartments                                                                   816,401
 94        Walgreen's - Flagstaff
 95        Walgreen's - Mesa
 96        Walgreen's - Surprise
 97        Walther Apartments                                          144,185                        182,178
</TABLE>

<TABLE>
<CAPTION>
       UNDERWRITTEN              UNDERWRITTEN            UNDERWRITTEN             UNDERWRITTEN              UNDERWRITTEN
            NOI                     REVENUE                   EGI                   EXPENSES               NET CASH FLOW
--------------------------------------------------------------------------------------------------------------------------------
<S>                       <C>                     <C>                      <C>                      <C>
              667,357                 651,360                 833,273                  165,916                    591,841
              445,154                 471,308                 619,340                  174,186                    402,327
              263,138                 264,225                 333,575                   70,437                    252,440
              378,451                 552,768                 553,964                  175,513                    327,264
              703,329                 733,246               1,127,655                  424,326                    657,472
--------------------------------------------------------------------------------------------------------------------------
            3,427,388               5,750,328               6,794,324                3,366,936                  2,909,157
              508,624                 533,907                 642,328                  133,704                    459,460
            1,296,276               1,289,798               1,684,273                  387,997                  1,184,549
              836,333               1,124,515               1,124,515                  288,182                    800,982
            4,288,682               5,565,775               5,804,183                1,515,501                  3,922,422
--------------------------------------------------------------------------------------------------------------------------
            1,348,239               1,899,689               1,917,306                  569,067                  1,187,034
              994,803               1,745,186               1,686,025                  691,222                    835,332
              646,918                 892,616                 912,163                  265,245                    574,277
            1,380,524               1,482,000               2,099,391                  718,867                  1,187,325
              566,847                 920,803                 928,003                  361,156                    485,376
--------------------------------------------------------------------------------------------------------------------------
              992,441               1,521,011               1,592,362                  599,921                    954,490
              467,852                 790,513                 813,013                  345,161                    383,945
            1,877,541               2,538,023               2,755,465                  877,924                  1,799,541
              507,178                 906,004               1,078,999                  571,821                    369,532
            1,238,457               1,652,818               1,713,218                  474,761                  1,211,857
--------------------------------------------------------------------------------------------------------------------------
            1,154,470               2,115,919               2,176,779                1,022,309                  1,058,970
              630,803                 856,503                 856,503                  225,700                    572,334
              253,795                 358,589                 404,189                  150,394                    242,072
              570,457                 657,875                 760,797                  190,340                    534,110
            2,268,374               3,046,730               3,230,719                  962,345                  2,176,251
--------------------------------------------------------------------------------------------------------------------------
            1,670,569               1,774,733               2,157,439                  486,870                  1,576,927
              403,933                 644,594                 692,700                  288,767                    382,333
              481,430               1,095,717               1,155,749                  674,319                    429,430
              304,927                 426,474                 426,474                  121,547                    295,927
              651,986               1,510,220               1,649,990                  998,004                    569,486
--------------------------------------------------------------------------------------------------------------------------
            1,156,554               1,166,783               1,586,385                  429,831                  1,110,725
              198,450                 202,500                 202,500                    4,050                    197,842
            2,180,915               2,235,711               2,617,469                  436,554                  2,113,455
              297,456                 305,257                 483,473                  186,017                    248,911
            2,112,327               4,534,493               5,174,315                3,061,988                  1,899,594
--------------------------------------------------------------------------------------------------------------------------
              458,182               1,173,837               1,204,233                  746,051                    397,970
              469,478               1,287,194               1,316,881                  847,403                    403,634
              773,439               1,044,772               1,066,070                  292,631                    753,439
              257,690                 280,383                 459,438                  201,748                    251,723
--------------------------------------------------------------------------------------------------------------------------
              436,582                 588,491                 597,741                  161,159                    426,332
              255,031                 364,880                 370,380                  115,349                    249,781
              181,551                 223,611                 227,361                   45,810                    176,551
            3,152,237               5,592,035               5,811,249                2,659,012                  2,965,712
              451,095               1,103,760               1,126,960                  675,865                    394,747
--------------------------------------------------------------------------------------------------------------------------
            1,242,430               1,739,004               1,809,004                  566,574                  1,182,320
            2,335,778               2,831,604               3,491,378                1,155,600                  2,184,056
            2,521,141               6,885,378               8,087,835                5,566,694                  2,197,628
            3,861,679               8,931,202              11,458,293                7,596,614                  3,288,764
              959,281               1,018,835               1,210,808                  251,527                    902,539
--------------------------------------------------------------------------------------------------------------------------
              585,201                 659,140                 675,263                   90,062                    512,030
              594,901               1,103,216               1,129,216                  534,315                    524,413
              747,698               1,137,812               1,229,758                  482,060                    659,556
              264,789                 275,510                 345,402                   80,613                    247,230
            2,027,758               2,494,229               2,729,043                  701,285                  1,850,840
--------------------------------------------------------------------------------------------------------------------------
            8,973,258              20,874,489              28,248,928               19,275,670                  7,843,301
              895,617                 983,259               1,227,433                  331,816                    854,363
            2,571,348               5,013,623               5,334,855                2,763,507                  2,410,068
              589,215               1,560,526               1,693,329                1,104,114                    504,549
              559,727               1,454,007               1,582,294                1,022,567                    480,612
--------------------------------------------------------------------------------------------------------------------------
              713,134                 811,691                 984,920                  271,786                    610,981
              539,525                 878,118                 878,118                  338,593                    530,325
              521,285                 692,393                 748,627                  227,342                    502,911
            1,496,071               2,660,518               2,651,789                1,155,718                  1,463,021
            1,798,435               1,803,044               2,316,276                  517,841                  1,663,428
--------------------------------------------------------------------------------------------------------------------------
              419,193                 580,985                 696,569                  277,376                    358,932
              350,584                 458,593                 522,538                  171,954                    343,068
              505,701                 528,970                 775,950                  270,249                    437,071
              245,699                 366,371                 441,392                  195,693                    239,495
            2,361,719               2,512,404               2,907,802                  546,083                  2,191,109
--------------------------------------------------------------------------------------------------------------------------
              230,479                 396,953                 422,992                  192,513                    217,179
               59,017                 113,050                 114,310                   55,293                     55,217
              171,462                 283,903                 308,682                  137,220                    161,962
              605,353                 646,954                 821,913                  216,560                    563,799
              312,499                 629,780                 674,796                  362,297                    269,559
--------------------------------------------------------------------------------------------------------------------------
            1,457,943               1,650,292               1,847,629                  389,686                  1,317,178
              199,269                 239,913                 286,651                   87,382                    191,456
              228,683                 237,995                 372,499                  143,816                    228,683
              486,189                 831,288                 873,888                  387,699                    412,886
            1,866,185               1,962,375               2,755,505                  889,320                  1,762,983
--------------------------------------------------------------------------------------------------------------------------
            1,055,122               1,141,306               1,443,019                  387,897                  1,012,636
              268,897                 288,459                 384,833                  115,936                    237,209
              628,692                 670,543                 838,757                  210,065                    604,514
              513,321                 556,499                 826,515                  313,194                    493,993
              357,385                 550,922                 612,136                  254,751                    312,893
--------------------------------------------------------------------------------------------------------------------------
              279,416                 307,133                 382,673                  103,257                    256,912
              292,997                 413,869                 452,369                  159,372                    286,709
              471,048                 958,112                 986,702                  515,654                    425,048
              510,010                 553,078                 621,078                  111,068                    484,346
            1,516,466               1,761,455               2,242,617                  726,151                  1,370,724
--------------------------------------------------------------------------------------------------------------------------
            2,043,642               3,772,280               3,865,920                1,822,278                  1,913,642
            2,414,605               4,413,798               4,533,798                2,119,193                  1,865,974
              699,782               1,670,632               1,721,273                1,021,491                    614,782
              298,368                 371,892                 538,179                  239,811                    237,181
              176,994                 264,850                 264,850                   87,856                    173,094
--------------------------------------------------------------------------------------------------------------------------
            2,390,949               3,349,936               3,794,350                1,403,401                  2,184,350
            1,480,630               1,667,526               2,095,853                  615,223                  1,383,699
            1,174,686               1,617,610               1,748,671                  573,985                  1,127,783
              317,785                 325,377                 379,621                   61,836                    315,699
              251,145                 257,243                 296,177                   45,032                    249,059
              261,131                 267,254                 306,154                   45,023                    259,045
              168,706                 324,284                 339,313                  170,607                    152,706
</TABLE>

<TABLE>
<CAPTION>
UNDERWRITTEN                                                              LEASE
 RESERVES                           LARGEST TENANT             SF         EXPIRATION         2ND LARGEST TENANT
-----------------------------------------------------------------------------------------------------------------------------------
 <S>         <C>                                            <C>          <C>             <C>
   35,250            Morgan Marshall Industries, Inc.           235,000      5/15/15
   14,000            People Support                              10,436     11/20/05       Copy X-Press
    1,750            World Venture Partners                       4,782     10/31/06       Sunflower Restaurant
    6,519            Dr. Armstrong                               19,822      7/31/12       Clinical Studies
   11,484            Cost Plus                                   22,253      3/31/06       Family Fitness/HED
-----------------------------------------------------------------------------------------------------------------------------------
   57,180            Federal Home Loan Bank of NY                29,826     10/31/08       Fred Alger & Co., Inc.
    6,464            Beach Reporter                               2,403      4/30/01       GYMGYM
   13,466            Utility.com                                 22,054      5/31/07       Real Time Solutions
    8,914            Starwood Capital Group, LLC                 33,850      1/31/15
   41,675            Chrysler Motors Corporation                 24,320      7/17/04       Genson, Even, Crandall
-----------------------------------------------------------------------------------------------------------------------------------
   22,186            City of San Jose                            50,100      Various       Barry Swenson Builder
   24,060            Stratford College                           36,420      7/31/04       Orkand Corporation
   10,318            System Integration and Research              7,594      9/30/02       Association of Wall & Ceiling Industries
   23,333            ABC Carpet Co., Inc.                        93,333      8/31/20
   19,185            Equipoise, Inc.                             19,190      4/30/03       Larson Training Center
-----------------------------------------------------------------------------------------------------------------------------------
   37,951
   13,427            Gantrex                                     10,561      8/1/01        Arbuckle - Warehouse
   78,000
   19,773            Washington University                       30,424      9/30/01       Nationsbank
   26,600
-----------------------------------------------------------------------------------------------------------------------------------
   95,500
    6,950            Steadfast Properties & Devel, Inc.          12,545      4/30/12       Bremer and Whyte, LLP
   11,723
    5,747            California Pizza Kitchen                     4,500      6/23/10       Tracy Roberts Acting Studio
   92,123
-----------------------------------------------------------------------------------------------------------------------------------
   35,642            Albertsons                                  43,600      6/1/15        Rite-Aid
   21,600
   52,000
    9,000
   82,500
-----------------------------------------------------------------------------------------------------------------------------------
    9,386            New Hope                                    29,050      5/1/06        Holme Roberts
      608            CVS                                         10,125      1/31/20
   14,301            Grand Union                                 33,800     10/31/14       Lillian August
    9,014            Dish Network Service Corp.                   9,000      7/1/05        Ceramix Corp.
   64,868            City of San Diego                          122,604      3/31/14       College Club.Com
-----------------------------------------------------------------------------------------------------------------------------------
   60,212
   65,844
   20,000
    5,967
-----------------------------------------------------------------------------------------------------------------------------------
   10,250
    5,250
    5,000
  186,525
   56,348
-----------------------------------------------------------------------------------------------------------------------------------
   60,110
   78,578            Kmart Corporation                           97,177      12/1/24       Publix
  323,513
  572,915
   13,853            Marshalls                                   31,842      1/31/03       Strouds Linen Warehouse
-----------------------------------------------------------------------------------------------------------------------------------
    8,160            Strayer College Inc.                        16,575      2/28/04       Maryland Primary Care Physicians LLC
   70,488
    7,550            Kingspark Executives Suites                 10,252      9/30/05       Rosewood Equipment
    3,195            Dollar Tree                                  4,000      2/28/04       Rent to Own
   15,915            Air Touch Paging                            50,609      2/28/06       First American Title Ins. Co.
-----------------------------------------------------------------------------------------------------------------------------------
1,129,957
   16,038            Office Depot                                31,015      6/30/12       Best Buy
  161,280
   84,666
   79,115
-----------------------------------------------------------------------------------------------------------------------------------
   23,786            Kimball, Tirey and St. John                 28,119      6/30/10       Mercedes Restaurants, Inc.
    9,200
   18,374
   33,050
   13,095            Epimmune                                    24,299      3/31/09       Display Research Labs
-----------------------------------------------------------------------------------------------------------------------------------
    9,475            Norwest Bank                                14,338      6/29/02       S.A. Miro
    3,758            Office Depot                                25,053      8/31/14
    9,728            Pinpoint Corporation                        34,067      2/28/05       Axsun Technologies
    6,204
   29,422            Circuit City                                44,784      1/31/17       Linens 'N Things
-----------------------------------------------------------------------------------------------------------------------------------
   13,300
    3,800
    9,500
    6,333            Demac Corporation                           20,562      12/1/07       Detroit Macomb Hospital
   42,940
-----------------------------------------------------------------------------------------------------------------------------------
   31,458            ICCA                                         8,110     10/31/01       Communication Technical Systems
    7,813
        -            Sam's Club (5)                             135,863      9/17/19
   13,425            United Internet Technologies                16,360      9/30/01       Liberty International Entertainment
   27,482            Bed Bath & Beyond                           37,845      1/31/14       PetsMart
-----------------------------------------------------------------------------------------------------------------------------------
   16,100            Shaw's                                      60,622      2/1/21        Service Merchandise
    7,384            Staples                                     27,812      10/1/07       Dollar Tree
    5,835            Shaw's                                      59,642      1/1/21        Savas Hallmark
    4,537            Shaw's                                      52,903      6/1/20        NAMCO
    9,922            Miod & Company, LLP                          7,000      7/17/03       Entertainment Industry
-----------------------------------------------------------------------------------------------------------------------------------
    3,416            St. Luke's Hospital                          6,819      1/31/10       Super Dry Cleaners
    6,288
   46,000
    8,608            Goody's Family Clothing, Inc.               25,076      3/31/14       On Cue, Inc.
  115,977            Michael Ashley                              16,250      7/31/02       Segal Holdings, Inc.
-----------------------------------------------------------------------------------------------------------------------------------
  130,000
   66,745            Hunt Bldg. Corp.                            26,000     12/31/03       Rio Grande HMO Inc.
   85,000
   16,998            Toys 'R' Us (5)                             33,366      1/31/03       Trak Auto
    3,900
-----------------------------------------------------------------------------------------------------------------------------------
   34,440            GE Capital Realty Group, Inc.              125,100     12/31/08       Centex
   30,170            Publix Supermarket                          42,112     10/11/09       Oriole Cinemas
   46,903
    2,086            Walgreen's                                  13,905      9/30/19
    2,086            Walgreen's                                  13,905      7/1/18
    2,086            Walgreen's                                  13,905      7/31/19
   16,000

 </TABLE>

<TABLE>
<CAPTION>
                   LEASE                                                                               LEASE            OCCUPANCY
     SF          EXPIRATION                      3RD LARGEST TENANT                       SF         EXPIRATION           RATE
-----------------------------------------------------------------------------------------------------------------------------------
<S>            <C>                <C>                                                  <C>          <C>             <C>
                                                                                                                          100%
       6,500      12/31/18       American Groove                                            3,400     10/31/03            100%
       4,600      9/30/09        Sunnshine Clothing                                         1,104     1/31/03             100%
       3,791      1/31/03        Dr. Bullard & Strawther                                    2,464     4/30/01             100%
      18,000      11/30/14       FATCoLA                                                   17,165     12/31/02            100%
-----------------------------------------------------------------------------------------------------------------------------------
      29,465      2/28/07        Jersey City H.E.D.                                        24,333     1/31/03              99%
       2,131      11/1/02        Dr. Desai                                                  1,963     6/30/02              92%
      17,884      3/31/06        Wilson Learning Corporation                               13,925     6/30/04             100%
                                                                                                                          100%
      18,874      1/28/10        American Office Centers                                   18,223     9/30/06              98%
-----------------------------------------------------------------------------------------------------------------------------------
      12,490      1/31/05        Bank of America                                            8,750     7/19/02              98%
       9,385      11/30/00       Teleport Communications                                    4,105     5/31/08              97%
       5,989      6/30/05        Falls Church City Public Schools                           5,243     6/30/04             100%
                                                                                                                          100%
      14,372      10/31/02       Tricom Teleservices                                        9,617     9/30/04              95%
-----------------------------------------------------------------------------------------------------------------------------------
                                                                                                                           96%
       8,580       2/1/02        Sterling                                                   6,833      4/1/03              91%
                                                                                                                           97%
      16,969      4/21/08        Missouri Housing Development                               6,759     7/31/01             100%
                                                                                                                           97%
-----------------------------------------------------------------------------------------------------------------------------------
                                                                                                                           94%
      11,920      5/14/05        MBH Computer Services, Inc.                                3,006     5/31/03             100%
                                                                                                                           84%
       1,976      2/21/01        Mishima Foods, USA, Inc.                                   1,925     6/14/09             100%
                                                                                                                           96%
-----------------------------------------------------------------------------------------------------------------------------------
      23,716       6/1/15        Trak Auto                                                  5,400      6/1/01             100%
                                                                                                                          100%
                                                                                                                           94%
                                                                                                                           97%
                                                                                                                           76%
-----------------------------------------------------------------------------------------------------------------------------------
      12,585      1/31/05        Cheesecake Factory                                         8,650     10/1/19             100%
                                                                                                                          100%
      24,214      6/30/05        Staples                                                   23,984     12/9/14              97%
       8,000      10/31/03       Tri-Star Technologies Inc.                                 7,300     8/31/04             100%
      39,575      3/31/07        Neil Dymott                                               32,257     9/30/07              96%
-----------------------------------------------------------------------------------------------------------------------------------
                                                                                                                           77%
                                                                                                                           81%
                                                                                                                           96%
                                                                                                                           98%
-----------------------------------------------------------------------------------------------------------------------------------
                                                                                                                          100%
                                                                                                                          100%
                                                                                                                           99%
                                                                                                                           91%
                                                                                                                           74%
-----------------------------------------------------------------------------------------------------------------------------------
                                                                                                                           97%
      44,270      12/1/19        Steinmart                                                 36,000     8/11/09              96%
                                                                                                                           82%
                                                                                                                           79%
      19,500      9/15/05        99 Cents Only Stores                                      17,860     1/31/09             100%
-----------------------------------------------------------------------------------------------------------------------------------
       7,650      3/31/04        First Pacific Financial Inc.                               5,100     12/31/03             97%
                                                                                                                           88%
       5,139      8/31/03        Autodesk, Inc.                                             5,015     9/30/03              91%
       3,992      5/31/04        Antonio's Italian Grill & Seafood, Inc.                    3,150     5/31/04              93%
      36,688      12/31/04       American Institute of C.P.A.                              18,389     11/30/09            100%
-----------------------------------------------------------------------------------------------------------------------------------
                                                                                                                           76%
      30,007      1/31/15        Barnes & Noble                                            24,900     1/31/13              89%
                                                                                                                           94%
                                                                                                                           75%
                                                                                                                           74%
-----------------------------------------------------------------------------------------------------------------------------------
      11,774      12/31/09       Frank and Freedus                                          4,255     9/30/01             100%
                                                                                                                           85%
                                                                                                                           83%
                                                                                                                           94%
      19,897      2/28/10        Epicyte                                                   18,472     9/20/07             100%
-----------------------------------------------------------------------------------------------------------------------------------
       5,239      11/30/03       Brock & Co.                                                2,924     8/31/03              96%
                                                                                                                          100%
      30,784      10/31/04                                                                                                100%
                                                                                                                           98%
      36,926      1/31/13        Comp USA                                                  25,015     6/30/12             100%
-----------------------------------------------------------------------------------------------------------------------------------
                                                                                                                           91%
                                                                                                                          100%
                                                                                                                           87%
       9,000       2/1/11        Americal Surgical Centers                                  8,324      2/1/05             100%
                                                                                                                           92%
-----------------------------------------------------------------------------------------------------------------------------------
       6,624      6/30/02        Northside Hospital                                         6,530     8/31/06              98%
                                                                                                                          100%
                                                                                                                          100%
       7,600      10/31/01       Legal Recruitment Network                                  3,928     10/31/00            100%
      26,040      1/31/14        Michael's                                                 23,630     4/30/09              91%
-----------------------------------------------------------------------------------------------------------------------------------
      50,000       2/1/11        Osco Drug                                                 16,698     11/1/04             100%
      14,695      10/1/04        D'Angelos                                                  2,400      4/1/10             100%
       6,087       2/1/01        Hollywood Entertainment                                    6,000     10/1/02              99%
      15,755       1/1/05        Dollar Tree                                                9,491      2/1/04             100%
       3,509      9/30/02        Jorgen Anderson & Co.                                      3,488     7/31/01              91%
-----------------------------------------------------------------------------------------------------------------------------------
       3,000      1/31/10        Dr. Ronald C. Gee Dentist                                  1,696     1/31/10              88%
                                                                                                                           91%
                                                                                                                           92%
       5,000      1/31/10        Hibbett Sporting Goods, Inc.                               4,971     4/30/06              97%
      13,750      8/31/06        Florida Job Services                                      12,500     9/30/04              88%
-----------------------------------------------------------------------------------------------------------------------------------
                                                                                                                           89%
      20,577      10/31/02       Southwestern Bell                                         10,999     12/31/03             85%
                                                                                                                           95%
       7,500      5/31/04        Kidspot of Illinois, Inc.                                  5,000     6/30/02             100%
                                                                                                                           94%
-----------------------------------------------------------------------------------------------------------------------------------
       7,267      12/31/03       Compupros                                                  6,271     10/31/03             93%
      12,800      2/28/18        Walgreen's                                                12,680     10/31/29             95%
                                                                                                                           95%
                                                                                                                          100%
                                                                                                                          100%
                                                                                                                          100%

                                                                                                                           95%
</TABLE>

<TABLE>
<CAPTION>
     OCCUPANCY                    UPFRONT                     ONGOING
        RATE                 ACTUAL REPLACEMENT         ACTUAL REPLACEMENT            TI/LC            TI/LC            TAX
     AS OF DATE                   RESERVES                   RESERVES                UPFRONT          ONGOING          ESCROW
------------------------------------------------------------------------------------------------------------------------------
<S>                      <C>                           <C>                       <C>                  <C>             <C>
      3/22/00                 100,000                          1,050                        -                -          5,364
      5/12/00                       -                          1,170                        -            2,405          2,711
       6/1/00                       -                            160                        -              745          3,264
       5/2/00                       -                            543                        -                -          3,919
       3/1/00                       -                            957                        -            3,084          8,811
------------------------------------------------------------------------------------------------------------------------------
      3/24/00                       -                          4,745                1,244,000                -         70,443
       7/1/00                       -                            542                        -            3,558          4,917
       6/1/00                       -                              -               25,000 LOC                -          3,564
      5/10/00                       -                            564                        -                -          3,439
       9/1/00                       -                          3,385                        -                -         34,747
------------------------------------------------------------------------------------------------------------------------------
       5/1/00                       -                          1,945                  450,000                -          4,121
       4/1/00                       -                              -                        -                -          9,171
       4/1/00                       -                            860                        -                -          4,684
      7/26/00                       -                              -                        -                -              -
       7/1/00                       -                          1,605                        -            5,190          5,333
------------------------------------------------------------------------------------------------------------------------------
       6/6/00                       -                          3,157                        -                -         10,552
      6/23/00                       -                          1,119                        -            5,874          2,028
      5/25/00                       -                          6,500                        -                -         18,382
      2/29/00                       -                          1,648                        -                -          8,750
       9/5/00                       -                          2,220                        -                -          1,774
------------------------------------------------------------------------------------------------------------------------------
      7/25/00                       -                          7,960                        -                -         21,637
      4/27/00                       -                            580                        -            4,295          6,075
      6/19/00                       -                            980                        -                -          1,931
      6/23/00                       -                            490                        -                -          1,883
      5/19/00                       -                          7,980                        -                -         11,171
------------------------------------------------------------------------------------------------------------------------------
      6/23/00                       -                          2,178                        -                -          1,714
      8/24/00                       -                          2,000                        -                -          6,875
       7/1/00                       -                          4,334                        -                -          2,310
       4/1/00                       -                            750                        -                -          5,885
      5/31/00                       -                              -                        -                -              -
------------------------------------------------------------------------------------------------------------------------------
       6/1/00                       -                            905                        -            3,040         17,162
      7/19/00                       -                             50                        -                -              -
      8/25/00                       -                            382                        -                -         25,492
      8/14/00                       -                          2,583                  234,200                -          4,442
      6/26/00                       -                          5,405                  907,120           12,325         13,263
------------------------------------------------------------------------------------------------------------------------------
      5/31/00                       -                              -                        -                -              -
      5/31/00                       -                              -                        -                -              -
       8/7/00                       -                          1,333                        -                -          5,101
       5/1/00                       -                            495                        -                -          2,398
------------------------------------------------------------------------------------------------------------------------------
      3/29/00                       -                            845                        -                -          5,269
      3/29/00
      3/29/00
      6/30/00                       -                         15,545                        -                -         39,127
      3/31/00                       -                          4,695                        -                -          2,411
------------------------------------------------------------------------------------------------------------------------------
       5/1/00                       -                          5,010                        -                -          8,343
       6/8/00                       -                          6,229                        -                -         15,409
      5/31/00                       -                   Springing 4%                        -                -              -
      7/21/00                       -                         38,164                        -                -         40,381
       5/4/00                  72,000                              -                        -            1,667          8,572
------------------------------------------------------------------------------------------------------------------------------
      4/28/00                       -                            485                        -            2,000          1,999
       3/1/00                       -                          5,874                        -                -         11,807
      3/31/00                       -                            429                  325,000                -         12,222
      3/27/00                       -                            270                        -                -          2,588
      3/31/00                       -                          1,326                        -                -         27,859
------------------------------------------------------------------------------------------------------------------------------
      5/31/00                       -                   Springing 4%                        -                -              -
       5/1/00                       -                              -                        -                -              -
       7/7/00                       -                         13,440                        -                -         15,633
      6/26/00                       -                              -                        -                -              -
      5/31/00                       -                              -                        -                -              -
------------------------------------------------------------------------------------------------------------------------------
      8/24/00                       -                              -                        -                -          3,350
       4/1/00                       -                            770                        -                -          4,167
       4/1/00                       -                              -                        -                -          4,765
      1/25/00                       -                          2,754                        -                -         14,700
       8/1/00                       -                          1,091                1,242,888            6,250          8,384
------------------------------------------------------------------------------------------------------------------------------
       4/6/00                       -                            790                        -            2,000          5,087
      11/24/99                      -                            313                        -                -              -
       3/1/00                       -                            810                        -                -          6,221
      5/15/00                       -                            520                        -                -          1,667
      9/30/00                       -                              -                        -                -              -
------------------------------------------------------------------------------------------------------------------------------
      Various                       -                          1,110                        -                -            515
      4/30/00
       3/1/00
       3/1/00                       -                            704                        -                -          9,013
      6/30/00                       -                          3,580                        -                -          1,567
------------------------------------------------------------------------------------------------------------------------------
      3/31/00                  50,000                              -                  125,000                -         10,073
      7/20/00                       -                            325                        -                -            545
       7/1/00                       -                              -                        -                -              -
       4/1/00                       -                          1,131                  145,000            5,000          4,021
       6/8/00                       -                              -                   78,485                -          8,768
------------------------------------------------------------------------------------------------------------------------------
       7/1/00                  30,000                          1,917                        -              345          8,437
       7/1/00                 141,500                             65                        -              725          4,735
       7/1/00                       -                            486                        -                -          2,081
       7/1/00                  80,200                            119                        -                -          5,109
      3/31/00                       -                            821                        -              417          3,536
------------------------------------------------------------------------------------------------------------------------------
      5/19/00                       -                            285                        -                -          4,710
      6/21/00                       -                            525                        -                -          5,066
      3/31/00                       -                          3,833                        -                -          3,843
      7/11/00                       -                            720                        -            1,590          1,930
       6/1/00                       -                          2,480                        -                -         26,248
------------------------------------------------------------------------------------------------------------------------------
      8/29/00                       -                          9,521                        -                -         28,282
      3/15/00                 502,000                          5,565                  388,979           26,335         31,250
      7/28/00                       -                          7,084                        -                -          7,732
       4/4/00                       -                          1,417                        -                -          8,000
       4/1/00                       -                              -                        -                -          3,186
------------------------------------------------------------------------------------------------------------------------------
      6/28/00                       -                          2,875                        -           16,200         38,488
      7/17/00                       -                          2,514                        -                -         22,769
       6/4/00                       -                          2,700                        -                -          5,684
      8/15/00                       -                            175                        -                -              -
       7/6/00                       -                            175                        -                -              -
      8/21/00                       -                            175                        -                -              -
      6/20/00                       -                          1,335                        -                -          2,233
</TABLE>

<TABLE>
<CAPTION>
                       UPFRONT        ENVIRONMENTAL
     INSURANCE           ENG.            REPORT                 ENGINEERING
      ESCROW           RESERVE            DATE                  REPORT DATE
------------------------------------------------------------------------------
<S>                 <C>             <C>                      <C>
          -        744,375           4/7/00                    4/7/00
      1,641         21,875           9/21/99                  9/23/99
        306         29,188           6/28/00                  6/22/00
          -              -           8/5/98                    8/5/98
        469              -           3/6/00                    3/6/00
------------------------------------------------------------------------------
          -              -           7/30/98                  7/30/98
      1,121         12,125          12/21/99                  12/9/99
      1,414              -           8/1/00                    8/1/00
      1,167         23,563          12/23/99                  12/16/99
          -          1,125           6/14/00                  6/15/00
------------------------------------------------------------------------------
      1,066              -           6/14/00                  6/14/00
      7,750              -           5/31/00                  5/31/00
        348          2,250           1/2/00                    1/2/00
          -              -           8/1/00                   8/11/00
        834         26,631           6/27/00                  6/27/00
------------------------------------------------------------------------------
      1,340         44,688           7/5/00                    7/3/00
        671         10,875           3/17/00                  3/16/00
      7,653              -           6/19/00                  6/16/00
          -         34,185           12/3/99                  3/29/00
        883          2,188           4/14/00                   4/4/00
------------------------------------------------------------------------------
      1,837         86,250           8/30/00                  8/30/00
        422              -           5/12/00                  5/11/00
        612            625           5/24/00                  5/24/00
        864         39,063           5/3/00                    5/4/00
      3,488         27,125           5/5/00                    5/5/00
------------------------------------------------------------------------------
        842              -           6/29/00                   7/5/00
      1,021              -           8/16/00                  8/16/00
      1,142         82,750           8/7/00                    8/7/00
        730              -           3/31/00                   3/8/00
          -              -           6/30/00                  6/26/00
------------------------------------------------------------------------------
      1,077              -           6/28/00                   6/1/00
          -              -           7/25/00                   9/2/99
      1,387              -           8/5/99                   8/12/99
      1,913          6,250           7/25/00                  7/25/00
      8,667              -           4/6/00                    4/6/00
------------------------------------------------------------------------------
          -              -           6/30/00                  6/26/00
          -              -           7/7/00                   6/29/00
      1,412              -           6/16/00                  6/16/00
        514          8,438          12/27/99                  12/23/99
------------------------------------------------------------------------------
        417         27,250           Various                  7/19/00
                                     6/15/00                  7/19/00
                                     6/26/00                  7/19/00
      6,167        173,096           3/6/00                    3/3/00
      1,218              -           5/18/00                  4/27/00
------------------------------------------------------------------------------
      1,583         51,094           7/17/00                  7/14/00
      1,780         33,444           3/2/00                    3/1/00
          -          4,938           6/28/00                  7/19/00
          -              -           8/9/00                    8/9/00
          -          1,125           3/16/00                  1/12/00
------------------------------------------------------------------------------
          -              -           5/12/00                  5/17/00
      2,021         81,531           5/8/00                    5/1/00
        669              -           8/3/99                   6/30/99
        415              -           4/14/00                   4/6/00
      1,024              -           6/29/99                  6/29/99
------------------------------------------------------------------------------
          -         13,000           6/28/00                  7/19/00
          -              -           3/31/00                   8/1/00
     11,250         74,000           7/21/00                  7/27/00
          -              -           6/30/00                  6/19/00
          -              -           6/30/00                  6/29/00
------------------------------------------------------------------------------
          -              -           7/15/98                  7/15/98
        808              -           4/13/00                  4/11/00
        532              -          11/16/99                  11/16/99
          -        206,250           3/17/98                  3/11/98
        927              -           8/29/00                  8/29/00
------------------------------------------------------------------------------
          -            813           6/30/98                  6/30/98
          -              -           1/11/00                  1/13/00
        953          5,125           3/30/00                  3/23/00
        496            900          12/27/99                  12/15/99
          -              -           4/1/00                   7/24/00
------------------------------------------------------------------------------
        625          1,413           5/18/00                  Various
                                     5/18/00                  5/18/00
                                     5/18/00                  4/18/00
        265              -           6/23/99                  6/23/99
      2,421        166,068           6/17/99                  6/14/00
------------------------------------------------------------------------------
          -              -           7/9/98                   7/14/98
          -          1,250           5/19/00                  5/17/00
          -              -           3/7/00                    1/0/00
      1,644              -           4/7/00                    4/7/00
        450         36,521           7/10/00                  7/28/00
------------------------------------------------------------------------------
          -            875           3/7/00                   5/17/00
          -              -           3/1/00                   5/15/00
          -              -           2/21/00                  5/17/00
          -         22,500           3/7/00                   5/16/00
      1,332              -          10/29/99                  11/3/99
------------------------------------------------------------------------------
        562              -           6/6/00                   5/30/00
        276          5,538           7/5/00                    7/3/00
          -          5,313           1/7/98                   12/30/97
        900              -           6/29/00                   7/5/00
          -              -          10/21/99                  10/21/99
------------------------------------------------------------------------------
          -            688           9/27/99                  10/20/99
      2,663        248,000           6/23/00                  6/16/00
      1,683         62,219           8/30/00                  8/30/00
          -         16,250           6/10/98                  6/10/98
        227              -           2/16/00                  2/16/00
------------------------------------------------------------------------------
          -            500           5/12/00                  5/11/00
      3,235         71,250           8/4/00                   7/28/00
      1,519              -           4/17/00                   4/5/00
          -              -           6/20/00                  6/15/00
          -              -           6/20/00                  6/14/00
          -              -           8/14/00                  8/14/00
        741              -           4/5/00                   3/31/00
</TABLE>

<TABLE>
<CAPTION>
      APPRAISAL
     REPORT DATE                   SPONSOR
-------------------------------------------------------------------------------------------------------------------------------
<S>                     <C>
       3/22/00         Mitchell Simborg, Simborg Industrial Real Estate, Inc.
        9/8/99         Jamshid Partovi
       6/15/00         J. Nold Midyette, Donald L. Rieder, D. Kevin Rieder
        8/1/98         Thomas Armstrong, Marla Armstrong
       3/10/00         Keith Fey
-------------------------------------------------------------------------------------------------------------------------------
        4/1/00         Steve Denholtz, Jerold Zaro
       12/21/99        Susan de Espinosa-Knapp, Robert Strock
        8/1/00         Thomas J. Coates
       12/10/99        Starwood Capital Group, LLC
        6/8/00         CGS Real Estate Company, Inc.
-------------------------------------------------------------------------------------------------------------------------------
       3/27/00         C. Barron Swenson
        6/5/00         Route 7 Realty, Inc.
        1/7/00         James Archer
       7/26/00         J. W. Weinrib
       6/22/00         Donald Lam
-------------------------------------------------------------------------------------------------------------------------------
       6/22/00         David J. Marks
       1/11/00         Gary S. Wilson, Kevin D. Langholz, Stephen J. Barone, Robert Barone
        6/9/00         Edwin A. Joseph
        3/3/00         Sterling Equities
       4/10/00         Robert L. Silverman, Winter Bass Investors, LLC, OS-Bass, LLC
-------------------------------------------------------------------------------------------------------------------------------
       8/22/00         David Mincberg
       6/10/00         Rodney F. Emery
       4/11/00         Fred D. Rickman, Jr., Tracy E. D. Spencer, William John Dawahare, Richard Illges Norman
       4/21/00         Alexander Moradi, Patricia Torkan, Natasha Moradi
        5/4/00         Wiener Family Partnership, Frederick K. Mehlman, Marc L. Samplin, Terry Simone
-------------------------------------------------------------------------------------------------------------------------------
        7/3/00         Darwin Ting
       8/10/00         Edward Walter Conk II, Joellyn E. Conk, Christopher M. Conk
        3/9/00         Hasmukhlal Jamnadas Patel, Madanlal Jamnadas Patel
       1/24/00         Greg Rohland
        7/7/00 Richard A. O'Krepki, Richard E. O'Krepki, O, Inc.
-------------------------------------------------------------------------------------------------------------------------------
       6/15/00         J. Nold Midyette, Donald L. Reider, D. Kevin Rieder
       7/19/00         Leonard Rudosfsky, Jerold Rutberg
       8/10/99         Robert Elder
       7/18/00         The Leder Group/Leder Realty & Management, Inc.
        4/7/00         Jupiter Holding, Inc., Jerrold Wexler Trust, Jupiter Realty Corp
-------------------------------------------------------------------------------------------------------------------------------
        7/7/00         Richard A. O'Krepki, Richard E. O'Krepki, O, Inc.
       6/23/00         Richard A. O'Krepki
       6/15/00         David L. Hotchkin, Steven C. Botsford
       12/23/99        Gerald L. Storz
-------------------------------------------------------------------------------------------------------------------------------
       Various         Kenneth C. Burnham
        4/6/00
        4/5/00
        3/7/00         Victor Posner
        5/1/00         Rajesh R. Desai, Arun R. Desai, Sanjay Desai, Jatin V. Patel
-------------------------------------------------------------------------------------------------------------------------------
        7/7/00         Daniel J. Miles, Robert A. Barone, Franco Rizzolo
        3/3/00         Gordon Farms, Inc., John F. Floyd
        7/1/00         LaSalle Hotel Operating Partnership
        7/1/00         Gerald Fineberg
        2/4/00         Maltzman & Shane Family Trusts
-------------------------------------------------------------------------------------------------------------------------------
       5/17/00         MIE Properties, Inc.
        5/4/00         Rick Jenkins
       6/14/99         Neal Cukerbaum
        4/9/00         JCCH Investments, Inc., C. Jackson Hooper, Jr., James A. Cummins, Jr., JAC Interests
       6/21/99         Gunther Lehmann
-------------------------------------------------------------------------------------------------------------------------------
        7/1/00         LaSalle Hotel Properties
       7/21/00         Weingarten Realty Investors/Weingarten Realty Mgmt.
       7/27/00         S. Donald Harlan, III, Stephen D. Harlan
       6/26/00         Richard A. O'Krepki
       6/23/00         Richard A. O'Krepki
-------------------------------------------------------------------------------------------------------------------------------
        7/7/98         Howard Greenberg, Arnold Fischer, Michael Resnick
       4/13/00         S.K. Singh, S. Kumar, U.C. Mullick
       11/4/99         Robert Conway, Joseph Conway
       1/17/00         Continental Communities, LLC
        9/2/00         Michael J. Reidy, W. Neil Fox, III
-------------------------------------------------------------------------------------------------------------------------------
        7/1/98         Mary Jo Simons, Daryl B. Simons, Sitzman-Mitchell & Co., DB Simons Limited Liability Company
       1/10/00         Tom Baenziger
        4/1/00         BCC Real Estate Fund LLC, Bradley Coleman
      12/23/99         Gerald L. Storz
       6/30/00         Weingarten Realty Investors
-------------------------------------------------------------------------------------------------------------------------------
       4/26/00         Steven J. Bodenhiemer, Craig Jackson, Mono Investments, J. Kirk Hendeson
       4/26/00
       4/26/00
        7/1/99         Alphonse Santino
       7/19/99         Forrest White, Ralph Balcom, Wooded Glen Partners, Inc.
-------------------------------------------------------------------------------------------------------------------------------
       7/27/00         W. Richard Matherly, L. Gregg Ivey
       5/17/00         Joseph O. Tobin, III
        7/1/00         Olympic Land Corporation
       3/22/00         Harry Shuster
        7/5/00         John L. Rubenstein, Michael Staenberg
-------------------------------------------------------------------------------------------------------------------------------
        3/6/00         Fredric Leopold, Adele Sweet
       4/18/00         Fredric Leopold, Adele Sweet
       4/18/00         Fredric Leopold, Adele Sweet
        3/6/00         Fredric Leopold, Adele Sweet
      10/26/99         Donald Miod
-------------------------------------------------------------------------------------------------------------------------------
       5/22/00         The Marsha Ellen Converse Trust, John P. Hooten
        7/5/00         Joseph McGavin, Austin McGavin, passive investors
        6/5/00         Humberto Lopez, Czarina C. Lopez, Carlos Michan
       6/28/00         Milton A. Turner
       10/4/99         Clifford M. Stein, Stephen Frank
-------------------------------------------------------------------------------------------------------------------------------
       8/23/99         Associated Estates Realty Corp.
       6/12/00         Jordan E. Slone, Herbert K. Bangel
       8/22/00         David Mincberg
       5/15/98         Richard Cohen
       2/24/00         James M. Makens, Tim Fleet
-------------------------------------------------------------------------------------------------------------------------------
        6/1/00         BT Tower II GP, LLC, Sabre Realty Management, Inc.
       7/29/00         Peter Cummings
        4/5/00         Henry P. Persons, III, Bryan B. Persons, David S. Hathaway, Roy B. Walden, III
       6/10/00         Fanny Stern Trust U/A/D, Fanny Stern
       6/17/00         Fanny Stern
        8/5/00         Fany Stern Trust U/A/D, Fanny Stern, Paula Strickstein, Bernard Stern
       3/31/00         Michael J. Riehl, John H. Riehl IV
</TABLE>




<PAGE>

[CHASE LOGO]
THE RIGHT RELATIONSHIP IS EVERYTHING.[Registration Mark]


                                     ANNEX B
                              NEW ISSUE TERM SHEET

  ANY INVESTMENT DECISION WITH RESPECT TO THE SECURITIES SHOULD BE MADE BY YOU
  BASED UPON THE INFORMATION CONTAINED IN THE FINAL PROSPECTUS SUPPLEMENT AND
PROSPECTUS RELATING TO THE SECURITIES. THE INFORMATION HEREIN WILL BE SUPERSEDED
      IN ITS ENTIRETY BY THE INFORMATION CONTAINED IN THE FINAL PROSPECTUS
                           SUPPLEMENT AND PROSPECTUS.
 THE INFORMATION CONTAINED HEREIN SUPERSEDES THE INFORMATION IN ALL PRIOR TERM
                                 SHEETS, IF ANY
                        --------------------------------

                           $701,841,304 (APPROXIMATE)

                   CHASE COMMERCIAL MORTGAGE SECURITIES CORP.
                  COMMERCIAL MORTGAGE PASS-THROUGH CERTIFICATES
                                  SERIES 2000-3

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

              CHASE COMMERCIAL MORTGAGE SECURITIES CORP.--DEPOSITOR
                    THE CHASE MANHATTAN BANK--MASTER SERVICER
                     LENNAR PARTNERS, INC.--SPECIAL SERVICER

           GENERAL ELECTRIC CAPITAL CORPORATION--MORTGAGE LOAN SELLER
          HELLER FINANCIAL CAPITAL FUNDING, INC.--MORTGAGE LOAN SELLER
                 THE CHASE MANHATTAN BANK--MORTGAGE LOAN SELLER

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

                        FOR FURTHER INFORMATION CONTACT:
                                 Scott Davidson
                                Managing Director
                              Chase Securities Inc.
                                  212-834-3813


CHASE SECURITIES INC.

Book Running Manager     DEUTSCHE BANC ALEX. BROWN
                                                            SALOMON SMITH BARNEY

The analyses in this report are based upon information provided by General
Electric Capital Corporation, Heller Financial Capital Funding, Inc. and The
Chase Manhattan Bank (the "Sellers"). Chase Securities Inc., Deutsche Bank
Securities Inc. and Salomon Smith Barney Inc. (the "Underwriters") make no
representations as to the accuracy or completeness of the information contained
herein. The information contained herein is qualified in its entirety by the
information in the Prospectus and Prospectus Supplement for the securities
referred to herein (the "Securities"). The information contained herein is
preliminary as of the date hereof, supersedes any previous information delivered
to you by the Underwriters and will be superseded by the applicable final
Prospectus and Prospectus Supplement and any other information subsequently
filed with the Securities and Exchange Commission. These materials are subject
to change, completion, or amendment from time to time without notice, and the
Underwriters are under no obligation to keep you advised of such changes. These
materials are not intended as an offer or solicitation with respect to the
purchase or sale of any Security. Any investment decision with respect to the
Securities should be made by you based upon the information contained in the
final Prospectus Supplement and Prospectus relating to the Securities. You
should consult your own counsel, accountant, and other advisors as to the legal,
tax, business, financial and related aspects of a purchase of the Securities.

The attached information contains certain tables and other statistical analyses
(the "Computational Materials") which have been prepared in reliance upon
information furnished by the Sellers. They may not be provided to any third
party other than the addressee's legal, tax, financial and/or accounting
advisors for the purposes of evaluating said material. Numerous assumptions were
used in preparing the Computational Materials which may or may not be reflected
therein. As such, no assurance can be given as to the Computational Materials'
accuracy, appropriateness or completeness in any particular context; nor as to
whether the Computational Materials and/or the assumptions upon which they are
based reflect present market conditions or future market performance. These
Computational Materials should not be construed as either projections or
predictions or as legal, tax, financial or accounting advice. Any weighted
average lives, yields and principal payment periods shown in the Computational
Materials are based on prepayment assumptions, and changes in such prepayment
assumptions may dramatically affect such weighted average lives, yields and
principal payment periods. In addition, it is possible that prepayments on the
underlying assets will occur at rates slower or faster than the rates shown in
the attached Computational Materials. Furthermore, unless otherwise provided,
the Computational Materials assume no losses on the underlying assets and no
interest shortfalls. The specific characteristics of the Securities may differ
from those shown in the Computational Materials due to differences between the
actual underlying assets and the hypothetical underlying assets used in
preparing the Computational Materials. The principal amount and designation of
any Security described in the Computational Materials are subject to change
prior to issuance. Neither the Underwriters nor any of their affiliates make any
representation or warranty as to the actual rate or timing of payments on any of
the underlying assets or the payments or yield on the securities. THIS
INFORMATION IS FURNISHED TO YOU SOLELY BY THE UNDERWRITERS AND NOT BY THE ISSUER
OF THE SECURITIES OR ANY OF ITS AFFILIATES (OTHER THAN CHASE SECURITIES INC.).
THE UNDERWRITERS ARE NOT ACTING AS AGENT FOR THE ISSUER OR ITS AFFILIATES IN
CONNECTION WITH THE PROPOSED TRANSACTION.

                               SEPTEMBER 15, 2000
<PAGE>
[CHASE LOGO]
THE RIGHT RELATIONSHIP IS EVERYTHING.[Registration Mark]

THE INFORMATION HEREIN WILL BE SUPERSEDED IN ITS ENTIRETY BY THE INFORMATION
CONTAINED IN THE FINAL PROSPECTUS SUPPLEMENT AND PROSPECTUS. THIS PAGE MUST BE
ACCOMPANIED BY A DISCLAIMER. IF YOU DID NOT RECEIVE SUCH A DISCLAIMER, PLEASE
CONTACT YOUR SALES REPRESENTATIVE.

<TABLE>
<CAPTION>

                                                  SUMMARY OF CERTIFICATES
----------------------------------------------------------------------------------------------------------------------------------
                    Initial                                                                                        Principal
     Class         Certificate                         Pass-               Assumed       Weighted                     or
                   Balance or      Approximate        Through               Final         Average     Expected      Notional
                    Notional        Credit              Rate             Distribution      Life        Ratings      Principal
                    Amount          Support          Description           Date (5)     (years) (6)  (S&P/Fitch)    Window (6
----------------------------------------------------------------------------------------------------------------------------------
<S>                      <C>              <C>                 <C>              <C>          <C>          <C>      <C>

       A-1      $120,206,000        23.875%             Fixed            8/15/08          5.70            AAA       10/00-8/08
       A-2      $470,971,530        23.875%             Fixed            9/15/10          9.62            AAA       8/08-9/10
        X       $776,587,888          N/A             WAC (I/O)         12/15/19          9.15            AAA       10/00-12/19
        B       $36,887,925         19.125%           Fixed (3)          9/15/10          9.96             AA       9/10-9/10
        C       $31,063,515         15.125%           Fixed (3)          9/15/10          9.96             A        9/10-9/10
        D       $10,678,084         13.750%           Fixed (3)         10/15/10          10.01            A-       9/10-10/10
        E       $24,268,371         10.625%           Variable          10/15/10          10.05           BBB       10/10-10/10
        F       $7,765,879          9.625%            Variable          10/15/10          10.05           BBB-      10/10-10/10
        G       $30,092,781           N/A               Fixed              N/A             N/A            N/A         N/A
        H       $5,824,409            N/A             Fixed (3)            N/A             N/A            N/A         N/A
        I       $5,824,409            N/A             Fixed (3)            N/A             N/A            N/A         N/A
        J       $9,707,349            N/A             Fixed (3)            N/A             N/A            N/A         N/A
        K       $3,882,939            N/A             Fixed (3)            N/A             N/A            N/A         N/A
        L       $3,882,940            N/A             Fixed (3)            N/A             N/A            N/A         N/A
        M       $15,531,757           N/A             Fixed (3)            N/A             N/A            N/A         N/A
----------------------------------------------------------------------------------------------------------------------------------
</TABLE>


(1)  Approximate, subject to a permitted variance of plus or minus 10%.

(2)  The pass-through rate on the Class X certificates will be equal to the
     excess, if any, of (1) the weighted average of the net interest rates on
     the mortgage loans (in each case adjusted, if necessary, to accrue on the
     basis of a 360-day year consisting of twelve 30-day months), over (2) the
     weighted average of the pass-through rates of the other certificates (other
     than the residual certificates and the Class S certificates).

(3)  For any distribution date, if the weighted average of the net interest
     rates on the mortgage loans (in each case adjusted, if necessary, to accrue
     on the basis of a 360-day year consisting of twelve 30-day months) as of
     the first day of the related due period is less than the rate specified for
     the Class B, Class C, Class D, Class H, Class I, Class J, Class K, Class L
     and Class M certificates with respect to the distribution date, then the
     pass-through rate for that class of certificates on that distribution date
     will equal the weighted average net mortgage interest rate.

(4)  The pass-through rate applicable to the Class E and Class F certificates on
     each distribution date will be equal to the weighted average of the net
     interest rates on the mortgage loans (in each case adjusted, if necessary,
     to accrue on the basis of a 360-day year consisting of twelve 30-day
     months) minus ____% per annum.

(5)  The assumed final distribution dates set forth have been determined on the
     basis of the assumptions described in "Description of the
     Certificates--Assumed Final Distribution Date; Rated Final Distribution
     Date". The rated final distribution date for each class of certificates is
     October 15, 2032. See "Description of the Certificates--Assumed Final
     Distribution Date; Rated Final Distribution Date" in the prospectus
     supplement.

(6)  The weighted average life and period during which distributions of
     principal would be received (or applied in the case of the notional amount
     of Class X certificates) 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" 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 that there are
     no extensions of maturity dates of mortgage loans.

The Class S, Class R and Class LR certificates are not offered by the prospectus
supplement or represented in this table.



-------------------------------------------------------------------------------
-------------------------------------------------------------------------------
COLLATERAL OVERVIEW:
--------------------
Aggregate Principal Balance:                                $776,587,889
Number of Mortgage Loans:                                             97
Number of Mortgaged Properties:                                       99
Average Cut-Off Date Balance:                                 $8,006,061
Weighted Average Current Mortgage Rate:                           8.141%
Weighted Average Underwritten DSCR:                                1.35x
Weighted Average Loan-to-Value Ratio:                             70.43%
Weighted Average Original Term to Maturity (months):                 119
Weighted Average Remaining Term to Maturity (months):                116
Weighted Average Remaining Amortization Term (months):               348
Balloon Loans as a % of Total:                                    88.36%
APD Loans as a % of Total:                                         7.69%
Interest-only Loans as a % of Total:                               3.73%
Fully Amortizing Loans as a % of Total:                            0.22%
Single Largest Loan as a % of Total:                               6.18%
Three Largest Loans as a % of Total:                              14.21%
Ten Largest Loans as a % of Total:                                33.10%

<TABLE>
<CAPTION>
 TEN LARGEST LOAN   AGGREGATE     % OF IPB    LOAN PER   CUT-OFF    DSCR    PROPERTY
     SUMMARY        CUT-OFF DATE               SF/UNIT    LTV                 TYPE
----------------------------------------------------------------------------------------
<S>                   <C>           <C>            <C>    <C>       <C>          <C>
Le Meridien        $47,969,316     6.18 %     $97,104    58.14%     1.79x  Full-Service
7700 Building       34,914,071     4.50          $167    72.74%     1.22x  Office
30 Montgomery       27,451,993     3.53           $97    62.39%     1.32x  Office
Glenmont Gardens    27,442,709     3.53       $33,183    78.41%     1.23x  Multifamily
Holiday Inn         23,500,000     3.03      $104,444    68.31%     1.45x  Full-Service
Marbury Plaza       22,500,000     2.90       $33,284    74.26%     1.23x  Multifamily
Cambrian            18,771,232     2.42       $49,011    76.00%     1.25x  Multifamily
Two Bent Tree       18,486,441     2.38          $107    78.67%     1.28x  Office
The Falls           18,154,724     2.34       $34,913    68.64%     1.20x  Multifamily
Danbury Green       17,890,343     2.30          $188    74.54%     1.32x  Anchored
TOTAL/WEIGHTED      $257,080,82    33.10%                69.74%     1.37X


    STATE (1)         NUMBER OF     AGGREGATE PRINCIPAL      % OF INITIAL
                      PROPERTIES           BALANCE              BALANCE
-----------------------------------------------------------------------------
California               20                                       20.67%
Texas                    16               106,867,846              13.76
Georgia                  9                 72,296,167               9.31
Louisiana                2                 49,413,318               6.36
New Jersey               2                 41,710,194               5.37
Florida                  5                 40,858,356               5.26
Other States             45               304,900,842              39.26
TOTAL                    99                                      100.00%
-----------------------------------------------------------------------------
(1) The above table lists the states which have concentrations of mortgaged
properties above 5%.


----------------------------------------------------------------------------------------
  PREPAYMENT PROVISIONS       NUMBER OF          AGGREGATE            % OF INITIAL POOL
                            MORTGAGE LOANS     PRINCIPAL BALANCE           BALANCE
----------------------------------------------------------------------------------------
Lockout period followed by         93             $752,381,012               96.88%
Lockout period followed by          4               24,206,877                3.12
TOTAL                              97             $776,587,889               100.00%
----------------------------------------------------------------------------------------
</TABLE>

-------------------------------------------------------------------------------
-------------------------------------------------------------------------------
KEY CHARACTERISTICS:
--------------------

Lead Manager:            Chase Securities Inc.
Master Servicer:         The Chase Manhattan Bank
Special Servicer:        Lennar Partners, Inc.
Trustee:                 State Street Bank and Trust Company
Mortgage Loan Sellers:   General Electric Capital Corporation (49%)
                         Heller Financial Capital Funding, Inc. (32%)
                         The Chase Manhattan Bank (19%)
Closing:                 On or about September 28, 2000
Cut-Off Date:            September 10, 2000
Distribution Date:       15th  day  of  each   month   or   following
                         business day
ERISA Eligible:          Classes A1, A2 and X are expected to be ERISA eligible
SMMEA Eligible:          No classes are eligible
Structure:               Sequential Pay
Day Count:               30/360, payable monthly
Tax Treatment:           REMIC
Rated Final
Distribution Date:       October 15, 2032
Minimum Denominations:   10,000 initial principal amount for the publicly
                         offered certificates and 1,000,000 initial
                         notional amount for the Class X certificates.
                         Each certificate will be offered in multiples of 1
                         in excess of the minimum denomination
Delivery:                DTC, Clearstream Banking, Euroclear



<TABLE>
<CAPTION>
CURRENT USE OF ALL    NUMBER OF MORTGAGE    AGGREGATE PRINCIPAL   % OF INITIAL POOL
MORTGAGED PROPERTIES     PROPERTIES              BALANCE             BALANCE
------------------------------------------------------------------------------------
<S>                        <C>                   <C>                 <C>
Office                     27                 $ 250,079,615             32.20%
Multifamily                19                   188,869,017             24.32
Anchored Retail            22                   159,828,969             20.58
Full-Service Hotel          3                    83,211,805             10.72
Manufactured               11                    33,754,020              4.35
Industrial                  5                    28,788,038              3.71
Limited Service             6                    18,296,364              2.36
Unanchored Retail           3                     8,884,153              1.14
Self Storage                2                     3,175,909              0.41
CTL                         1                     1,700,000              0.22
TOTAL                      99                  $776,587,889           100.00%
------------------------------------------------------------------------------------




 PROPERTY TYPE (1)   NUMBER OF MORTGAGE  AGGREGATE PRINCIPAL  % OF INITIAL POOL
                      LOANS/PROPERTIES        BALANCE             BALANCE
------------------------------------------------------------------------------------
Office                     27               $250,079,615            32.20%
Multifamily                19                188,869,017            24.32
Retail                     25                168,713,122            21.72
Hotel                      9                 101,508,169            13.07
TOTAL                      80               $709,169,923            91.32%
------------------------------------------------------------------------------------
</TABLE>
(1) Represents the property type concentrations in excess of 5% of the aggregate
principal balance of the pool of mortgage loans as of the cut-off date.



                                  Page 2 of 16
<PAGE>
[CHASE LOGO]
THE RIGHT RELATIONSHIP IS EVERYTHING.[Registration Mark]

THE INFORMATION HEREIN WILL BE SUPERSEDED IN ITS ENTIRETY BY THE INFORMATION
CONTAINED IN THE FINAL PROSPECTUS SUPPLEMENT AND PROSPECTUS. THIS PAGE MUST BE
ACCOMPANIED BY A DISCLAIMER. IF YOU DID NOT RECEIVE SUCH A DISCLAIMER, PLEASE
CONTACT YOUR SALES REPRESENTATIVE.




                              COLLATERAL STATISTICS



 RANGE OF DSCR    NUMBER OF MORTGAGE    AGGREGATE PRINCIPAL    % OF INITIAL POOL
                  LOANS/PROPERTIES           BALANCE                BALANCE
--------------------------------------------------------------------------------
1.07x to 1.14x           1/1                  $6,760,700              0.87%
1.15x to 1.19x           3/3                   8,453,000               1.09
1.20x to 1.22x          20/20                195,147,973              25.13
1.23x to 1.25x          18/19                169,119,634              21.78
1.26x to 1.29x          16/17                 99,736,051              12.84
1.30x to 1.36x          15/15                106,377,600              13.70
1.37x to 1.49x          10/10                 71,919,425               9.26
1.50x to 3.93x          14/14                119,073,507              15.33
--------------------------------------------------------------------------------

<TABLE>
<CAPTION>
 RANGE OF LTV AS OF THE   NUMBER OF MORTGAGE       AGGREGATE      % OF INITIAL POOL
       CUT-OFF DATE        LOANS/PROPERTIES    PRINCIPAL BALANCE        BALANCE
------------------------------------------------------------------------------------
<S>                             <C>             <C>                         <C>
  24.70% to 59.99%              18/18           $138,566,448                 17.84%
  60.00% to 64.99%               8/8              61,817,792                  7.96
  65.00% to 68.99%               4/4              48,198,658                  6.21
  69.00% to 72.99%              16/16            119,320,915                 15.36
  73.00% to 76.99%              23/23            192,773,277                 24.82
  77.00% to 79.99%              22/23            186,875,519                 24.06
  80.00% to 84.44%               6/7              29,035,281                  3.74
  TOTAL                         97/99           $776,587,889                100.00%
------------------------------------------------------------------------------------



  RANGE OF PRINCIPAL     NUMBER OF MORTGAGE          AGGREGATE       % OF INITIAL POOL
 CUT-OFF DATE BALANCES    LOANS/PROPERTIES        PRINCIPAL BALANCE        BALANCE
---------------------------------------------------------------------------------------
<C>                          <C>              <C>                          <C>
1,198,218 to 3,000,000       28/29           $ 60,970,414                  7.85%
3,000,001 to 5,000,000       26/27            102,624,108                 13.21
5,000,001 to 9,000,000       12/12             79,746,120                 10.27
9,000,001 to                 15/15            176,028,871                 22.67
15,000,001 to                14/14            274,334,989                 35.33
30,000,001 to                 1/1              34,914,071                  4.50
42,000,001 to                 1/1              47,969,316                  6.18
TOTAL                        97/99           $776,587,889                100.00%
---------------------------------------------------------------------------------------



 RANGE OF REMAINING TERM       NUMBER OF MORTGAGE          AGGREGATE       % OF INITIAL POOL
TO MATURITY OR APD (MONTHS)     LOANS/PROPERTIES        PRINCIPAL BALANCE        BALANCE
-----------------------------------------------------------------------------------------
56 to 79                          2/2                  $ 11,432,246               1.47%
80 to 99                          9/9                    76,851,778               9.90
100 to 118                       34/34                  291,270,118              37.51
119 to 120                       50/52                  377,179,023              48.57
121 to 145                        1/1                    18,154,724               2.34
146 to 231                        1/1                     1,700,000               0.22
TOTAL                            97/99                 $776,587,889             100.00%
-----------------------------------------------------------------------------------------


RANGE OF MORTGAGE RATES        NUMBER OF MORTGAGE          AGGREGATE       % OF INITIAL POOL
                                LOANS/PROPERTIES        PRINCIPAL BALANCE       BALANCE
----------------------------------------------------------------------------------------------
6.850% to 7.299%                 8/8             $67,351,778                 8.67%
7.300% to 7.899%                 6/6              63,670,942                  8.20
7.900% to 8.199%                20/21            231,230,189                 29.78
8.200% to 8.399%                27/27            178,519,535                 22.99
8.400% to 8.599%                23/24            184,633,095                 23.77
8.600% to 8.799%                 7/7              22,462,307                  2.89
8.800% to 8.970%                 6/6              28,720,043                  3.70
TOTAL                           97/99           $776,587,889               100.00%
----------------------------------------------------------------------------------------------


  AMORTIZATION TYPES      NUMBER OF MORTGAGE         AGGREGATE        % OF INITIAL POOL
                                LOANS            PRINCIPAL BALANCE        BALANCE
---------------------------------------------------------------------------------------
Balloon Loans                    91               $686,176,084             88.36%
APD Loans                         2                 59,711,805               7.69
Interest-only Loans               3                 29,000,000               3.73
Fully Amortizing Loans            1                  1,700,000               0.22
TOTAL                            97               $776,587,889            100.00%
---------------------------------------------------------------------------------------



  BASIS FOR ACCRUAL OF INTEREST     NUMBER OF MORTGAGE         AGGREGATE        % OF INITIAL POOL
                                          LOANS            PRINCIPAL BALANCE         BALANCE
---------------------------------------------------------------------------------------------------
   Actual/360                             96                 767,087,889              98.78%
   30/360                                  1                   9,500,000                1.22
   TOTAL                                  97                 776,587,889             100.00%
---------------------------------------------------------------------------------------------------
</TABLE>

                                  Page 3 of 16
<PAGE>
[CHASE LOGO]
THE RIGHT RELATIONSHIP IS EVERYTHING.[Registration Mark]

THE INFORMATION HEREIN WILL BE SUPERSEDED IN ITS ENTIRETY BY THE INFORMATION
CONTAINED IN THE FINAL PROSPECTUS SUPPLEMENT AND PROSPECTUS. THIS PAGE MUST BE
ACCOMPANIED BY A DISCLAIMER. IF YOU DID NOT RECEIVE SUCH A DISCLAIMER, PLEASE
CONTACT YOUR SALES REPRESENTATIVE.


                                SUMMARY OF ISSUE
<TABLE>
<CAPTION>

<S>                          <C>
ISSUE TYPE:                  Sequential pay multi-class commercial mortgage REMIC

OFFERED SECURITIES:          Classes A-1, A-2, X, B, C, D, E and F

COLLATERAL:                  Approximately $776,587,889 pool of 97 fixed-rate commercial,
                             multifamily and manufactured housing community mortgage loans

LOAN SELLERS:                General Electric Capital Corporation, Heller Financial Capital
                             Funding, Inc. and The Chase Manhattan Bank

DEPOSITOR:                   Chase Commercial Mortgage Securities Corp.

UNDERWRITER:                 Chase Securities Inc.--Book Running Manager

MASTER SERVICER:             The Chase Manhattan Bank

PRIMARY SERVICERS:           GE Capital Loan Services, Inc., Midland Loan Services, Inc.
                             and The Chase Manhattan Bank

SPECIAL SERVICER:            Lennar Partners, Inc.

TRUSTEE:                     State Street Bank and Trust Company

RATING AGENCIES:             Standard & Poor's and Fitch

CUT-OFF DATE:                September 10, 2000

CLOSING DATE:                On or about September 28, 2000

DISTRIBUTION DATE:           The 15th day of the month or, if that day is not a business
                             day, the next business day, beginning in October 2000,
                             provided that the distribution date will be no earlier than
                             the fourth business day after the related determination
                             date.

DETERMINATION DATE:          The 11th day of the month in which the related distribution date
                             occurs, or if the 11th day is not a business day, then the
                             immediately following business day.

DENOMINATIONS:               The offered certificates (other than the Class X
                             certificates) will be offered in minimum denominations of
                             $10,000 initial principal amount; the Class X certificates
                             will be offered in minimum denominations of $1,000,000
                             initial notional amount

ERISA CONSIDERATIONS:        Class A-1, Class A-2 and Class X certificates are expected
                             to be ERISA eligible, subject to certain conditions

SMMEA ELIGIBILITY:           No certificates are eligible.

CERTIFICATE REGISTRATION:    Certificate owners may hold their certificates through DTC
                             (in the United States) or Clearstream Banking, socie'te'
                             anonyme or The Euroclear System (in Europe) if they are
                             participants of that system, or indirectly through
                             organizations that are participants in those systems.


</TABLE>

                                  Page 4 of 16
<PAGE>
[CHASE LOGO]
THE RIGHT RELATIONSHIP IS EVERYTHING.[Registration Mark]

THE INFORMATION HEREIN WILL BE SUPERSEDED IN ITS ENTIRETY BY THE INFORMATION
CONTAINED IN THE FINAL PROSPECTUS SUPPLEMENT AND PROSPECTUS. THIS PAGE MUST BE
ACCOMPANIED BY A DISCLAIMER. IF YOU DID NOT RECEIVE SUCH A DISCLAIMER, PLEASE
CONTACT YOUR SALES REPRESENTATIVE.


                           STRUCTURAL CHARACTERISTICS

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

PASS-THROUGH RATES:      Certificates will accrue interest at an annual rate
                         called a pass-through rate which is set forth below for
                         each class other than the Class E, Class F and Class X
                         certificates:
                              Class A-1 [ ]%
                              Class A-2 [ ]%
                              Class B   [ ]%(1)
                              Class C   [ ]%(1)
                              Class D   [ ]%(1)


(1) For any distribution date, if the weighted average of the net interest rates
on the mortgage loans (in each case adjusted to accrue on the basis of a 360-day
year consisting of twelve 30-day months and net of all servicing and trustee
fees) as of the first day of the related due period is less than the rate
specified for the Class B, Class C or Class D certificates with respect to the
distribution date, then the pass-through rate for that class of certificates on
that distribution date will equal the weighted average net mortgage interest
rate.

If you invest in the Class E or Class F certificates, your pass-through rate
will be equal to the weighted average interest rate of the mortgage loans (in
each case adjusted to accrue on the basis of a 360-day year consisting of twelve
30-day months and net of all servicing and trustee fees), less [ ]% per annum.

If you invest in the Class X certificates, your pass-through rate will be equal
to the excess, if any, of (1) the weighted average interest rate of the mortgage
loans (in each case adjusted, if necessary to accrue on the basis of a 360-day
year consisting of twelve 30-day months and net of all servicing and trustee
fees) over (2) the weighted average of the pass-through rates of the other
certificates (other than the Class S, Class R and Class LR certificates) as
described in the prospectus supplement






PRINCIPAL DISTRIBUTIONS: On each distribution date, funds available for
                         distribution from the mortgage loans, net of
                         specified trust expenses, will be distributed to
                         the class of certifIcates outstanding, with the
                         earliest alphabetical/numerical Class designation,
                         until its certificate balance is reduced to zero. If
                         the principal amount of each class of certificates
                         other than Class A-1 and Class A-2 has been reduced
                         to zero, funds available for principal will be
                         distributed to Class A-1 and Class A-2, pro rata,
                         rather than sequentially.


                                  Page 5 of 16
<PAGE>
[CHASE LOGO]
THE RIGHT RELATIONSHIP IS EVERYTHING.[Registration Mark]

THE INFORMATION HEREIN WILL BE SUPERSEDED IN ITS ENTIRETY BY THE INFORMATION
CONTAINED IN THE FINAL PROSPECTUS SUPPLEMENT AND PROSPECTUS. THIS PAGE MUST BE
ACCOMPANIED BY A DISCLAIMER. IF YOU DID NOT RECEIVE SUCH A DISCLAIMER, PLEASE
CONTACT YOUR SALES REPRESENTATIVE.


                     STRUCTURAL CHARACTERISTICS (continued)
<TABLE>
<CAPTION>
<S>                       <C>
INTEREST DISTRIBUTIONS:   Each class of offered certificates (other than the Class X
                          certificates) will be entitled on each distribution date to
                          interest accrued at its pass-through rate on the outstanding
                          certificate balance of such class during the prior calendar
                          month. The Class X certificates will be entitle on each
                          distribution date to the interest accrued at the related
                          pass-through rate on its notional amount during the prior
                          calendar month.



PREPAYMENT                Each mortgage loan prohibits any prepayments (including
PROVISIONS:               defeasance) for a specified period of time after its date of
                          origination (a "Lockout Period"). In addition, each mortgage
                          loan restricts voluntary prepayments in one of the following
                          ways:

                          (1) 93 of the mortgage loans, representing approximately 96.9% of
                          the Initial Pool Balance, permit only defeasance after the
                          expiration of the Lockout Period; and

                          (2) 4 of the mortgage loans, representing approximately 3.1% of
                          the Initial Pool Balance, requires that any principal prepayment
                          made during a specified period of time after the Lockout Period
                          (a "yield maintenance period"), be accompanied by a Yield
                          Maintenance Charge.

YIELD MAINTENANCE         On any Distribution Date, yield maintenance charges
CHARGES:                  collected during the related Due Period will be required to
                          be distributed by the Trustee to the holders of the Class X
                          certificates. No yield maintenance charges will be
                          distributed to holders of any other class certificates.



REPRESENTATIONS           General Electric Capital Corporation, Heller Financial Capital
AND WARRANTIES            Funding, Inc. (backed by Heller Financial, Inc.) and The Chase
                          Manhattan Bank will make certain representations and warranties
                          with respect to each mortgage loan sold by General Electric
                          Capital Corporation, Heller Financial Capital Funding, Inc. and
                          The Chase Manhattan Bank, respectively.
</TABLE>

                                  Page 6 of 16
<PAGE>

[CHASE LOGO]
THE RIGHT RELATIONSHIP IS EVERYTHING.[Registration Mark]

THE INFORMATION HEREIN WILL BE SUPERSEDED IN ITS ENTIRETY BY THE INFORMATION
CONTAINED IN THE FINAL PROSPECTUS SUPPLEMENT AND PROSPECTUS. THIS PAGE MUST BE
ACCOMPANIED BY A DISCLAIMER. IF YOU DID NOT RECEIVE SUCH A DISCLAIMER, PLEASE
CONTACT YOUR SALES REPRESENTATIVE.


                                   LE MERIDIEN

-------------------------------------------------------------------------------
                                LOAN INFORMATION
-------------------------------------------------------------------------------
                                  ORIGINAL                 CUT-OFF DATE

PRINCIPAL BALANCE:                $48,000,000              $47,969,316

% OF POOL BY IPB:                 6.18%

ORIGINATOR:                       GECC

LOAN DATE:                        7/27/00

INTEREST RATE:                    8.080%

REMAINING AMORTIZATION:           323 months

MATURITY DATE:                    8/1/10

BORROWER/SPONSOR:                 LaSalle Hotel Properties

CALL PROTECTION:                  Lockout followed by defeasance

CROSS-COLLATERALIZATION:          No

CASH MANAGEMENT:                  Springing Hard Lockbox triggered at 1.40x
                                  DSCR

RESERVES:                         4% Monthly Replacement Reserve at
                                  1.40x DSCR



-------------------------------------------------------------------------------
                              PROPERTY INFORMATION
-------------------------------------------------------------------------------

SINGLE ASSET/PORTFOLIO:          Single Asset

PROPERTY TYPE:                   Full-Service Hotel

LOCATION:                        New Orleans, LA

YEAR BUILT/RENOVATED:            1984 / 1999

COLLATERAL:                      Located in the financial district directly
                                 across from the French Quarter
                                 walking distance to convention center.
                                 The hotel contains 494 rooms, an
                                 outdoor pool, a health club and a
                                 restaurant.


CURRENT OCCUPANCY:               76.1%

UNDERWRITTEN NET CASH FLOW:      $7,843,301

APPRAISED VALUE:                 $82,500,000

APPRAISAL DATE:                  7/1/00

CUT-OFF DATE LOAN/ROOM:          $97,103.88

CUT-OFF DATE LTV:                58.14%

BALLOON LTV:                     50.03%

UWNCF DSCR:                      1.79x



[GRAPHIC OMITTED: PHOTOGRAPH OF LE MERIDIEN HOTEL]

                                  Page 7 of 16
<PAGE>
[CHASE LOGO]
THE RIGHT RELATIONSHIP IS EVERYTHING.[Registration Mark]

THE INFORMATION HEREIN WILL BE SUPERSEDED IN ITS ENTIRETY BY THE INFORMATION
CONTAINED IN THE FINAL PROSPECTUS SUPPLEMENT AND PROSPECTUS. THIS PAGE MUST BE
ACCOMPANIED BY A DISCLAIMER. IF YOU DID NOT RECEIVE SUCH A DISCLAIMER, PLEASE
CONTACT YOUR SALES REPRESENTATIVE.



                                  7700 BUILDING

-------------------------------------------------------------------------------
                                LOAN INFORMATION
-------------------------------------------------------------------------------
                                  ORIGINAL                 CUT-OFF DATE

PRINCIPAL BALANCE:                $34,940,000              $34,914,071

% OF POOL BY IPB:                 4.50%

ORIGINATOR:                       Chase

LOAN DATE:                        6/27/00

INTEREST RATE:                    8.500%

REMAINING AMORTIZATION:           358 months

MATURITY DATE:                    7/1/10

BORROWER/SPONSOR:                 CGS Real Estate Company, Inc.

CALL PROTECTION:                  Lockout followed by defeasance

CROSS-COLLATERALIZATION:          No

CASH MANAGEMENT:                  No


RESERVES:                         Monthly Replacement Reserve-$3,385




-------------------------------------------------------------------------------
                              PROPERTY INFORMATION
-------------------------------------------------------------------------------

SINGLE ASSET/PORTFOLIO:          Single Asset

PROPERTY TYPE:                   Office

LOCATION:                        Irving, CA

YEAR BUILT/RENOVATED:            1989

COLLATERAL:                      A nine-story multi-tenant office building
                                 which contains approximately 208,753
                                 square feet of net leasable area. The
                                 three largest tenants are Chrysler
                                 Motors Corporation, Genson, Even,
                                 Crandall and American Office Centers.


CURRENT OCCUPANCY:               98.3%

UNDERWRITTEN NET CASH FLOW:      $3,922,422

APPRAISED VALUE:                 $48,000,000

APPRAISAL DATE:                  6/8/00

CUT-OFF DATE LOAN/SF:            $167.25

CUT-OFF DATE LTV:                72.74%

BALLOON LTV:                     65.95%

UWNCF DSCR:                      1.22x



[GRAPHIC OMITTED: PHOTOGRAPH OF 7700 BUILDING]




                                  Page 8 of 16

<PAGE>
[CHASE LOGO]
THE RIGHT RELATIONSHIP IS EVERYTHING.[Registration Mark]

THE INFORMATION HEREIN WILL BE SUPERSEDED IN ITS ENTIRETY BY THE INFORMATION
CONTAINED IN THE FINAL PROSPECTUS SUPPLEMENT AND PROSPECTUS. THIS PAGE MUST BE
ACCOMPANIED BY A DISCLAIMER. IF YOU DID NOT RECEIVE SUCH A DISCLAIMER, PLEASE
CONTACT YOUR SALES REPRESENTATIVE.


                                  30 MONTGOMERY

-------------------------------------------------------------------------------
                                LOAN INFORMATION
-------------------------------------------------------------------------------
                                  ORIGINAL                 CUT-OFF DATE

PRINCIPAL BALANCE:                $27,935,320              $27,451,993

% OF POOL BY IPB:                 3.53%

ORIGINATOR:                       Heller

LOAN DATE:                        8/13/98

INTEREST RATE:                    6.850%

REMAINING AMORTIZATION:           355 months

MATURITY DATE:                    8/1/10

BORROWER/SPONSOR:                 Steve Denholtz, Jerold Zaro

CALL PROTECTION:                  Lockout followed by defeasance

CROSS-COLLATERALIZATION:          No

CASH MANAGEMENT:                  No


RESERVES:                         Monthly Replacement Reserve-$4,745
                                  TI/LC taken at Closing-$1,244,000




-------------------------------------------------------------------------------
                              PROPERTY INFORMATION
-------------------------------------------------------------------------------

SINGLE ASSET/PORTFOLIO:          Single Asset

PROPERTY TYPE:                   Office

LOCATION:                        Jersey City, NJ

YEAR BUILT/RENOVATED:            1974 / 2000

COLLATERAL:                      A fifteen-story multi-tenant office
                                 building and adjoining parking garage.
                                 The building contains approximately
                                 286,302 square feet of net leasable
                                 area. The three largest tenants are
                                 Federal Home Loan Bank of NY, Fred
                                 Alger & Co., Inc. and Jersey City H.E.D.


CURRENT OCCUPANCY:               98.5%

UNDERWRITTEN NET CASH FLOW:      $2,909,157

APPRAISED VALUE:                 $44,000,000

APPRAISAL DATE:                  4/1/00

CUT-OFF DATE LOAN/SF:            $95.88

CUT-OFF DATE LTV:                62.39%

BALLOON LTV:                     55.39%

UWNCF DSCR:                      1.32x



[GRAPHIC OMITTED: PHOTOGRAPH OF 30 MONTGOMERY BUILDING]

                                  Page 9 of 16

<PAGE>
[CHASE LOGO]
THE RIGHT RELATIONSHIP IS EVERYTHING.[Registration Mark]

THE INFORMATION HEREIN WILL BE SUPERSEDED IN ITS ENTIRETY BY THE INFORMATION
CONTAINED IN THE FINAL PROSPECTUS SUPPLEMENT AND PROSPECTUS. THIS PAGE MUST BE
ACCOMPANIED BY A DISCLAIMER. IF YOU DID NOT RECEIVE SUCH A DISCLAIMER, PLEASE
CONTACT YOUR SALES REPRESENTATIVE.



                                GLENMONT GARDENS

-------------------------------------------------------------------------------
                                LOAN INFORMATION
-------------------------------------------------------------------------------
                                  ORIGINAL                 CUT-OFF DATE

PRINCIPAL BALANCE:                $27,935,320              $27,442,709

% OF POOL BY IPB:                 3.53%

ORIGINATOR:                       GECC

LOAN DATE:                        4/14/00

INTEREST RATE:                    7.930%

REMAINING AMORTIZATION:           356 months

MATURITY DATE:                    5/1/10

BORROWER/SPONSOR:                 Victor Posner

CALL PROTECTION:                  Lockout followed by defeasance

CROSS-COLLATERALIZATION:          No

CASH MANAGEMENT:                  No


RESERVES:                         Monthly Replacement Reserve-$18,545




-------------------------------------------------------------------------------
                              PROPERTY INFORMATION
-------------------------------------------------------------------------------

SINGLE ASSET/PORTFOLIO:          Single Asset

PROPERTY TYPE:                   Multifamily

LOCATION:                        Baltimore, MD

YEAR BUILT/RENOVATED:            1972

COLLATERAL:                      An 827-unit apartment complex
                                 consisting of 72 two- and three-story
                                 garden style buildings and 1 fifteen-
                                 story building. The complex contains
                                 27 studios, 238 one-bedroom units, 502
                                 two-bedroom units and 60 three-
                                 bedroom units. Amenities include a
                                 swimming pool, an exercise room, a
                                 clubhouse, and a playground.

CURRENT OCCUPANCY:               91.2%

UNDERWRITTEN NET CASH FLOW:      $2,965,712

APPRAISED VALUE:                 $33,000,000

APPRAISAL DATE:                  3/7/00

CUT-OFF DATE LOAN/UNIT:          $33,183.44

CUT-OFF DATE LTV:                78.41%

BALLOON LTV:                     70.26%

UWNCF DSCR:                      1.23x



[GRAPHIC OMITTED: PHOTOGRAPH OF GLENMONT GARDENS]

                                 Page 10 of 16
<PAGE>
[CHASE LOGO]
THE RIGHT RELATIONSHIP IS EVERYTHING.[Registration Mark]

THE INFORMATION HEREIN WILL BE SUPERSEDED IN ITS ENTIRETY BY THE INFORMATION
CONTAINED IN THE FINAL PROSPECTUS SUPPLEMENT AND PROSPECTUS. THIS PAGE MUST BE
ACCOMPANIED BY A DISCLAIMER. IF YOU DID NOT RECEIVE SUCH A DISCLAIMER, PLEASE
CONTACT YOUR SALES REPRESENTATIVE.



                              HOLIDAY INN BROOKLINE

-------------------------------------------------------------------------------
                                LOAN INFORMATION
-------------------------------------------------------------------------------
                                  ORIGINAL                 CUT-OFF DATE

PRINCIPAL BALANCE:                $23,500,000              $23,500,000

% OF POOL BY IPB:                 3.03%

ORIGINATOR:                       Chase

LOAN DATE:                        9/1/00

INTEREST RATE:                    8.500%

REMAINING AMORTIZATION:           300 months

MATURITY DATE:                    9/10/10

BORROWER/SPONSOR:                 Gerald S. Fineberg

CALL PROTECTION:                  Lockout followed by defeasance

CROSS-COLLATERALIZATION:          No

CASH MANAGEMENT:                  No


RESERVES:                         Monthly Replacement Reserve-$38,164




-------------------------------------------------------------------------------
                              PROPERTY INFORMATION
-------------------------------------------------------------------------------

SINGLE ASSET/PORTFOLIO:          Single Asset

PROPERTY TYPE:                   Full-Service Hotel

LOCATION:                        Brookline, MA

YEAR BUILT/RENOVATED:            1964 / 1994

COLLATERAL:                      A full-service hotel and an adjacent first
                                 floor condominium unit operated as a
                                 garage. The six-story hotel contains
                                 225 units

CURRENT OCCUPANCY:               70.0%

UNDERWRITTEN NET CASH FLOW:      $3,288,764

APPRAISED VALUE:                 $34,400,000

APPRAISAL DATE:                  7/1/00

CUT-OFF DATE/ROOM:               $104,444.44

CUT-OFF DATE LTV:                68.31%

BALLOON LTV:                     57.22%

UWNCF DSCR:                      1.45x



[GRAPHIC OMITTED: PHOTOGRAPH OF HOLIDAY INN BROOKLINE]

                                 Page 11 of 16
<PAGE>
[CHASE LOGO]
THE RIGHT RELATIONSHIP IS EVERYTHING.[Registration Mark]

THE INFORMATION HEREIN WILL BE SUPERSEDED IN ITS ENTIRETY BY THE INFORMATION
CONTAINED IN THE FINAL PROSPECTUS SUPPLEMENT AND PROSPECTUS. THIS PAGE MUST BE
ACCOMPANIED BY A DISCLAIMER. IF YOU DID NOT RECEIVE SUCH A DISCLAIMER, PLEASE
CONTACT YOUR SALES REPRESENTATIVE.



                            MARBURY PLAZA APARTMENTS


-------------------------------------------------------------------------------
                                LOAN INFORMATION
-------------------------------------------------------------------------------
                                  ORIGINAL                 CUT-OFF DATE

PRINCIPAL BALANCE:                $22,500,000              $22,500,000

% OF POOL BY IPB:                 2.90%

ORIGINATOR:                       GECC

LOAN DATE:                        8/29/00

INTEREST RATE:                    7.900%

REMAINING AMORTIZATION:           360 months

MATURITY DATE:                    9/1/10

BORROWER/SPONSOR:                 S. Donald Harlan, III, Stephen D. Harlan

CALL PROTECTION:                  Lockout followed by defeasance

CROSS-COLLATERALIZATION:          No

CASH MANAGEMENT:                  No


RESERVES:                         Monthly Replacement Reserve-$13,440




-------------------------------------------------------------------------------
                              PROPERTY INFORMATION
-------------------------------------------------------------------------------

SINGLE ASSET/PORTFOLIO:          Single Asset

PROPERTY TYPE:                   Multifamily

LOCATION:                        Washington, DC

YEAR BUILT/RENOVATED:            1967 / 1999

COLLATERAL:                      A 672-unit apartment complex consisting
                                 of 1 eleven-story building, 1 twelve-story
                                 building and 2 three-story garden style
                                 buildings. The complex contains 67
                                 studio units, 339 one-bedroom units and
                                 266 two-bedroom units. Amenities
                                 available to residents include 2
                                 swimming pools, a parking garage, a
                                 playground, and a clubhouse.

CURRENT OCCUPANCY:               93.8%

UNDERWRITTEN NET CASH FLOW:      $2,410,000

APPRAISED VALUE:                 $30,300,000

APPRAISAL DATE:                  7/27/00

CUT-OFF DATE/UNIT:               $33,300,000

CUT-OFF DATE LTV:                74.26%

BALLOON LTV:                     66.32%

UWNCF DSCR:                      1.23x



[GRAPHIC OMITTED: PHOTOGRAPH OF MARBURY PLAZA APARTMENTS]

                                 Page 12 of 16
<PAGE>
[CHASE LOGO]
THE RIGHT RELATIONSHIP IS EVERYTHING.[Registration Mark]

THE INFORMATION HEREIN WILL BE SUPERSEDED IN ITS ENTIRETY BY THE INFORMATION
CONTAINED IN THE FINAL PROSPECTUS SUPPLEMENT AND PROSPECTUS. THIS PAGE MUST BE
ACCOMPANIED BY A DISCLAIMER. IF YOU DID NOT RECEIVE SUCH A DISCLAIMER, PLEASE
CONTACT YOUR SALES REPRESENTATIVE.



                               CAMBRIAN APARTMENTS

-------------------------------------------------------------------------------
                                LOAN INFORMATION
-------------------------------------------------------------------------------
                                  ORIGINAL                 CUT-OFF DATE

PRINCIPAL BALANCE:                $18,785,000              $18,771,232

% OF POOL BY IPB:                 2.42%

ORIGINATOR:                       GECC

LOAN DATE:                        6/6/00

INTEREST RATE:                    8.530%

REMAINING AMORTIZATION:           358 months

MATURITY DATE:                    7/10/10

BORROWER/SPONSOR:                 Wiener Family Partnership

CALL PROTECTION:                  Lockout followed by defeasance

CROSS-COLLATERALIZATION:          No

CASH MANAGEMENT:                  No


RESERVES:                         Monthly Replacement Reserve-$7,980




-------------------------------------------------------------------------------
                              PROPERTY INFORMATION
-------------------------------------------------------------------------------

SINGLE ASSET/PORTFOLIO:          Single Asset

PROPERTY TYPE:                   Multifamily

LOCATION:                        Aurora, CO

YEAR BUILT/RENOVATED:            1982 / 2000

COLLATERAL:                      A 383-unit apartment complex
                                 consisting of 17 three-story garden style
                                 buildings located in Aurora, Colorado.
                                 The complex contains 148 one-
                                 bedroom units and 235 two-bedroom
                                 units. Amenities include a swimming
                                 pool, a volleyball court, picnic area, a
                                 fitness center and a clubhouse.

CURRENT OCCUPANCY:               98.8%

UNDERWRITTEN NET CASH FLOW:      $2,176,251

APPRAISED VALUE:                 $24,700,000

APPRAISAL DATE:                  5/4/00

CUT-OFF DATE/UNIT:               $49,011.05

CUT-OFF DATE LTV:                76.00%

BALLOON LTV:                     68.96%

UWNCF DSCR:                      1.25x



[GRAPHIC OMITTED: PHOTOGRAPH OF CAMBRIAN APARTMENTS]
                                 Page 13 of 16

<PAGE>
[CHASE LOGO]
THE RIGHT RELATIONSHIP IS EVERYTHING.[Registration Mark]

THE INFORMATION HEREIN WILL BE SUPERSEDED IN ITS ENTIRETY BY THE INFORMATION
CONTAINED IN THE FINAL PROSPECTUS SUPPLEMENT AND PROSPECTUS. THIS PAGE MUST BE
ACCOMPANIED BY A DISCLAIMER. IF YOU DID NOT RECEIVE SUCH A DISCLAIMER, PLEASE
CONTACT YOUR SALES REPRESENTATIVE.



                               TWO BENT TREE TOWER

-------------------------------------------------------------------------------
                                LOAN INFORMATION
-------------------------------------------------------------------------------
                                  ORIGINAL                 CUT-OFF DATE

PRINCIPAL BALANCE:                $18,500,000              $18,486,441

% OF POOL BY IPB:                 2.58%

ORIGINATOR:                       GECC

LOAN DATE:                        6/27/00

INTEREST RATE:                    8.530%

REMAINING AMORTIZATION:           358 months

MATURITY DATE:                    7/10/10

BORROWER/SPONSOR:                 BT Tower II GP, LLC, Sabre Realty
                                  Management, Inc.

CALL PROTECTION:                  Lockout followed by defeasance

CROSS-COLLATERALIZATION:          No

CASH MANAGEMENT:                  No


RESERVES:                         Monthly Replacement Reserve-$2,8745
                                  Monthly TI/LC-$16,200




-------------------------------------------------------------------------------
                              PROPERTY INFORMATION
-------------------------------------------------------------------------------

SINGLE ASSET/PORTFOLIO:          Single Asset

PROPERTY TYPE:                   Office

LOCATION:                        Addison, TX

YEAR BUILT/RENOVATED:            1982 / 1998

COLLATERAL:                      An eight-story multi-family office building
                                 and a two-level adjacent parking deck.
                                 The building contains approximately
                                 172,513 square feet of net leasable area.
                                 The three largest tenants are GE Capital
                                 Realty Group, Inc., Centex and
                                 Compupros.

CURRENT OCCUPANCY:               93.0%

UNDERWRITTEN NET CASH FLOW:      $2,184,350

APPRAISED VALUE:                 $23,500,000

APPRAISAL DATE:                  6/1/00

CUT-OFF DATE/SF:                 $107.16

CUT-OFF DATE LTV:                78.67%

BALLOON LTV:                     71.38%

UWNCF DSCR:                      1.28x



[GRAPHIC OMITTED: PHOTOGRAPH OF TWO BENT TREE TOWER]

                                 Page 14 of 16
<PAGE>
[CHASE LOGO]
THE RIGHT RELATIONSHIP IS EVERYTHING.[Registration Mark]

THE INFORMATION HEREIN WILL BE SUPERSEDED IN ITS ENTIRETY BY THE INFORMATION
CONTAINED IN THE FINAL PROSPECTUS SUPPLEMENT AND PROSPECTUS. THIS PAGE MUST BE
ACCOMPANIED BY A DISCLAIMER. IF YOU DID NOT RECEIVE SUCH A DISCLAIMER, PLEASE
CONTACT YOUR SALES REPRESENTATIVE.



                              THE FALLS APARTMENTS

-------------------------------------------------------------------------------
                                LOAN INFORMATION
-------------------------------------------------------------------------------
                                  ORIGINAL                 CUT-OFF DATE

PRINCIPAL BALANCE:                $18,250,000              $18,154,724

% OF POOL BY IPB:                 2.34%

ORIGINATOR:                       Chase

LOAN DATE:                        11/18/99

INTEREST RATE:                    7.890%

REMAINING AMORTIZATION:           351 months

MATURITY DATE:                    6/10/12

BORROWER/SPONSOR:                 Associated Estates Realty Corporation

CALL PROTECTION:                  Lockout followed by defeasance

CROSS-COLLATERALIZATION:          No

CASH MANAGEMENT:                  No


RESERVES:                         Monthly Replacement Reserve-$9,521




-------------------------------------------------------------------------------
                              PROPERTY INFORMATION
-------------------------------------------------------------------------------

SINGLE ASSET/PORTFOLIO:          Single Asset

PROPERTY TYPE:                   Multifamily

LOCATION:                        Duluth, GA

YEAR BUILT/RENOVATED:            1986

COLLATERAL:                      A 520-unit apartment complex
                                 consisting of 31 two-story
                                 buildings. The complex contains 236
                                 one bedroom unit and 284 two-
                                 bedroom units. Amenities include 2
                                 swimming pools, a spa, 2 tennis courts,
                                 a playground, a clubhouse, an
                                 excercise/fitness room and 2 laundry
                                 facilities.

CURRENT OCCUPANCY:               89.0%

UNDERWRITTEN NET CASH FLOW:      $1,913,642

APPRAISED VALUE:                 $26,450,000

APPRAISAL DATE:                  8/23/99

CUT-OFF DATE/UNIT:               $34,912.93

CUT-OFF DATE LTV:                68.64%

BALLOON LTV:                     58.67%

UWNCF DSCR:                      1.20x



[GRAPHIC OMITTED: PHOTOGRAPH OF THE FALLS APARTMENTS]

                                 Page 15 of 16
<PAGE>
[CHASE LOGO]
THE RIGHT RELATIONSHIP IS EVERYTHING.[Registration Mark]

THE INFORMATION HEREIN WILL BE SUPERSEDED IN ITS ENTIRETY BY THE INFORMATION
CONTAINED IN THE FINAL PROSPECTUS SUPPLEMENT AND PROSPECTUS. THIS PAGE MUST BE
ACCOMPANIED BY A DISCLAIMER. IF YOU DID NOT RECEIVE SUCH A DISCLAIMER, PLEASE
CONTACT YOUR SALES REPRESENTATIVE.



                                  DANBURY GREEN

-------------------------------------------------------------------------------
                                LOAN INFORMATION
-------------------------------------------------------------------------------
                                  ORIGINAL                 CUT-OFF DATE

PRINCIPAL BALANCE:                $18,000,000              $17,890,343

% OF POOL BY IPB:                 2.30%

ORIGINATOR:                       Heller

LOAN DATE:                        9/30/99

INTEREST RATE:                    8.100%

REMAINING AMORTIZATION:           349 months

MATURITY DATE:                    10/1/09

BORROWER/SPONSOR:                 Robert Elder

CALL PROTECTION:                  Lockout followed by yield maintenance

CROSS-COLLATERALIZATION:          No

CASH MANAGEMENT:                  No


RESERVES:                         Monthly Replacement Reserve-$382




-------------------------------------------------------------------------------
                              PROPERTY INFORMATION
-------------------------------------------------------------------------------

SINGLE ASSET/PORTFOLIO:          Single Asset

PROPERTY TYPE:                   Anchored Retail

LOCATION:                        Danbury, CT

YEAR BUILT:                      1999

COLLATERAL:                      An anchored retail shopping center. The
                                 shopping center contains approximately
                                 95,358 square feet of net leasable area.
                                 The property is anchored by Grand
                                 Union, Lillian August, Staples.

CURRENT OCCUPANCY:               96.8%

UNDERWRITTEN NET CASH FLOW:      $2,113,445

APPRAISED VALUE:                 $24,000,000

APPRAISAL DATE:                  8/10/99

CUT-OFF DATE/SF:                 $187.61

CUT-OFF DATE LTV:                74.54%

BALLOON LTV:                     67.35%

UWNCF DSCR:                      1.32x



[GRAPHIC OMITTED]

                                 Page 16 of 16

<PAGE>

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 13 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 September 15, 2000
<PAGE>

                               TABLE OF CONTENTS



<TABLE>
<S>                                                                                          <C>
Important Notice About Information Presented in this Prospectus and Each Accompanying
 Prospectus Supplement ...................................................................     5
SUMMARY OF PROSPECTUS ....................................................................     6
RISK FACTORS .............................................................................    13
 Limited Liquidity of Your Certificates ..................................................    13
 Limited Assets of Each Trust Fund .......................................................    13
 Prepayment Considerations; Variability in Average Life of Offered Certificates; Special
Yield
   Considerations ........................................................................    14
 Limited Nature of Ratings ...............................................................    15
 Risks Associated with Certain Mortgage Loans and Mortgaged Properties ...................    15
 Borrowers May Be Unable to Make Balloon Payments ........................................    17
 Credit Support Limitations ..............................................................    18
 Leases and Rents ........................................................................    18
 Environmental Risks .....................................................................    19
 Special Hazard Losses ...................................................................    19
 Some Certificates May Not Be Appropriate for ERISA Plans ................................    20
 Certain Federal Tax Considerations Regarding Residual Certificates ......................    20
 Certain Federal Tax Considerations Regarding Original Issue Discount ....................    20
 Bankruptcy Proceedings Entail Certain Risks .............................................    20
 Book-Entry System for Certain Classes May Decrease Liquidity and Delay Payment ..........    21
 Delinquent and Non-Performing Mortgage Loans ............................................    22
DESCRIPTION OF THE TRUST FUNDS ...........................................................    23
 General .................................................................................    23
 Mortgage Loans ..........................................................................    23
 MBS .....................................................................................    26
 Certificate Accounts ....................................................................    27
 Credit Support ..........................................................................    28
 Cash Flow Agreements ....................................................................    28
YIELD AND MATURITY CONSIDERATIONS ........................................................    29
 General .................................................................................    29
 Pass-Through Rate .......................................................................    29
 Payment Delays ..........................................................................    29
 Certain Shortfalls in Collections of Interest ...........................................    29
 Yield and Prepayment Considerations .....................................................    30
 Weighted Average Life and Maturity ......................................................    31
 Controlled Amortization Classes and Companion Classes ...................................    32
 Other Factors Affecting Yield, Weighted Average Life and Maturity .......................    33
THE DEPOSITOR ............................................................................    35
USE OF PROCEEDS ..........................................................................    35
DESCRIPTION OF THE CERTIFICATES ..........................................................    36
 General .................................................................................    36
 Distributions ...........................................................................    36
 Distributions of Interest on the Certificates ...........................................    37
 Distributions of Principal on the Certificates ..........................................    38
 Distributions on the Certificates in Respect of Prepayment Premiums or in Respect of
Equity
   Participations ........................................................................    38
 Allocation of Losses and Shortfalls .....................................................    38
</TABLE>

                                       2
<PAGE>


<TABLE>
<S>                                                                          <C>
 Advances in Respect of Delinquencies ....................................    39
 Reports to Certificateholders ...........................................    39
 Voting Rights ...........................................................    41
 Termination .............................................................    41
 Book-Entry Registration and Definitive Certificates .....................    42
DESCRIPTION OF THE POOLING AGREEMENTS ....................................    44
 General .................................................................    44
 Assignment of Mortgage Loans; Repurchases ...............................    44
 Representations and Warranties; Repurchases .............................    45
 Collection and Other Servicing Procedures ...............................    46
 Sub-Servicers ...........................................................    46
 Special Servicers .......................................................    47
 Certificate Account .....................................................    47
 Modifications, Waivers and Amendments of Mortgage Loans .................    50
 Realization Upon Defaulted Mortgage Loans ...............................    50
 Hazard Insurance Policies ...............................................    52
 Due-on-Sale and Due-on-Encumbrance Provisions ...........................    52
 Servicing Compensation and Payment of Expenses ..........................    53
 Evidence as to Compliance ...............................................    53
 Certain Matters Regarding the Master Servicer and the Depositor .........    53
 Events of Default .......................................................    55
 Rights Upon Event of Default ............................................    55
 Amendment ...............................................................    56
 List of Certificateholders ..............................................    56
 The Trustee .............................................................    56
 Duties of the Trustee ...................................................    57
 Certain Matters Regarding the Trustee ...................................    57
 Resignation and Removal of the Trustee ..................................    57
DESCRIPTION OF CREDIT SUPPORT ............................................    58
 General .................................................................    58
 Subordinate Certificates ................................................    58
 Cross-Support Provisions ................................................    58
 Insurance or Guarantees with Respect to Mortgage Loans ..................    59
 Letter of Credit ........................................................    59
 Certificate Insurance and Surety Bonds ..................................    59
 Reserve Funds ...........................................................    59
 Credit Support with Respect to MBS ......................................    60
CERTAIN LEGAL ASPECTS OF MORTGAGE LOANS ..................................    61
 General .................................................................    61
 Types of Mortgage Instruments ...........................................    61
 Leases and Rents ........................................................    61
 Personalty ..............................................................    62
 Foreclosure .............................................................    62
 Bankruptcy Laws .........................................................    65
 Environmental Risks .....................................................    67
 Due-on-Sale and Due-on-Encumbrance ......................................    69
 Subordinate Financing ...................................................    69
 Default Interest and Limitations on Prepayments .........................    70
 Applicability of Usury Laws .............................................    70
 Soldiers' and Sailors' Civil Relief Act of 1940 .........................    70
</TABLE>

                                       3
<PAGE>


<TABLE>
<S>                                                                                        <C>
 Type of Mortgaged Property ............................................................     71
 Americans with Disabilities Act .......................................................     71
 Forfeitures In Drug and RICO Proceedings ..............................................     71
CERTAIN FEDERAL INCOME TAX CONSEQUENCES ................................................     72
 Federal Income Tax Consequences for REMIC Certificates ................................     72
 Taxation of Regular Certificates ......................................................     75
 Taxation of Residual Certificates .....................................................     81
 Taxes That May Be Imposed on the REMIC Pool ...........................................     88
 Liquidation of the REMIC Pool .........................................................     89
 Administrative Matters ................................................................     89
 Limitations on Deduction of Certain Expenses ..........................................     89
 Taxation of Certain Foreign Investors .................................................     90
 Backup Withholding ....................................................................     91
 Reporting Requirements ................................................................     91
 Federal Income Tax Consequences for Certificates as to Which No REMIC Election Is Made      93
 Standard Certificates .................................................................     93
 Stripped Certificates .................................................................     96
 Reporting Requirements and Backup Withholding .........................................     98
 Taxation of Certain Foreign Investors .................................................     99
STATE AND OTHER TAX CONSIDERATIONS .....................................................     99
CERTAIN ERISA CONSIDERATIONS ...........................................................    100
 General ...............................................................................    100
 Plan Asset Regulations ................................................................    100
 Administrative Exemptions .............................................................    101
 Insurance Company General Accounts ....................................................    101
 Unrelated Business Taxable Income; Residual Certificates ..............................    102
LEGAL INVESTMENT .......................................................................    102
METHOD OF DISTRIBUTION .................................................................    104
INCORPORATION OF CERTAIN INFORMATION BY REFERENCE ......................................    105
LEGAL MATTERS ..........................................................................    106
FINANCIAL INFORMATION ..................................................................    106
RATING .................................................................................    106
INDEX OF PRINCIPAL DEFINITIONS .........................................................    107
</TABLE>

                                       4
<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 107 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)
834-5723.


                                       5
<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


                                       6
<PAGE>

                               supplement, some mortgage loans may be
                               delinquent. In no event will delinquent mortgage
                               loans comprise 20 percent or more of the trust
                               fund at the time the mortgage loans are
                               transferred to the trust fund.

                               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;

                                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


                                       7
<PAGE>

                               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 the 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 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


                                       8
<PAGE>

                               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.

                               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.


                                       9
<PAGE>

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 Considerations", "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;

                                o be made, subject to certain limitations,
                                  based on a specified principal payment
                                  schedule resulting in a controlled
                                  amortization class of certificates; or


                                       10
<PAGE>

                                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
                               on 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


                                       11
<PAGE>

                               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.


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 retirement plans or
                               certain other employee benefit 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 "Ratings" in the
                               related prospectus supplement.


                                       12
<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.


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


                                       13
<PAGE>

   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 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


                                       14
<PAGE>

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. 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


                                       15
<PAGE>

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
     franchisor or operator. Moreover, the transferability of a hotel's
     operating, liquor and other licenses upon a transfer of the hotel, whether
     through purchase or foreclosure, is subject to local law requirements.

   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.

     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;


                                       16
<PAGE>

   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 franchisor's consent. Conversely, a
lender may be unable to remove a franchisor that it desires to replace
following a foreclosure. Further, in the event of a foreclosure on a hotel
property, it is unlikely that the trustee (or servicer or special servicer) or
purchaser of 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 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:


                                       17
<PAGE>

   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.

     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


                                       18
<PAGE>

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.

     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


                                       19
<PAGE>

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.


SOME CERTIFICATES MAY NOT BE APPROPRIATE FOR ERISA PLANS

     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 of 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 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 ENTAIL 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, even 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


                                       20
<PAGE>

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:


   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 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.


                                       21
<PAGE>

     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.
In no event will the mortgage loans that are past due comprise 20 percent or
more of the trust fund at the time the mortgage loans are transferred to the
trust fund. None of the mortgage loans will be non-performing (i.e., more than
90 days delinquent or in foreclosure) at the time the mortgage loans are
transferred by the Depositor to a trust fund for a series. If so specified in
the related prospectus supplement, a special servicer may perform the servicing
of delinquent mortgage loans or mortgage loans that become non-performing after
the time they are transferred to a trust fund. 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.


                                       22
<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


                                       23
<PAGE>

income). Moreover, some or all of the mortgage loans included in a particular
trust fund may be non-recourse loans, which means that, absent special facts,
recourse in the case of default will be limited to the Mortgaged Property and
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


                                       24
<PAGE>

          (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

          (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


                                       25
<PAGE>

Participation"), as described in the related prospectus supplement. If holders
of any class or classes of offered certificates of a series will be entitled to
all or a portion of an Equity Participation in addition to payments of interest
on and/or principal of 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


                                       26
<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.


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.


                                       27
<PAGE>

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 a 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.


                                       28
<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


                                       29
<PAGE>

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 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


                                       30
<PAGE>

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.

     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


                                       31
<PAGE>

month of the life of the loans and an additional 0.2% per annum in each month
thereafter until the thirtieth month. Beginning in the thirtieth month, and in
each month thereafter during the life of the loans, 100% of SPA assumes a
constant prepayment rate of 6% per annum each month.

     Neither CPR nor SPA nor any other prepayment model or assumption purports
to be a historical description of prepayment experience or a prediction of the
anticipated rate of prepayment of any particular pool of loans. Moreover, the
CPR and SPA models were developed based upon historical prepayment experience
for single-family loans. Thus, it is unlikely that the prepayment experience of
the mortgage loans included in any trust fund will conform to any particular
level of CPR or SPA.

     The prospectus supplement with respect to each series of certificates will
contain tables, if applicable, setting forth the projected weighted average
life of each class of offered certificates of 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


                                       32
<PAGE>

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
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.


                                       33
<PAGE>

     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 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


                                       34
<PAGE>

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) 834-5723. The Depositor does not have, nor is it expected in the
future to have, any significant assets.


                                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.


                                       35
<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 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.


                                       36
<PAGE>

     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


                                       37
<PAGE>

related prospectus supplement will also describe the extent to which the amount
of Accrued Certificate Interest that is otherwise distributable on (or, in the
case of Accrual Certificates, that may otherwise be added to the 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.


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


                                       38
<PAGE>

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:


                                       39
<PAGE>

   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;

   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.


                                       40
<PAGE>

     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 certificate 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 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.


                                       41
<PAGE>

BOOK-ENTRY REGISTRATION AND DEFINITIVE CERTIFICATES

     If so provided in the prospectus supplement for a series of certificates,
one or more classes of the offered certificates of 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 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


                                       42
<PAGE>

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


   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.


                                       43
<PAGE>

                     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 the
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.

     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


                                       44
<PAGE>

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 loans 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,
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


                                       45
<PAGE>

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-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


                                       46
<PAGE>

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
      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;


                                       47
<PAGE>

   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 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


                                       48
<PAGE>

      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" and
      "--Taxes That May Be Imposed on the REMIC Pool" in this prospectus;

  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;


                                       49
<PAGE>

  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 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


                                       50
<PAGE>

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:

   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


                                       51
<PAGE>

own funds to effect 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


                                       52
<PAGE>

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.


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


                                       53
<PAGE>

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 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 negligence in the
     performance of their obligations or duties under that the Pooling
     Agreement, or by reason of negligent 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.


                                       54
<PAGE>

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 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


                                       55
<PAGE>

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,

   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 certificateholder's 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.


                                       56
<PAGE>

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.


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 that Pooling Agreement either directly or by or through agents or
attorneys, and the trustee will not be relieved of any of its duties or
obligations by virtue of the appointment of any agents or attorneys.


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, the servicer, the special servicer and to all certificateholders.
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.


                                       57
<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 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


                                       58
<PAGE>

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.

     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


                                       59
<PAGE>

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.


                                       60
<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


                                       61
<PAGE>

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 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" below.


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


                                       62
<PAGE>

mortgaged property. Finally, some courts have addressed the issue of whether
federal or state constitutional provisions reflecting due process concerns for
adequate notice require that a borrower receive notice in addition to
statutorily-prescribed minimum notice. For the most part, these cases have
upheld the reasonableness of the notice provisions or have found that a public
sale under a mortgage providing for a power of sale does not involve sufficient
state action to trigger constitutional protections.

     Non-Judicial Foreclosure/Power of Sale. Foreclosure of a deed of trust is
generally accomplished by a non-judicial trustee's sale pursuant to a power of
sale typically granted in the deed of trust. A power of sale may also be
contained in any other type of mortgage instrument if applicable law so
permits. A power of sale under a deed of trust allows a non-judicial public
sale to be conducted generally following a request from the beneficiary/lender
to the trustee to sell the property upon default by the borrower and after
notice of sale is given in accordance with the terms of the mortgage and
applicable state law. In some states, prior to 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
franchisors', 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


                                       63
<PAGE>

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
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


                                       64
<PAGE>

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 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,


                                       65
<PAGE>

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 property 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 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


                                       66
<PAGE>

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 challenged, is upheld) that might trigger the
dissolution of the limited partnership, the winding up of its affairs and the
distribution 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 the borrower's mortgage loan, 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,


                                       67
<PAGE>

    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 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.

     Environmental 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.


                                       68
<PAGE>

     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 substantial 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.


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.


                                       69
<PAGE>

DEFAULT INTEREST AND LIMITATIONS ON PREPAYMENTS

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


APPLICABILITY OF USURY LAWS

     Title V of the Depository Institutions Deregulation and Monetary Control
Act of 1980 ("Title V") provides that state usury limitations shall not apply
to certain types of residential, including multifamily 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 the interest rate, discount points 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


                                       70
<PAGE>

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
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.


                                       71
<PAGE>

                    CERTAIN FEDERAL INCOME TAX CONSEQUENCES

     The following is a general discussion of the anticipated material federal
income tax consequences of the purchase, ownership and disposition of
certificates. The discussion below does not purport to address all federal
income tax consequences that may be applicable to particular categories of
investors, some of which may be subject to special rules. The authorities on
which this discussion is based are subject to change or differing
interpretations, and any 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


                                       72
<PAGE>

in their entirety. For purposes of Code Section 856(c)(4)(A), payments of
principal and interest on the mortgage loans that are reinvested pending
distribution to holders of REMIC Certificates qualify for 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


                                       73
<PAGE>

    o  a mortgage in default or as to which default is reasonably foreseeable,


    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).

     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, provided the Depositor had no knowledge that
the mortgage loan would go into default at the time it was transferred to the
REMIC Pool. Foreclosure property generally must be disposed of prior to 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 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


                                       74
<PAGE>

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.


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 (other than accrued market discount not yet
reported as ordinary income). 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


                                       75
<PAGE>

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, 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. We intend to 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.


                                       76
<PAGE>

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 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


                                       77
<PAGE>

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.

     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.


                                       78
<PAGE>

Deferred Interest

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

Market Discount

     A purchaser of a Regular Certificate also may be subject to the market
discount rules of Code Section 1276 through 1278. Under these Code sections and
the principles applied by the OID Regulations in the context of original issue
discount, "market discount" is the amount by which the purchaser's original
basis in the Regular Certificate (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 Certificates. The deferred
portion of an interest expense in any taxable year generally will not exceed
the accrued market discount on the Regular Certificate for that year. The
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


                                       79
<PAGE>

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

     Except as described above with respect to market discount, and except as
provided in this paragraph, any gain or loss on the sale or exchange of a
Regular Certificate realized by an investor who holds the Regular Certificate
as a capital asset will be capital gain or loss and will be long-term or
short-term depending on whether the Regular Certificate has been held for the
applicable holding period (described below). 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.


                                       80
<PAGE>

     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, 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, 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 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 certain classes 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 certain classes of Residual
Certificates in the REMIC Pool on that day. REMIC taxable income is


                                       81
<PAGE>

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 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 your own
accountant 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


                                       82
<PAGE>

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 you should consult your 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 will
be used 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 you 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.

     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.


                                       83
<PAGE>

     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
your federal income tax liability 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 your REMIC taxable income consisting of the excess
inclusions generally may not be offset by other deductions, including net
operating loss carryforwards, on your return. However, net operating loss
carryovers are determined without regard to excess inclusion income. Further,
if you are an organization subject to the tax on unrelated business income
imposed by Code Section 511, the excess inclusions will be treated as unrelated
business taxable income to you 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 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 your alternative minimum taxable income of a
Residual Certificateholder. First, your alternative minimum taxable income is
determined without regard to the special rule, discussed above, that taxable
income


                                       84
<PAGE>

cannot be less than excess inclusions. Second, your 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 you
elect 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 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


                                       85
<PAGE>

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.

     In addition to the two conditions set forth above for the transferor of a
noneconomic residual interest to be presumed not to have knowledge that the
transferee would be unwilling or unable to pay taxes due on its share of the
taxable income of the REMIC, recently proposed Treasury regulations (the
"Proposed Regulations") would add a third condition for the transferor to be
presumed to lack such knowledge. This third condition would require that the
present value of the anticipated tax liabilities associated with holding the
noneconomic residual interest not exceed the sum of


                                       86
<PAGE>

          (i) the present value of any consideration given to the transferee to
     acquire the interest;

          (ii) the present value of the expected future distributions on the
     interest; and

          (iii) the present value of the anticipated tax savings associated with
     holding the interest as the REMIC generates losses.

For purposes of the computations under this third condition, the transferee is
assumed to pay tax at the highest rate of tax specified in Section 11(b)(1) of
the Code (currently 35%). Further, present values generally are computed using
a discount rate equal to the applicable Federal rate set forth in Section
1274(d) of the Code compounded semiannually. However, a lower rate may be used
if the transferee can demonstrate that it regularly borrows, in the course of
its trade or business, substantial funds at such lower rate from unrelated
third parties. If adopted, the Proposed Regulations may apply to the transfer
of a noneconomic residual interest made as early as February 4, 2000 and
thereafter. Prospective investors should consult their own tax advisors as to
the applicability and effect of the Proposed Regulations.

     Foreign Investors. The REMIC Regulations provide that the transfer of a
Residual Certificate that has "tax avoidance potential" to a "foreign person"
will be disregarded for all federal tax purposes. This rule appears intended to
apply to a transferee who is not a "U.S. Person" (as defined below), unless 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, or partnership
(except to the extent provided in applicable Treasury regulations) created or
organized in or under the laws of the United States, any state, or the District
of Columbia, or their political subdivisions, including any entity treated as a
corporation or partnership for federal income tax purposes, 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 such
U.S. Persons 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, you will recognize
gain or loss equal to the excess, if any, of the amount realized over your
adjusted basis, as described under "--Taxation of Residual Certificates--Basis
and Losses" above, in the Residual Certificate at the time of the sale or
exchange. In addition to reporting the taxable income of the REMIC Pool, you
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 Residual Certificates, in which case, you have
an adjusted basis in the Residual Certificates remaining when its interest in
the REMIC Pool terminates, and if you hold the Residual Certificate as a
capital asset under Code Section 1221, then you 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 you hold the Residual Certificates as part of a "conversion
transaction" as defined in Code Section 1258(c), up to the amount of interest
that would have accrued on your net investment in the conversion transaction at
120% of


                                       87
<PAGE>

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) if you are a non-corporate taxpayer, to the
extent that you have 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.

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


                                       88
<PAGE>

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 foreclosure or 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 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 trustee 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 $128,950 for 2000 ($64,475 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


                                       89
<PAGE>

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
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 has 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


                                       90
<PAGE>

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.


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


                                       91
<PAGE>

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.


                                       92
<PAGE>

              FEDERAL INCOME TAX CONSEQUENCES FOR CERTIFICATES AS
                       TO WHICH NO REMIC ELECTION IS MADE


STANDARD CERTIFICATES

General

     In the event that no election is made to treat a trust fund (or a
segregated pool of assets 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 $128,950 for 2000 ($64,475 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


                                       93
<PAGE>

       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).

   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 "--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 "--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


                                       94
<PAGE>

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 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 (other than amounts allocable to accrued
interest) 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.


                                       95
<PAGE>

STRIPPED CERTIFICATES

     General

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

     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


                                       96
<PAGE>

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 "--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
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, if it is a
corporation, or a short-term capital loss, if it is not a corporation and does
not hold the Stripped Certificate in connection with a trade or business, 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


                                       97
<PAGE>

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 "--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 by more than the statutory de
minimis amount, 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.

     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


                                       98
<PAGE>

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
"--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 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
"portfolio interest" and will be treated in the manner, and those persons will
be subject to the same certification requirements, described under "--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" above, 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.


                                       99
<PAGE>

                         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 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 in those exemptions 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
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


                                      100
<PAGE>

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.

     The DOL has proposed amendments (the "Proposed Amendments") to the
Exemptions that, if finalized in current form, generally will be effective as
of August 23, 2000. Among other changes, it is anticipated that the amended
Exemptions would permit Plans to purchase subordinated certificates rated in
any of the four highest ratings categories (provided that all other
requirements of the Exemptions are met). It is not certain if and when the
Proposed Amendments will be issued in final form, and it is not certain that
the Proposed Amendments, if finalized, will contain the same relief as is
currently proposed. Plan fiduciaries should, and other potential investors who
may be analyzing the potential liquidity of their investment may wish to,
consult with their advisors regarding the Proposed Amendments.


INSURANCE COMPANY GENERAL ACCOUNTS

     Sections I and III of PTCE 95-60 exempt 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 transactions 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 issued by 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 Standard & Poor's Ratings Services, a
division of The McGraw Hill Companies, Inc., Moody's Investors Service, Inc. or
Fitch, Inc. 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 Sections
I and III of PTCE 95-60 should itself confirm that all applicable conditions
and other requirements have been satisfied.

     The Small Business Job Protection Act of 1996 added a new Section 401(c)
to ERISA, which provides certain exemptive relief from the provisions of Part 4
of Title I of ERISA and Section 4975 of the Code, including the prohibited
transaction restrictions imposed by ERISA and the related excise taxes imposed
by the Code, for transactions involving an insurance company general account.
Pursuant to Section 401(c) of ERISA, the DOL was required to issue regulations
("401(c) Regulations") 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 January 5, 2000, the DOL
published the 401(c) 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


                                      101
<PAGE>

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 became 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
secured by first liens and 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 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


                                      102
<PAGE>

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.  Section  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.  Section  1.5 concerning "safety and soundness" and retention of credit
information), certain "Type IV securities," defined in 12 C.F.R.  Section
1.2(1) to include certain "commercial mortgage-related securities" and
"residential mortgage-related securities." As so defined, "commercial
mortgage-related security" and "residential mortgage-related security" mean, in
relevant part, "mortgage related security" within the meaning of SMMEA,
provided that, in the case of a "commercial mortgage-related security," it
"represents ownership of a promissory note or certificate of interest or
participation that is directly secured by a first lien on one or more parcels
of real estate upon which one or more commercial structures are located and
that is fully secured by interests in a pool of loans to numerous obligors." In
the absence of any rule or administrative interpretation by the OCC defining
the term "numerous obligors," no representation is made as to whether any class
of offered certificates will qualify as "commercial mortgage-related
securities," and thus as "Type IV securities," for investment by national
banks. The National Credit Union Administration (the "NCUA") has adopted rules,
codified at 12 C.F.R. Part 703, which permit federal credit unions to invest in
"mortgage related securities" under certain limited circumstances, other than
stripped mortgage related securities, residual interests in mortgage related
securities, and commercial mortgage related securities, unless the credit union
has obtained written approval from the NCUA to participate in the "investment
pilot program" described in 12 C.F.R.  Section  703.140. 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.

     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).


                                      103
<PAGE>

     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").


                                      104
<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, 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,


                                      105
<PAGE>

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. 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.




                                      106
<PAGE>

                         INDEX OF PRINCIPAL DEFINITIONS




<TABLE>
<CAPTION>
                                                    PAGE
<S>                                              <C>
1998 Policy Statement ........................      103
401(c) Regulations ...........................      101
Accrual Certificates .........................       37
Accrued Certificate Interest .................       37
ADA ..........................................       71
ARM Loans ....................................       26
Available Distribution Amount ................       36
Bankruptcy Code ..............................       63
Book-Entry Certificates ......................       36
capital asset ................................       79
Cash Flow Agreement ..........................       28
Certificate Owner ............................       42
Code .........................................       41
Constant Prepayment Rate .....................       31
Cooperatives .................................       23
CPR ..........................................       31
Debt Service Coverage Ratio ..................       24
Definitive Certificates ......................       36
Depositor ....................................    5, 23
Determination Date ...........................   29, 37
Direct Participants ..........................       42
Disqualified Organization ....................       85
Distribution Date Statement ..................       39
DOL ..........................................      100
DTC ..........................................       36
Due Dates ....................................       25
Due Period ...................................       29
EDGAR ........................................      105
Equity Participation .........................       25
Events of Default ............................       55
Excess Funds .................................       34
excess servicing .............................       95
Exemptions ...................................      101
FAMC .........................................       27
FHLMC ........................................       27
FNMA .........................................       27
Garn Act .....................................       69
GNMA .........................................       27
Indirect Participants ........................       42
Insurance and Condemnation Proceeds ..........       47
L/C Bank .....................................       59
Liquidation Proceeds .........................       47
Loan-to-Value Ratio ..........................       24
Lock-out Date ................................       25
Lock-out Period ..............................       25
Mark to Market Regulations ...................       88
market discount ..............................       79
MBS ..........................................       23
MBS Agreement ................................       27
MBS Issuer ...................................       27
MBS Servicer .................................       27
MBS Trustee ..................................       27


</TABLE>
<TABLE>
<CAPTION>
                                                    PAGE
<S>                                              <C>
Mortgage Asset Seller ........................       23
Mortgage Notes ...............................       23
Mortgaged Properties .........................       23
Mortgages ....................................       23
NCUA .........................................      103
Net Leases ...................................       24
Net Operating Income .........................       24
New Regulations ..............................       90
Non-SMMEA Certificates .......................      102
Non-U.S. Person ..............................       90
Nonrecoverable Advance .......................       39
OCC ..........................................      103
OID Regulations ..............................       75
OTS ..........................................      103
Participants .................................       42
Parties in Interest ..........................      100
Pass-Through Entity ..........................       85
Permitted Investments ........................       47
Plans ........................................      100
Pooling Agreement ............................       44
Prepayment Assumption ........................       76
Prepayment Interest Shortfall ................       29
Prepayment Premium ...........................       25
Proposed Amendments ..........................      101
Proposed Regulations .........................       86
Random Lot Certificates ......................       75
Record Date ..................................       37
Reform Act ...................................       75
Registration Statement .......................      105
Regular Certificateholder ....................       75
Regular Certificates .........................       72
Related Proceeds .............................       39
Relief Act ...................................       70
REMIC ........................................       12
REMIC Certificates ...........................       72
REMIC Pool ...................................       72
REMIC Regulations ............................       72
REO Property .................................       46
Residual Certificateholders ..................       81
Residual Certificates ........................       37
RICO .........................................       71
SBJPA of 1996 ................................       73
secured-creditor exemption ...................       68
Securities Act ...............................      104
Senior Certificates ..........................       36
Servicing Standard ...........................       46
SMMEA ........................................      102
SPA ..........................................       31
Standard Certificateholder ...................       93
Standard Certificates ........................       93
Standard Prepayment Assumption ...............       31
Startup Day ..................................       73
</TABLE>

                                      107
<PAGE>




<TABLE>
<CAPTION>
                                          PAGE
<S>                                    <C>
Stripped Certificateholder .........       97
Stripped Certificates ..............   93, 96
Sub-Servicing Agreement ............       46
Subordinate Certificates ...........       36
thrift institutions ................       84


</TABLE>
<TABLE>
<CAPTION>
                                          PAGE
<S>                                    <C>
Title V ............................       70
Treasury ...........................       72
U.S. Person ........................       87
Value ..............................       24
Warranting Party ...................       45
</TABLE>

                                      108


<PAGE>




       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.
                 --------------------------------------------
                               TABLE OF CONTENTS




<TABLE>
<CAPTION>
PROSPECTUS SUPPLEMENT                                  PAGE
<S>                                                  <C>
Summary of Certificates ..........................      S-6
Summary of Terms .................................      S-7
Risk Factors .....................................     S-29
Description of the Mortgage Pool .................     S-50
Description of the Certificates ..................     S-79
Servicing of the Mortgage Loans ..................    S-101
Yield and Maturity Considerations ................    S-115
Certain Federal Income Tax Consequences ..........    S-124
Method of Distribution ...........................    S-126
Legal Matters ....................................    S-127
Ratings ..........................................    S-127
Legal Investment .................................    S-127
ERISA Considerations .............................    S-128
Index of Principal Definitions ...................    S-131
</TABLE>


<TABLE>
<CAPTION>
PROSPECTUS
<S>                                                 <C>
Summary of Prospectus ...........................     6
Risk Factors ....................................    13
Description of the Trust Funds ..................    23
Yield and Maturity Considerations ...............    29
The Depositor ...................................    35
Use of Proceeds .................................    35
Description of the Certificates .................    36
Description of the Pooling Agreements ...........    44
Description of Credit Support ...................    58
Certain Legal Aspects of Mortgage Loans .........    61
Certain Federal Income Tax Consequences .........    72
State and Other Tax Considerations ..............    99
Certain ERISA Considerations ....................   100
Legal Investment ................................   102
Method of Distribution ..........................   104
Incorporation of Certain Information By
   Reference ....................................   105
Legal Matters ...................................   106
Financial Information ...........................   106
Rating ..........................................   106
Index of Principal Definitions ..................   107
</TABLE>

       DEALERS WILL BE REQUIRED TO DELIVER A PROSPECTUS 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
DECEMBER    , 2000.

                           $701,841,304 (APPROXIMATE)



                                CHASE COMMERCIAL
                              MORTGAGE SECURITIES
                                     CORP.
                                  (DEPOSITOR)


                        COMMERCIAL MORTGAGE PASS-THROUGH
                          CERTIFICATES, SERIES 2000-3


[CHASE LOGO]




<TABLE>
<S>                                <C>
CLASS A-1 CERTIFICATES .........   $120,206,000
CLASS A-2 CERTIFICATES .........   $470,971,530
CLASS X CERTIFICATES ...........   $776,587,888
CLASS B CERTIFICATES ...........   $ 36,887,925
CLASS C CERTIFICATES ...........   $ 31,063,515
CLASS D CERTIFICATES ...........   $ 10,678,084
CLASS E CERTIFICATES ...........   $ 24,268,371
CLASS F CERTIFICATES ...........   $  7,765,879
</TABLE>

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


                             CHASE SECURITIES INC.

                          DEUTSCHE BANC ALEX. BROWN

                              SALOMON SMITH BARNEY



                              SEPTEMBER   , 2000




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